{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Control","Input","Output","Output by Measure","Calcs","GasCalcs","InPlace","Loads","Export","CostG","CostE","Rates","PolicyManual","Notes"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":31,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":6,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Input","index":1,"n_rows":1393,"n_cols":98,"rows_kept":69,"cut":true,"hidden":false,"merged":[[5,3,5,4]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"PG&E 10-12 Dual v1g.xls",null,null,null,"Program Budget ($)",null,null,null,null,null,null,null,null,null,null,"Import file format 4"]
[null,null,null,null,null,"a.  Administrative Costs",{"$f":"StartYr","v":2010},{"$f":"G2+1","v":2011},{"$f":"H2+1","v":2012},"NPV",null,null,null,"Nominal","Nominal","Nominal"]
[null,"Proposer General Information",null,null,null,"        a.i.   Overhead and G&A",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H3:I3)+G3","v":0},"d.  Incentives and Rebates ($)",null,null,{"$f":"StartYr","v":2010},{"$f":"N3+1","v":2011},{"$f":"O3+1","v":2012},"NPV"]
[null,"Proposer Name",null,null,null,"        a.ii.  Other Admin costs",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H4:I4)+G4","v":0},"d.i.   User Input Incentive (treated like admin cost)",null,null,null,null,null,{"$f":"NPV(Calcs!$C$3,Input!O4:P4)+N4","v":0}]
[null,"Program Name",null,null,null,"b. Marketing/Outreach",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H5:I5)+G5","v":0},"d.ii.   Rebate",null,null,{"$f":"SUMPRODUCT($M17:$M1016,AO$17:AO$1016)","v":0},{"$f":"SUMPRODUCT($M17:$M1016,AP$17:AP$1016)","v":0},{"$f":"SUMPRODUCT($M17:$M1016,AQ$17:AQ$1016)","v":0}]
[null,"Service Territory",null,"PG&E",null,"c. Direct Implementation (non incentive)",null,null,null,null,"d.iii.  Direct Install Labor",null,null,{"$f":"SUMPRODUCT($O$17:$O$1016,AO$17:AO$1016)","v":0},{"$f":"SUMPRODUCT($O$17:$O$1016,AP$17:AP$1016)","v":0},{"$f":"SUMPRODUCT($O$17:$O$1016,AQ$17:AQ$1016)","v":0}]
[null,"First Year of Program Implementation",null,null,2010,"        c.i.   Activity",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H7:I7)+G7","v":0},"d.iv.  Direct Install Materials",null,null,{"$f":"SUMPRODUCT($P$17:$P$1016,AO$17:AO$1016)","v":0},{"$f":"SUMPRODUCT($P$17:$P$1016,AP$17:AP$1016)","v":0},{"$f":"SUMPRODUCT($P$17:$P$1016,AQ$17:AQ$1016)","v":0}]
[null,"Contact Information",null,null,null,"        c.ii.  Installation",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H8:I8)+G8","v":0},"d.v.   Upstream payments",null,null,{"$f":"SUMPRODUCT($N$17:$N$1016,AO$17:AO$1016)","v":0},{"$f":"SUMPRODUCT($N$17:$N$1016,AP$17:AP$1016)","v":0},{"$f":"SUMPRODUCT($N$17:$N$1016,AQ$17:AQ$1016)","v":0}]
[null,"Name",null,null,null,"        c.iii.  Hardware & Materials",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H9:I9)+G9","v":0},"Subtotal Incentives and Rebates",null,null,{"$f":"SUM(N4:N8)","v":0},{"$f":"SUM(O4:O8)","v":0},{"$f":"SUM(P4:P8)","v":0},{"$f":"Calcs!FZ1018+Q4","v":0}]
[null,"Address",null,null,null,"        c.iv.  Rebate Processing and Inspection",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H10:I10)+G10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formulas for spreading annual installations to quarters"]
[null,"ZIP code",null,null,null,"d. Total Incentives and Rebates",{"$f":"N9","v":0},{"$f":"O9","v":0},{"$f":"P9","v":0},{"$f":"Q9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO11/4","v":0},{"$f":"$AO11/4","v":0},{"$f":"$AO11/4","v":0},{"$f":"$AO11/4","v":0},{"$f":"$AP11/4","v":0},{"$f":"$AP11/4","v":0},{"$f":"$AP11/4","v":0},{"$f":"$AP11/4","v":0},{"$f":"$AQ11/4","v":0},{"$f":"$AQ11/4","v":0},{"$f":"$AQ11/4","v":0},{"$f":"$AQ11/4","v":0},{"$f":"$AR11/4","v":0},{"$f":"$AR11/4","v":0},{"$f":"$AR11/4","v":0},{"$f":"$AR11/4","v":0},{"$f":"$AS11/4","v":0},{"$f":"$AS11/4","v":0},{"$f":"$AS11/4","v":0},{"$f":"$AS11/4","v":0},{"$f":"$AT11/4","v":0},{"$f":"$AT11/4","v":0},{"$f":"$AT11/4","v":0},{"$f":"$AT11/4","v":0},{"$f":"$AU11/4","v":0},{"$f":"$AU11/4","v":0},{"$f":"$AU11/4","v":0},{"$f":"$AU11/4","v":0},{"$f":"$AV11/4","v":0},{"$f":"$AV11/4","v":0},{"$f":"$AV11/4","v":0},{"$f":"$AV11/4","v":0},{"$f":"$AW11/4","v":0},{"$f":"$AW11/4","v":0},{"$f":"$AW11/4","v":0},{"$f":"$AW11/4","v":0},{"$f":"$AX11/4","v":0},{"$f":"$AX11/4","v":0},{"$f":"$AX11/4","v":0},{"$f":"$AX11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AY11/4","v":0}]
[null,"Telephone",null,null,null,"e. EM&V",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H12:I12)+G12","v":0},"f.  Costs recovered from other sources",null,null,null,null,null,{"$f":"NPV(Calcs!$C$3,Input!N12:P12)","v":0}]
[null,"Email",null,null,null,"Total",{"$f":"SUM(G3:G12)","v":0},{"$f":"SUM(H3:H12)","v":0},{"$f":"SUM(I3:I12)","v":0},{"$f":"SUM(J3:J12)","v":0},"Program Budget w/ Other Costs (a to f)",null,null,{"$f":"N12+G13","v":0},{"$f":"O12+H13","v":0},{"$f":"P12+I13","v":0},{"$f":"J13+Q12","v":0}]
[null,null,null,"Market Sectors- Primary:",null,null,null,null,null,null,null,null,null,null,null,"Number of measures that have negative participant cost:",{"$f":"COUNTIF(Calcs!FU17:FU1016,\">0\")","v":0},null,"Excess Incentives",{"$f":"SUM(Calcs!FV17:FV1016)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarterly Installation Schedule"]
[null,"Program Inputs",null,"Secondary:",null,null,null,null,null,null,null,null,"Transfer","Admin","Admin","Admin","Participant",null,null,null,null,null,null,null,null,"Second Baseline (For savings after the RUL)",null,null,null,null,null,null,null,null,null,null,null,"Benefits Adj Factors",null,null,"Annual Installation Schedule (enter quarterly values to the right)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"StartYr","v":2010},null,null,null,{"$f":"BA15+1","v":2011},null,null,null,{"$f":"BE15+1","v":2012},null,null,null,{"$f":"BI15+1","v":2013},null,null,null,{"$f":"BM15+1","v":2014},null,null,null,{"$f":"BQ15+1","v":2015},null,null,null,{"$f":"BU15+1","v":2016},null,null,null,{"$f":"BY15+1","v":2017},null,null,null,{"$f":"CC15+1","v":2018},null,null,null,{"$f":"CG15+1","v":2019},null,null,null,{"$f":"CK15+1","v":2020}]
[null,"Measure Name","DEER RunID","Climate Zone","Target sector","Measure Electric End Use Shape","CZ, Sector, Measure combination found?","Expected Useful Life for New/ROB, RUL for retrofit. (yrs)","Program Type \n(To look up Net-to-gross Ratio)","Unit Definition (e.g. homes)","Program Type (NEW/ROB or Early Repl(ER))","Gross Measure Cost (Incr Cost for New/ROB; Total cost for ER) ($/unit)","Rebate to end use customer or its assignee ($/unit)","Incentives to entities other than the end use customer or its assignee($/unit)","Direct Install Labor ($/unit)","Direct Install Material ($/unit)","Gross Participant Cost ($/unit)","Gross Unit Annual kWh Savings (vs std/code for New/ROB; vs existing for ER) (kwh/unit)","Electric Rate Schedule","Demand Scaler","User Entered kW Savings per unit  (vs std/code for New/ROB; vs existing for ER) (kW/unit)","Gross Unit Annual Gas Savings (vs std/code for New/ROB; vs existing for ER) (therm/unit)","Gas Sector","Gas Rate Schedule","Gas Savings Profile","Total Life.  Can be left blank for single baseline measures (Yrs)","Incremental Cost (relative to standard efficiency default device) ($/unit)","Measure Cost Inflation (%/year escalation)","Early retrofit incremental kWh savings (kWh/unit)","Early retrofit incremental kW savings (kW/unit)","Early retrofit incremental Th savings (Th/unit)","Combustion Type","Effective Useful Life (years)","Net-to-Gross Ratio - kWh","Net-to-Gross Ratio - kW","Net-to-Gross Ratio - Therms","Net-to-Gross Ratio - Costs","Installation Rate (Blank gets 100%) (IR)","Gross Realization Rate (Blank gets 100%) (GRR)","% Eligible for TOU AC adjustment",{"$f":"StartYr","v":2010},{"$f":"AO16+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"BA16","v":"Qtr 1"},{"$f":"BB16","v":"Qtr 2"},"Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"BQ16","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Total Number of Units","Comments"]
[{"$f":"$D$5","v":0},null,null,null,null,null,{"$f":"IF(ISBLANK(F17),\"\",NOT(ISERROR(Calcs!Z17*Calcs!AA17*Calcs!AB17)))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,L17-N17-O17-P17)-M17","v":0},null,null,{"$f":"Calcs!Q17","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H17,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H17,OFFSET(PolicyManual!$E$4,MATCH(H17,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I17),\"\",IF(ISNUMBER(I17),I17,OFFSET(PolicyManual!$B$4,MATCH(I17,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,{"$f":"SUM(BA17:BD17)","v":0},{"$f":"SUM(BE17:BH17)","v":0},{"$f":"SUM(BI17:BL17)","v":0},{"$f":"SUM(BM17:BP17)","v":0},{"$f":"SUM(BQ17:BT17)","v":0},{"$f":"SUM(BU17:BX17)","v":0},{"$f":"SUM(BY17:CB17)","v":0},{"$f":"SUM(CC17:CF17)","v":0},{"$f":"SUM(CG17:CJ17)","v":0},{"$f":"SUM(CK17:CN17)","v":0},{"$f":"SUM(CO17:CR17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA17:CR17)","v":0}]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F18),\"\",NOT(ISERROR(Calcs!Z18*Calcs!AA18*Calcs!AB18)))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,L18-N18-O18-P18)-M18","v":0},null,null,{"$f":"Calcs!Q18","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H18,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H18,OFFSET(PolicyManual!$E$4,MATCH(H18,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I18),\"\",IF(ISNUMBER(I18),I18,OFFSET(PolicyManual!$B$4,MATCH(I18,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(CG18:CJ18)","v":0},{"$f":"SUM(CK18:CN18)","v":0},{"$f":"SUM(CO18:CR18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F19),\"\",NOT(ISERROR(Calcs!Z19*Calcs!AA19*Calcs!AB19)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q19","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H19,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H19,OFFSET(PolicyManual!$E$4,MATCH(H19,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I19),\"\",IF(ISNUMBER(I19),I19,OFFSET(PolicyManual!$B$4,MATCH(I19,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F20),\"\",NOT(ISERROR(Calcs!Z20*Calcs!AA20*Calcs!AB20)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q20","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H20,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H20,OFFSET(PolicyManual!$E$4,MATCH(H20,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I20),\"\",IF(ISNUMBER(I20),I20,OFFSET(PolicyManual!$B$4,MATCH(I20,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,{"$f":"SUM(BA20:BD20)","v":0},{"$f":"SUM(BE20:BH20)","v":0},{"$f":"SUM(BI20:BL20)","v":0},{"$f":"SUM(BM20:BP20)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F21),\"\",NOT(ISERROR(Calcs!Z21*Calcs!AA21*Calcs!AB21)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H21,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H21,OFFSET(PolicyManual!$E$4,MATCH(H21,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I21),\"\",IF(ISNUMBER(I21),I21,OFFSET(PolicyManual!$B$4,MATCH(I21,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F22),\"\",NOT(ISERROR(Calcs!Z22*Calcs!AA22*Calcs!AB22)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H22,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H22,OFFSET(PolicyManual!$E$4,MATCH(H22,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I22),\"\",IF(ISNUMBER(I22),I22,OFFSET(PolicyManual!$B$4,MATCH(I22,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F23),\"\",NOT(ISERROR(Calcs!Z23*Calcs!AA23*Calcs!AB23)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q23","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H23,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H23,OFFSET(PolicyManual!$E$4,MATCH(H23,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I23),\"\",IF(ISNUMBER(I23),I23,OFFSET(PolicyManual!$B$4,MATCH(I23,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F24),\"\",NOT(ISERROR(Calcs!Z24*Calcs!AA24*Calcs!AB24)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q24","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H24,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H24,OFFSET(PolicyManual!$E$4,MATCH(H24,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I24),\"\",IF(ISNUMBER(I24),I24,OFFSET(PolicyManual!$B$4,MATCH(I24,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F25),\"\",NOT(ISERROR(Calcs!Z25*Calcs!AA25*Calcs!AB25)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q25","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H25,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H25,OFFSET(PolicyManual!$E$4,MATCH(H25,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I25),\"\",IF(ISNUMBER(I25),I25,OFFSET(PolicyManual!$B$4,MATCH(I25,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,{"$f":"SUM(BA25:BD25)","v":0},{"$f":"SUM(BE25:BH25)","v":0},{"$f":"SUM(BI25:BL25)","v":0},{"$f":"SUM(BM25:BP25)","v":0},{"$f":"SUM(BQ25:BT25)","v":0},{"$f":"SUM(BU25:BX25)","v":0},{"$f":"SUM(BY25:CB25)","v":0},{"$f":"SUM(CC25:CF25)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA25:CR25)","v":0}]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F26),\"\",NOT(ISERROR(Calcs!Z26*Calcs!AA26*Calcs!AB26)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q26","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H26,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H26,OFFSET(PolicyManual!$E$4,MATCH(H26,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I26),\"\",IF(ISNUMBER(I26),I26,OFFSET(PolicyManual!$B$4,MATCH(I26,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F27),\"\",NOT(ISERROR(Calcs!Z27*Calcs!AA27*Calcs!AB27)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q27","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H27,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H27,OFFSET(PolicyManual!$E$4,MATCH(H27,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I27),\"\",IF(ISNUMBER(I27),I27,OFFSET(PolicyManual!$B$4,MATCH(I27,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F28),\"\",NOT(ISERROR(Calcs!Z28*Calcs!AA28*Calcs!AB28)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q28","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H28,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H28,OFFSET(PolicyManual!$E$4,MATCH(H28,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I28),\"\",IF(ISNUMBER(I28),I28,OFFSET(PolicyManual!$B$4,MATCH(I28,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F29),\"\",NOT(ISERROR(Calcs!Z29*Calcs!AA29*Calcs!AB29)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q29","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H29,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H29,OFFSET(PolicyManual!$E$4,MATCH(H29,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I29),\"\",IF(ISNUMBER(I29),I29,OFFSET(PolicyManual!$B$4,MATCH(I29,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F30),\"\",NOT(ISERROR(Calcs!Z30*Calcs!AA30*Calcs!AB30)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q30","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H30,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H30,OFFSET(PolicyManual!$E$4,MATCH(H30,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I30),\"\",IF(ISNUMBER(I30),I30,OFFSET(PolicyManual!$B$4,MATCH(I30,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F31),\"\",NOT(ISERROR(Calcs!Z31*Calcs!AA31*Calcs!AB31)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H31,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H31,OFFSET(PolicyManual!$E$4,MATCH(H31,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I31),\"\",IF(ISNUMBER(I31),I31,OFFSET(PolicyManual!$B$4,MATCH(I31,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F36),\"\",NOT(ISERROR(Calcs!Z36*Calcs!AA36*Calcs!AB36)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q36","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H36,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H36,OFFSET(PolicyManual!$E$4,MATCH(H36,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I36),\"\",IF(ISNUMBER(I36),I36,OFFSET(PolicyManual!$B$4,MATCH(I36,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F77),\"\",NOT(ISERROR(Calcs!Z77*Calcs!AA77*Calcs!AB77)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q77","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H77,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H77,OFFSET(PolicyManual!$E$4,MATCH(H77,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I77),\"\",IF(ISNUMBER(I77),I77,OFFSET(PolicyManual!$B$4,MATCH(I77,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F138),\"\",NOT(ISERROR(Calcs!Z138*Calcs!AA138*Calcs!AB138)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q138","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H138,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H138,OFFSET(PolicyManual!$E$4,MATCH(H138,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I138),\"\",IF(ISNUMBER(I138),I138,OFFSET(PolicyManual!$B$4,MATCH(I138,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F178),\"\",NOT(ISERROR(Calcs!Z178*Calcs!AA178*Calcs!AB178)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q178","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H178,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H178,OFFSET(PolicyManual!$E$4,MATCH(H178,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I178),\"\",IF(ISNUMBER(I178),I178,OFFSET(PolicyManual!$B$4,MATCH(I178,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F219),\"\",NOT(ISERROR(Calcs!Z219*Calcs!AA219*Calcs!AB219)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q219","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H219,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H219,OFFSET(PolicyManual!$E$4,MATCH(H219,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I219),\"\",IF(ISNUMBER(I219),I219,OFFSET(PolicyManual!$B$4,MATCH(I219,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F280),\"\",NOT(ISERROR(Calcs!Z280*Calcs!AA280*Calcs!AB280)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q280","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H280,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H280,OFFSET(PolicyManual!$E$4,MATCH(H280,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I280),\"\",IF(ISNUMBER(I280),I280,OFFSET(PolicyManual!$B$4,MATCH(I280,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F304),\"\",NOT(ISERROR(Calcs!Z304*Calcs!AA304*Calcs!AB304)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q304","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H304,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H304,OFFSET(PolicyManual!$E$4,MATCH(H304,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I304),\"\",IF(ISNUMBER(I304),I304,OFFSET(PolicyManual!$B$4,MATCH(I304,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F361),\"\",NOT(ISERROR(Calcs!Z361*Calcs!AA361*Calcs!AB361)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q361","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H361,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H361,OFFSET(PolicyManual!$E$4,MATCH(H361,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I361),\"\",IF(ISNUMBER(I361),I361,OFFSET(PolicyManual!$B$4,MATCH(I361,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F382),\"\",NOT(ISERROR(Calcs!Z382*Calcs!AA382*Calcs!AB382)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q382","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H382,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H382,OFFSET(PolicyManual!$E$4,MATCH(H382,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I382),\"\",IF(ISNUMBER(I382),I382,OFFSET(PolicyManual!$B$4,MATCH(I382,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F443),\"\",NOT(ISERROR(Calcs!Z443*Calcs!AA443*Calcs!AB443)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q443","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H443,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H443,OFFSET(PolicyManual!$E$4,MATCH(H443,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I443),\"\",IF(ISNUMBER(I443),I443,OFFSET(PolicyManual!$B$4,MATCH(I443,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F510),\"\",NOT(ISERROR(Calcs!Z510*Calcs!AA510*Calcs!AB510)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q510","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H510,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H510,OFFSET(PolicyManual!$E$4,MATCH(H510,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I510),\"\",IF(ISNUMBER(I510),I510,OFFSET(PolicyManual!$B$4,MATCH(I510,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F524),\"\",NOT(ISERROR(Calcs!Z524*Calcs!AA524*Calcs!AB524)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q524","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H524,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H524,OFFSET(PolicyManual!$E$4,MATCH(H524,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I524),\"\",IF(ISNUMBER(I524),I524,OFFSET(PolicyManual!$B$4,MATCH(I524,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F585),\"\",NOT(ISERROR(Calcs!Z585*Calcs!AA585*Calcs!AB585)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q585","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H585,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H585,OFFSET(PolicyManual!$E$4,MATCH(H585,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I585),\"\",IF(ISNUMBER(I585),I585,OFFSET(PolicyManual!$B$4,MATCH(I585,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F636),\"\",NOT(ISERROR(Calcs!Z636*Calcs!AA636*Calcs!AB636)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q636","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H636,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H636,OFFSET(PolicyManual!$E$4,MATCH(H636,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I636),\"\",IF(ISNUMBER(I636),I636,OFFSET(PolicyManual!$B$4,MATCH(I636,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F666),\"\",NOT(ISERROR(Calcs!Z666*Calcs!AA666*Calcs!AB666)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q666","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H666,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H666,OFFSET(PolicyManual!$E$4,MATCH(H666,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I666),\"\",IF(ISNUMBER(I666),I666,OFFSET(PolicyManual!$B$4,MATCH(I666,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F727),\"\",NOT(ISERROR(Calcs!Z727*Calcs!AA727*Calcs!AB727)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q727","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H727,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H727,OFFSET(PolicyManual!$E$4,MATCH(H727,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I727),\"\",IF(ISNUMBER(I727),I727,OFFSET(PolicyManual!$B$4,MATCH(I727,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F748),\"\",NOT(ISERROR(Calcs!Z748*Calcs!AA748*Calcs!AB748)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q748","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H748,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H748,OFFSET(PolicyManual!$E$4,MATCH(H748,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I748),\"\",IF(ISNUMBER(I748),I748,OFFSET(PolicyManual!$B$4,MATCH(I748,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F815),\"\",NOT(ISERROR(Calcs!Z815*Calcs!AA815*Calcs!AB815)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q815","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H815,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H815,OFFSET(PolicyManual!$E$4,MATCH(H815,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I815),\"\",IF(ISNUMBER(I815),I815,OFFSET(PolicyManual!$B$4,MATCH(I815,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F825),\"\",NOT(ISERROR(Calcs!Z825*Calcs!AA825*Calcs!AB825)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q825","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H825,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H825,OFFSET(PolicyManual!$E$4,MATCH(H825,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I825),\"\",IF(ISNUMBER(I825),I825,OFFSET(PolicyManual!$B$4,MATCH(I825,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F890),\"\",NOT(ISERROR(Calcs!Z890*Calcs!AA890*Calcs!AB890)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q890","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H890,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H890,OFFSET(PolicyManual!$E$4,MATCH(H890,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I890),\"\",IF(ISNUMBER(I890),I890,OFFSET(PolicyManual!$B$4,MATCH(I890,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F941),\"\",NOT(ISERROR(Calcs!Z941*Calcs!AA941*Calcs!AB941)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q941","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H941,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H941,OFFSET(PolicyManual!$E$4,MATCH(H941,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I941),\"\",IF(ISNUMBER(I941),I941,OFFSET(PolicyManual!$B$4,MATCH(I941,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,{"$f":"IF(ISBLANK(F971),\"\",NOT(ISERROR(Calcs!Z971*Calcs!AA971*Calcs!AB971)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q971","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$E$4,MATCH(H971,PolicyManual!$D$4:$D$365,0)-1,0,1,1)),H971,OFFSET(PolicyManual!$E$4,MATCH(H971,PolicyManual!$D$4:$D$365,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK(I971),\"\",IF(ISNUMBER(I971),I971,OFFSET(PolicyManual!$B$4,MATCH(I971,$I$1032:$I$1060,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,1,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!D4),\"\",PolicyManual!D4)","v":"NONRESIDENTIAL MEASURES:"},null,"Residential","Summer Only",{"$f":"CostG!D37","v":"Large Boilers (>100 MMBtu/hr Heat Input):Uncontrolled"},null,null,null,null,null,"RES","DEER:Indoor_CFL_Ltg","DEER:RefgFrzr_HighEff","DEER:RefgFrzr_Recyc-Conditioned","DEER:RefgFrzr_Recyc-UnConditioned","DEER:HVAC_Eff_AC",null,"DEER:HVAC_Duct_Sealing","DEER:HVAC_Refrig_Charge","DEER:Refg_Chrg_Duct_Seal","DEER:RefgFrzr_Recycling"]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!D21),\"\",PolicyManual!D21)","v":"Time Clock – Lighting: NR - 8"},{"$f":"PolicyManual!A21","v":"Energy Management Services, including audits (for small and medium customers)"}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!D92),\"\",PolicyManual!D92)","v":"Auto Closer for Cooler/Freezer: NR - 8"}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!D102),\"\",PolicyManual!D102)","v":"Refrigerator Condensate Evaporator – Elec/Non Elec: NR - 8"}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!D163),\"\",PolicyManual!D163)","v":0.8}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!D218),\"\",PolicyManual!D218)","v":6.3}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!D244),\"\",PolicyManual!D244)","v":8.9}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!D309),\"\",PolicyManual!D309)","v":15.4}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!D326),\"\",PolicyManual!D326)","v":17.100000000000001}]
[null,null,null,null,null,null,null,24]
[null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,28]
[null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,30]

{"sheet":"Output","index":2,"n_rows":306,"n_cols":19,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Program Summary",null,"Nominal",null,null,"Present Value",null,null,null,"Avoided Cost Version"]
[null,"Proposer Name",null,{"$f":"Input!D4","v":0},null,null,null,null,null,null,{"$f":"CostE!B1","v":"2010-05-04"}]
[null,"Program Name",null,{"$f":"Input!D5","v":0},null,null,null,null,null,null,{"$f":"CostE!B2","v":"2010-08-16"}]
[null,"Total Program Budget ($)",null,{"$f":"SUM(Input!N13:P13)","v":0},null,null,{"$f":"Input!Q13","v":0},null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CostE!G3","v":2010}]
[null,"Net Participant Cost ($)",null,null,null,null,{"$f":"Calcs!GC1018","v":0},null,null,null,{"$f":"Input!B1","v":"PG&E 10-12 Dual v1g.xls"}]
[]
[null,"Program Impacts",null,null,null,null,null,null,null,null,null,null,"Program Impacts (Gross)"]
[null,null,"Annual Net kWh","Lifecycle Net kWh","Annual Net Therms","Lifecycle Net Therms","Net Jul-Sept Pk (kW)","Net Dec-Feb Pk (kW)",null,"User Entered kW",null,null,null,"Annual Gross kWh","Lifecycle Gross kWh","Annual Gross Therms","Lifecycle Gross Therms","User Entered kW"]
[null,{"$f":"StartYr &\"-\"&StartYr+2","v":"2010-2012"},{"$f":"SUM(C67:C69)","v":0},0,0,0,0,0,null,{"$f":"SUM(J67:J69)","v":0},null,null,{"$f":"B10","v":"2010-2012"},{"$f":"SUM(N67:N69)","v":0},{"$f":"SUM(O67:O69)","v":0},{"$f":"SUM(P67:P69)","v":0},{"$f":"SUM(Q67:Q69)","v":0},{"$f":"SUM(R67:R69)","v":0}]
[null,{"$f":"StartYr+3&\"-\"&StartYr+6","v":"2013-2016"},{"$f":"SUM(C70:C73)","v":0},{"$f":"SUM(D70:D73)","v":0},{"$f":"SUM(E70:E73)","v":0},0,0,0,null,0,null,null,{"$f":"B11","v":"2013-2016"},{"$f":"SUM(N70:N73)","v":0},{"$f":"SUM(O70:O73)","v":0},{"$f":"SUM(P70:P73)","v":0},{"$f":"SUM(Q70:Q73)","v":0},{"$f":"SUM(R70:R73)","v":0}]
[null,{"$f":"StartYr+7&\"-\"&StartYr +10","v":"2017-2020"},{"$f":"SUM(C74:C77)","v":0},{"$f":"SUM(D74:D77)","v":0},{"$f":"SUM(E74:E77)","v":0},0,0,0,null,0,null,null,{"$f":"B12","v":"2017-2020"},{"$f":"SUM(N74:N77)","v":0},{"$f":"SUM(O74:O77)","v":0},{"$f":"SUM(P74:P77)","v":0},{"$f":"SUM(Q74:Q77)","v":0},{"$f":"SUM(R74:R77)","v":0}]
[]
[null,"Cost Effectiveness (Lifecycle Present Value Dollars)"]
[null,null,null,"Benefits",null,null,"Benefit - Cost"]
[null,null,"Cost","Electric","Gas","Incentives","NPV","B/C Ratio","Notes"]
[null,"Program TRC ($)",{"$f":"G4+G6","v":0},{"$f":"Calcs!DY1018","v":0},{"$f":"Calcs!DZ1018","v":0},"NA",{"$f":"SUM(D17:E17)-C17","v":0},{"$f":"SUM(D17:E17)/C17","v":{"$error":"#DIV/0!"}},"*1"]
[null,"Program PAC ($)",{"$f":"G4","v":0},{"$f":"D17","v":0},{"$f":"E17","v":0},"NA",{"$f":"SUM(D18:F18)-C18","v":0},{"$f":"SUM(D18:F18)/C18","v":{"$error":"#DIV/0!"}},"*1,2"]
[null,"Program RIM ($)",{"$f":"SUM(Calcs!EY1018:FT1018)+G4","v":0},{"$f":"D17","v":0},{"$f":"E17","v":0},"NA",{"$f":"D19+E19-C19","v":0},{"$f":"(D19+E19)/C19","v":{"$error":"#DIV/0!"}},"*1"]
[null,"*1  B/C Ratio is an approximation because any supply cost increases are treated as negative benefits rather than as a cost as in the Standard Practice Manual"]
[null,"*2  PAC benefits include environmental costs.  This is to be consistent with the TRC benefits, but is not strictly consistent with the Standard Practice Manual."]
[]
[null,{"$f":"\"Levelized Cost and Benefit (All Measures Installed through \"&B47&\")\"","v":"Levelized Cost and Benefit (All Measures Installed through 2020)"}]
[null,null,"Discounted Savings",null,null,null,"Benefit - Cost"]
[null,null,"kWh","Therms","Cost","Benefits","NPV"]
[null,"TRC ($/kWh )",{"$f":"Calcs!GF1018","v":0},null,{"$f":"F26-G26","v":{"$error":"#DIV/0!"}},{"$f":"D17/C26","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GO1018","v":{"$error":"#DIV/0!"}}]
[null,"PAC ($/kWh)",{"$f":"C26","v":0},null,{"$f":"F27-G27","v":{"$error":"#DIV/0!"}},{"$f":"D18/C27","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GS1018","v":{"$error":"#DIV/0!"}}]
[null,"RIM ($/kWh)",{"$f":"C26","v":0},null,{"$f":"C19*D19/SUM(D19:E19)/C28","v":{"$error":"#DIV/0!"}},{"$f":"D19/C28","v":{"$error":"#DIV/0!"}},{"$f":"F28-E28","v":{"$error":"#DIV/0!"}}]
[]
[null,"TRC ($/therm)",null,{"$f":"Calcs!GG1018","v":0},{"$f":"F30-G30","v":{"$error":"#DIV/0!"}},{"$f":"E17/D30","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GP1018","v":{"$error":"#DIV/0!"}}]
[null,"PAC ($/therm)",null,{"$f":"D30","v":0},{"$f":"F31-G31","v":{"$error":"#DIV/0!"}},{"$f":"E18/D31","v":{"$error":"#DIV/0!"}},{"$f":"Calcs!GT1018","v":{"$error":"#DIV/0!"}}]
[]
[null,2017,{"$f":"SUM(Calcs!HG$17:HG$1016*OFFSET(Input!$AO$17,0,(Output!$B44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*Calcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HH$17:HH$1016*OFFSET(Input!$AO$17,0,(Output!$B44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*Calcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HI$17:HI$1016*OFFSET(Input!$AO$17,0,(Output!$B44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*Calcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HJ$17:HJ$1016*OFFSET(Input!$AO$17,0,(Output!$B44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*Calcs!$I$17:$I$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HK$17:HK$1016*OFFSET(Input!$AO$17,0,(Output!$B44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*Calcs!$I$17:$I$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},null,null,null,null,null,2017,{"$f":"SUM(Calcs!HG$17:HG$1016*OFFSET(Input!$AO$17,0,(Output!$M44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HH$17:HH$1016*OFFSET(Input!$AO$17,0,(Output!$M44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HI$17:HI$1016*OFFSET(Input!$AO$17,0,(Output!$M44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HJ$17:HJ$1016*OFFSET(Input!$AO$17,0,(Output!$M44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HK$17:HK$1016*OFFSET(Input!$AO$17,0,(Output!$M44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0}]
[null,2011,{"$f":"SUMPRODUCT(Calcs!HG$17:HG$1016,OFFSET(Input!$AO$17,0,(Output!$B52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HH$17:HH$1016,OFFSET(Input!$AO$17,0,(Output!$B52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HI$17:HI$1016,OFFSET(Input!$AO$17,0,(Output!$B52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HJ$17:HJ$1016,OFFSET(Input!$AO$17,0,(Output!$B52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$I$17:$I$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HK$17:HK$1016,OFFSET(Input!$AO$17,0,(Output!$B52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$I$17:$I$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},null,null,null,null,null,2011,{"$f":"SUMPRODUCT(Calcs!HG$17:HG$1016,OFFSET(Input!$AO$17,0,(Output!$M52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HH$17:HH$1016,OFFSET(Input!$AO$17,0,(Output!$M52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HI$17:HI$1016,OFFSET(Input!$AO$17,0,(Output!$M52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HJ$17:HJ$1016,OFFSET(Input!$AO$17,0,(Output!$M52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HK$17:HK$1016,OFFSET(Input!$AO$17,0,(Output!$M52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0}]
[null,"Total Lifecycle",{"$f":"SUM(C51:C61)","v":0},{"$f":"SUM(D51:D61)","v":0},{"$f":"SUM(E51:E61)","v":0},{"$f":"SUM(F51:F61)","v":0},{"$f":"SUM(G51:G61)","v":0},null,null,null,null,null,"Total Lifecycle",{"$f":"SUM(N51:N61)","v":0},{"$f":"SUM(O51:O61)","v":0},{"$f":"SUM(P51:P61)","v":0},{"$f":"SUM(Q51:Q61)","v":0},{"$f":"SUM(R51:R61)","v":0}]
[null,2017,{"$f":"SUM(OFFSET(Input!AO$17,0,(B74-$B$67),MaxMeasures,1)*Calcs!$O$17:$O$1016*Calcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AO$17,0,(B74-$B$67),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(OFFSET(Input!AO$17,0,(B74-$B$67),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*Calcs!$I$17:$I$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AO$17,0,(B74-$B$67),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$I$17:$I$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AO$17,0,(B74-$B$67),MaxMeasures,1),Calcs!$R$17:$R$1016,Loads!$AY$17:$AY$1016,Calcs!$H$17:$H$1016,Calcs!$P$17:$P$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AO$17,0,(B74-$B$67),MaxMeasures,1),Calcs!$R$17:$R$1016,Loads!$AZ$17:$AZ$1016,Calcs!$H$17:$H$1016,Calcs!$P$17:$P$1016,Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(OFFSET(Input!$AO$17,0,(Output!$B165-StartYr),MaxMeasures,1),Input!$U$17:$U$1016,Calcs!$H$17:$H$1016,Calcs!$P$17:$P$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"MAX(OFFSET($E$175,(B74-$C$173)*12,0,12,1))-SUM($K$67:K73)","v":0},null,2017,{"$f":"SUM(OFFSET(Input!AO$17,0,(M74-$B$67),MaxMeasures,1)*Calcs!$O$17:$O$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AO$17,0,(M74-$B$67),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(OFFSET(Input!AO$17,0,(M74-$B$67),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AO$17,0,(M74-$B$67),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!$AO$17,0,(Output!$B165-StartYr),MaxMeasures,1),Input!$U$17:$U$1016,Calcs!$P$17:$P$1016,Calcs!$L$17:$L$1016)","v":0}]
[null,{"$f":"\"Wtd Average Net Impacts by Sector (All Measures Installed through \"&B77&\")\"","v":"Wtd Average Net Impacts by Sector (All Measures Installed through 2020)"}]
[null,"Total",{"$f":"SUM(C84:C107)","v":0},0,0,0,0,0,null,0,0]
[null,{"$f":"Input!R1043","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B95,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B95,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B95,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B95,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B95,Calcs!HC$17:HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B95,Calcs!HD$17:HD$1016*Calcs!$P$17:$P$1016,0))","v":0},null,{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B95,Calcs!HF$17:HF$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B95,Calcs!GL$17:GL$1016)","v":0}]
[null,{"$f":"Input!R1050","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!GY$17:GY$1016)","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!HA$17:HA$1016)","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B102,Calcs!HC$17:HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B102,Calcs!HD$17:HD$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!HE$17:HE$1016)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B102,Calcs!HF$17:HF$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!GL$17:GL$1016)","v":0}]
[null,"Clothes Dryer",{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B113,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$HL$1016,$B113,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B113,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$HL$1016,$B113,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B113,Calcs!HC$17:HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B113,Calcs!HD$17:HD$1016*Calcs!$P$17:$P$1016))","v":0},null,{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B113,Calcs!HF$17:HF$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$HL$1016,$B113,Calcs!GL$17:GL$1016)","v":0}]
[null,"Exterior Lighting",{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B125,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$HL$1016,$B125,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B125,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$HL$1016,$B125,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B125,Calcs!HC$17:HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B125,Calcs!HD$17:HD$1016*Calcs!$P$17:$P$1016))","v":0},null,{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B125,Calcs!HF$17:HF$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$HL$1016,$B125,Calcs!GL$17:GL$1016)","v":0}]
[null,"Refrigeration",{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B131,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$HL$1016,$B131,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B131,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$HL$1016,$B131,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B131,Calcs!HC$17:HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B131,Calcs!HD$17:HD$1016*Calcs!$P$17:$P$1016))","v":0},null,{"$f":"SUM(IF(Calcs!$HL$17:$HL$1016=$B131,Calcs!HF$17:HF$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$HL$1016,$B131,Calcs!GL$17:GL$1016)","v":0}]
[null,{"$f":"Input!D1032","v":1},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=Output!$B143,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B143,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=Output!$B143,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B143,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B143,Calcs!$HC$17:$HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B143,Calcs!$HD$17:$HD$1016*Calcs!$P$17:$P$1016,0))","v":0},null,{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B143,Calcs!$HF$17:$HF$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B143,Calcs!GL$17:GL$1016)","v":0}]
[null,{"$f":"Input!D1035","v":"3B"},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=Output!$B146,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B146,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=Output!$B146,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B146,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B146,Calcs!$HC$17:$HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B146,Calcs!$HD$17:$HD$1016*Calcs!$P$17:$P$1016,0))","v":0},null,{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B146,Calcs!$HF$17:$HF$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B146,Calcs!GL$17:GL$1016)","v":0}]
[null,2012,{"$f":"SUMPRODUCT(OFFSET(InPlace!$G$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1),Calcs!$R$17:$R$1016,Loads!$AY$17:$AY$1016,Calcs!$H$17:$H$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(InPlace!$I$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1),Calcs!$R$17:$R$1016,Loads!$AZ$17:$AZ$1016,Calcs!$H$17:$H$1016,Calcs!$L$17:$L$1016)","v":0},null,null,{"$f":"SUM(OFFSET(Input!AO$17,0,(B160-$B$158),MaxMeasures,1)*IF(GasCalcs!$G$17:$G$1016>0,GasCalcs!$G$17:$G$1016,0)*Calcs!$I$17:$I$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AO$17,0,(B160-$B$158),MaxMeasures,1),IF(GasCalcs!$G$17:$G$1016>0,GasCalcs!$G$17:$G$1016,0),Calcs!$I$17:$I$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0}]
[null,{"$f":"B163+1","v":2016},{"$f":"SUMPRODUCT(OFFSET(InPlace!$G$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1),Calcs!$R$17:$R$1016,Loads!$AY$17:$AY$1016,Calcs!$H$17:$H$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(InPlace!$I$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1),Calcs!$R$17:$R$1016,Loads!$AZ$17:$AZ$1016,Calcs!$H$17:$H$1016,Calcs!$L$17:$L$1016)","v":0},null,null,{"$f":"SUM(OFFSET(Input!AO$17,0,(B164-$B$158),MaxMeasures,1)*IF(GasCalcs!$G$17:$G$1016>0,GasCalcs!$G$17:$G$1016,0)*Calcs!$I$17:$I$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AO$17,0,(B164-$B$158),MaxMeasures,1),IF(GasCalcs!$G$17:$G$1016>0,GasCalcs!$G$17:$G$1016,0),Calcs!$I$17:$I$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0}]
[]
[null,"2010-08-01",3,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B182)),OFFSET(InPlace!$E$17,0,$C182-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B182)),OFFSET(InPlace!$E$17,0,$C182-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B182)),OFFSET(InPlace!$E$17,0,$C182-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B182)),OFFSET(InPlace!$E$17,0,$C182-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2011-08-01",7,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B194)),OFFSET(InPlace!$E$17,0,$C194-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B194)),OFFSET(InPlace!$E$17,0,$C194-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B194)),OFFSET(InPlace!$E$17,0,$C194-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B194)),OFFSET(InPlace!$E$17,0,$C194-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2012-02-01",9,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B200)),OFFSET(InPlace!$E$17,0,$C200-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B200)),OFFSET(InPlace!$E$17,0,$C200-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B200)),OFFSET(InPlace!$E$17,0,$C200-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B200)),OFFSET(InPlace!$E$17,0,$C200-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2013-02-01",13,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B212)),OFFSET(InPlace!$E$17,0,$C212-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B212)),OFFSET(InPlace!$E$17,0,$C212-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B212)),OFFSET(InPlace!$E$17,0,$C212-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B212)),OFFSET(InPlace!$E$17,0,$C212-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2013-09-01",15,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B219)),OFFSET(InPlace!$E$17,0,$C219-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B219)),OFFSET(InPlace!$E$17,0,$C219-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B219)),OFFSET(InPlace!$E$17,0,$C219-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B219)),OFFSET(InPlace!$E$17,0,$C219-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2014-07-01",19,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B229)),OFFSET(InPlace!$E$17,0,$C229-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B229)),OFFSET(InPlace!$E$17,0,$C229-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B229)),OFFSET(InPlace!$E$17,0,$C229-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B229)),OFFSET(InPlace!$E$17,0,$C229-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2014-11-01",20,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B233)),OFFSET(InPlace!$E$17,0,$C233-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B233)),OFFSET(InPlace!$E$17,0,$C233-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B233)),OFFSET(InPlace!$E$17,0,$C233-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B233)),OFFSET(InPlace!$E$17,0,$C233-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2015-06-01",22,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B240)),OFFSET(InPlace!$E$17,0,$C240-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B240)),OFFSET(InPlace!$E$17,0,$C240-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B240)),OFFSET(InPlace!$E$17,0,$C240-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B240)),OFFSET(InPlace!$E$17,0,$C240-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2016-04-01",26,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B250)),OFFSET(InPlace!$E$17,0,$C250-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B250)),OFFSET(InPlace!$E$17,0,$C250-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B250)),OFFSET(InPlace!$E$17,0,$C250-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B250)),OFFSET(InPlace!$E$17,0,$C250-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2017-05-01",30,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B263)),OFFSET(InPlace!$E$17,0,$C263-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B263)),OFFSET(InPlace!$E$17,0,$C263-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B263)),OFFSET(InPlace!$E$17,0,$C263-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B263)),OFFSET(InPlace!$E$17,0,$C263-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2017-12-01",32,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B270)),OFFSET(InPlace!$E$17,0,$C270-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B270)),OFFSET(InPlace!$E$17,0,$C270-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B270)),OFFSET(InPlace!$E$17,0,$C270-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B270)),OFFSET(InPlace!$E$17,0,$C270-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2018-09-01",35,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B279)),OFFSET(InPlace!$E$17,0,$C279-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B279)),OFFSET(InPlace!$E$17,0,$C279-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B279)),OFFSET(InPlace!$E$17,0,$C279-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B279)),OFFSET(InPlace!$E$17,0,$C279-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2019-06-01",38,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B288)),OFFSET(InPlace!$E$17,0,$C288-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B288)),OFFSET(InPlace!$E$17,0,$C288-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B288)),OFFSET(InPlace!$E$17,0,$C288-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B288)),OFFSET(InPlace!$E$17,0,$C288-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2019-09-01",39,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B291)),OFFSET(InPlace!$E$17,0,$C291-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B291)),OFFSET(InPlace!$E$17,0,$C291-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B291)),OFFSET(InPlace!$E$17,0,$C291-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B291)),OFFSET(InPlace!$E$17,0,$C291-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2020-06-01",42,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B300)),OFFSET(InPlace!$E$17,0,$C300-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B300)),OFFSET(InPlace!$E$17,0,$C300-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B300)),OFFSET(InPlace!$E$17,0,$C300-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B300)),OFFSET(InPlace!$E$17,0,$C300-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2020-07-01",43,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B301)),OFFSET(InPlace!$E$17,0,$C301-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B301)),OFFSET(InPlace!$E$17,0,$C301-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B301)),OFFSET(InPlace!$E$17,0,$C301-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B301)),OFFSET(InPlace!$E$17,0,$C301-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2020-08-01",43,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B302)),OFFSET(InPlace!$E$17,0,$C302-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B302)),OFFSET(InPlace!$E$17,0,$C302-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B302)),OFFSET(InPlace!$E$17,0,$C302-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B302)),OFFSET(InPlace!$E$17,0,$C302-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2020-09-01",43,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B303)),OFFSET(InPlace!$E$17,0,$C303-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B303)),OFFSET(InPlace!$E$17,0,$C303-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B303)),OFFSET(InPlace!$E$17,0,$C303-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B303)),OFFSET(InPlace!$E$17,0,$C303-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2020-10-01",44,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B304)),OFFSET(InPlace!$E$17,0,$C304-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B304)),OFFSET(InPlace!$E$17,0,$C304-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B304)),OFFSET(InPlace!$E$17,0,$C304-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B304)),OFFSET(InPlace!$E$17,0,$C304-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2020-11-01",44,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B305)),OFFSET(InPlace!$E$17,0,$C305-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B305)),OFFSET(InPlace!$E$17,0,$C305-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B305)),OFFSET(InPlace!$E$17,0,$C305-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B305)),OFFSET(InPlace!$E$17,0,$C305-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]
[null,"2020-12-01",44,{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$B$17:$M$1016,,MONTH($B306)),OFFSET(InPlace!$E$17,0,$C306-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!$R$17:$R$1016,Calcs!$H$17:$H$1016,INDEX(Loads!$N$17:$Y$1016,,MONTH($B306)),OFFSET(InPlace!$E$17,0,$C306-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUMPRODUCT(Calcs!$M$17:$M$1016,Calcs!$G$17:$G$1016,INDEX(Loads!$Z$17:$AK$1016,,MONTH($B306)),OFFSET(InPlace!$E$17,0,$C306-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(GasCalcs!$E$17:$E$1016,Calcs!$I$17:$I$1016,INDEX(Loads!$AL$17:$AW$1016,,MONTH($B306)),OFFSET(InPlace!$E$17,0,$C306-1,MaxMeasures,1),Calcs!$L$17:$L$1016)","v":0}]

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

{"sheet":"Calcs","index":4,"n_rows":1020,"n_cols":220,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Avoided Cost Version",null,"2010-05-05",null,"Valid AC Shapes for Correction Factor"]
["Annual Discount Rate",null,8.7900000000000006E-2,null,"26 = Res. Central Air Conditioning"]
["Start period Offset Years",null,{"$f":"StartYr-CostE!G3","v":0},"SkipYrs","22 = Res. Ht. Pump Cooling"]
["First Col Label for Impacts:",null,"Load Impacts",null,"23 = Res. Ele. & Ht. Pump Heating"]
["CEC Factor (MW/GWh)",null,0.217,null,"29 = Res. New Const. Cooling"]
["Max Number of Measures",null,{"$f":"ROWS(R17:R1016)","v":1000},"MaxMeasures","33 = Res. Insul. Cen. A/C"]
[null,null,null,null,"35 = Res. Ceil. Insul. HP Cooling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods per Year",null,4,"Periods"]
["TOU Correction Factors",null,null,null,"37 = Res. Wall Insul. HP Cooling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Discount Rate",null,{"$f":"$C$3/AE8","v":2.1975000000000001E-2},"Disc",null,null,null,null,null,null,{"$f":"AM17/AM18","v":{"$error":"#N/A"}}]
["Residential",null,1,null,"39 = Res. Flr. Insul. HP Cooling"]
["Non-Res",null,1,null,"45 = Res. Dir. Assist. Evap. Cooler"]
[null,null,null,null,"3 = Commercial HVAC"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUL and RUL",null,null,null,null,null,null,null,null,"Generation Value (Gross Nominal NPV per measure) for measures implemented at the end of the quarter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TD Gross Nominal NPV Savings per Measure (installed at the end of the quarter )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV  bill reduction per measure.  For units implemented in each year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Present Value Costs (Gross & Net)",null,null,null,null,null,"Discounted Values for levelization",null,null,null,null,null,"Admin Cost",null,"TRC Net Benefit","Levelized Net Benefits (TRC Test)",null,null,null,"Levelized Net Benefits (PAC Test)",null,null,null,"Benefit Cost Ratios",null,null,null,null,null,null,null,"Total Program Impacts",null,null,null,"Annual Emission Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Term",null,null,"Second Baseline Term",null,null,null,null,null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"AM15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"BG15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"CE15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"CY15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Lifecycle NPV",null,null,null,null,null,"Electric (EOY) per Measure (unadjusted for IR and GRR)",null,null,null,null,null,null,null,null,null,null,"Gas (EOY) Savings per Measure (unadjusted for IR and GRR)",null,null,null,null,null,null,null,null,null,null,"NPV Electric Bill Reductions - Net",null,null,null,null,null,null,null,null,null,null,"NPV Gas Bill Reductions - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alloc factors",null,"with Admin Costs","Without Admin Costs",null,"With Admin Costs",null,"Without Admin Costs",null,"With Admin Costs",null,"Without Admin Costs",null,"With Admin Costs",null,"Wtd Avg based on RUL and EUL",null,null,null,"(all years of implementation)",null,null,null,"Electric (per annual kWh)",null,null,"Gss Reduction (per therm)"]
["Measure Name","Climate Zone","Target sector","Measure End use","First Baseline Measure Life","Full EUL"," Net-to-gross Ratio:  kWh",{"$f":"Input!AI16","v":"Net-to-Gross Ratio - kW"},{"$f":"Input!AJ16","v":"Net-to-Gross Ratio - Therms"},{"$f":"Input!AK16","v":"Net-to-Gross Ratio - Costs"},null,"IR and GRR Factor","Gross Unit Electricity Saving (kwh)","Gross Unit Elec Savings (2nd baseline) (kWh)","Gross WtdAvg kWh Savings per unit","Electricity Wtd Avg Factor","Demand scaler type","Demand Scaler - Initial","Demand Scaler - Second","Demand Scaler - Weighted","CEC Peak Savings (NTG Adj) (kW)","Gen lookup string","TD Lookup String","Load Impact lookup String ","Gen Row based on CZ","Gen row to Use","TD Row to Use","Impact row to use","Elec Rate Row to Use","Remaining useful Life (RUL, Yrs)","Full Quarters","Fractional Quarter","Fill in Fractional Quarter","Full Quarters","Residual Fractional Quarter","TOU Correction Factor (add to 1.0)","Valid End Use","TOU Correction Factor adder to Use",{"$f":"StartYr","v":2010},{"$f":"AM16","v":2010},{"$f":"AN16","v":2010},{"$f":"AO16","v":2010},{"$f":"AM16+1","v":2011},2011,2011,2011,2012,2012,2012,2012,2013,2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,2015,{"$f":"BG16+1","v":2016},2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,{"$f":"AM16","v":2010},2010,2010,2010,2011,2011,2011,2011,2012,2012,2012,2012,2013,2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,2015,{"$f":"BK16","v":2016},2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,"Electric Gross NPV Benefits ($)","Gas Gross NPV Benefits ($)","Electric Net NPV Benefits ($)","Gas Net NPV Benefits ($)","Electric Rate (Use 1 if missing)","Gas Rate ",{"$f":"StartYr","v":2010},{"$f":"EC16+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,{"$f":"EC16","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,"Inc to others and DI in excess of Measure Cost ($/Measure)","Excess Incentives to others and DI  PV ($)",null,"Total Rebates PV ($)","Total Incentives to Others and DI PV ($)","Total Rebates and Incentives PV ($)","Gross measure Cost PV ($)","Gross Participant Cost adjusted for excess Incent & DI PV, but no Market Effects($)","Net Participant Cost  PV ($)","Gross Discounted kWh reduction (kWh)","Gross Discounted Therms reduction (th)","Net Discounted kWh reduction (kWh)","Net Discounted Therms reduction (th)","Positive Electric Net NPV Benefits ($)","Positive Gas Net NPV Benefits ($)","Elec Allocation - E vs G Benefits","Measure Allocation - Total Benefits","TRC Lifecycle Net Benefit ($)","Levelized Net Benefit Electric - No Admin ($/kWh)","Levelized Net Benefits - Gas - No Admin ($/Therm)","Levelized Net Benefit Electric - With Admin ($/kWh)","Levelized Net Benefits - Gas - With Admin ($/Therm)","Leveilzed Net Benefit Electric - No Admin ($/kWh)","Levelized Net Benefits - Gas - No Admin ($/Therm)","Levelized Net Benefit Electric - With Admin ($/kWh)","Levelized Net Benefits - Gas - With Admin ($/Therm)","TRC B/C Ratio","PAC B/C","TRC B/C Ratio","PAC B/C","Net Wtd Average Annual kWh","Net Wtd Avg Lifecycle kWh","Net Wtd Avg Annual Therms","Net Wtd Avg Lifecycle Therms","Wtd Net Jul-Sept kW","Wtd Net Dec-Feb kW","Wtd Net CEC kW","Wtd Net User Entered kW Impacts","C02","NOX","PM 10","CO2","NOX","CPUC-defined End Use"]
[{"$f":"Input!B17","v":0},{"$f":"Input!D17","v":0},{"$f":"TRIM(Input!E17)","v":""},{"$f":"TRIM(Input!F17)","v":""},{"$f":"IF(ISNUMBER(Input!AG17),Input!AG17,1)","v":0},{"$f":"MAX(E17,Input!Z17)","v":0},{"$f":"IF(ISNUMBER(Input!AH17),Input!AH17,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI17),Input!AI17,$G17)","v":1},{"$f":"IF(ISNUMBER(Input!AJ17),Input!AJ17,$G17)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK17),Input!AK17<>0),Input!AK17,IF(Input!V17=0,G17,IF(Input!R17=0,I17,IF(Input!R17*0.03412>Input!V17,G17,I17))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL17),100%,Input!AL17)*IF(ISBLANK(Input!AM17),100%,Input!AM17)","v":1},{"$f":"Input!R17","v":0},{"$f":"Input!AC17","v":0},{"$f":"IF($F17<>0,($M17*$E17+N17*($F17-$E17))/$F17,0)","v":0},{"$f":"IF(M17<>0,O17/M17,1)","v":1},{"$f":"OFFSET(CostE!$F$5,Calcs!AB17-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q17=\"kW\",Input!U17,Input!R17)),IF(Q17=\"kW\",Input!U17,Input!R17),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q17=\"kW\",Input!AD17,N17)),IF(Q17=\"kW\",Input!AD17,N17),0)","v":0},{"$f":"IF(F17<>0,(R17*E17+S17*(F17-E17))/F17,0)","v":0},{"$f":"M17*H17*$C$6/1000","v":0},{"$f":"\"Gen:\"&C17&\":\"&$D17&\":\"&B17","v":"Gen:::0"},{"$f":"\"TD:\"&C17&\":\"&$D17&\":\"&$B17","v":"TD:::0"},{"$f":"\"Load:\"&C17&\":\"&$D17&\":\"&B17","v":"Load:::0"},{"$f":"MATCH(V17,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y17),MATCH(\"Gen:\"&C17&\":\"&D17&\":All\",CostE!$E$5:$E$1329,0),Y17)","v":{"$error":"#N/A"}},{"$f":"MATCH(W17,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y17),MATCH(\"Load:\"&C17&\":\"&$D17&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X17,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S17,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z17>Input!AG17,Input!AG17,0)","v":0},{"$f":"TRUNC(E17*Periods)","v":0},{"$f":"E17*Periods-AE17","v":0},{"$f":"IF(AND(F17>E17,AF17>0),MAX(0,1-AF17),0)","v":0},{"$f":"MAX(0,TRUNC(Input!Z17*Periods-(AE17+AF17+AG17)))","v":0},{"$f":"MAX(0,Input!Z17*Periods-AH17-AF17-AE17-AG17)","v":0},{"$f":"IF(OR(Input!E17=\"Residential\",Input!E17=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F17,1,0))=1","v":false},{"$f":"AJ17*AK17*Input!AN17","v":0},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV17),0,Input!BA17:CR17*(AM17:CD17+CE17:DV17)))*L17","v":0},{"$f":"NPV(Disc,GasCalcs!M17:BD17*Input!BA17:CR17)*L17","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV17),0,Input!BA17:CR17*(AM17:CD17*$G17+CE17:DV17*$H17)))*$L17","v":0},{"$f":"IF(ISERROR($I17),1,$I17)*IF(ISERROR(DX17),0,DX17)","v":0},{"$f":"IF(ISERROR(MATCH(Input!$S17,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S17,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X17,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC17),0,EC17*Input!AO17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(ED17),0,ED17*Input!AP17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EE17),0,EE17*Input!AQ17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EF17),0,EF17*Input!AR17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EG17),0,EG17*Input!AS17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EH17),0,EH17*Input!AT17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EI17),0,EI17*Input!AU17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EJ17),0,EJ17*Input!AV17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EK17),0,EK17*Input!AW17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EL17),0,EL17*Input!AX17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EM17),0,EM17*Input!AY17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EN17),0,EN17*Input!AO17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EO17),0,EO17*Input!AP17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EP17),0,EP17*Input!AQ17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EQ17),0,EQ17*Input!AR17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(ER17),0,ER17*Input!AS17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(ES17),0,ES17*Input!AT17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(ET17),0,ET17*Input!AU17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EU17),0,EU17*Input!AV17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EV17),0,EV17*Input!AW17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EW17),0,EW17*Input!AX17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EX17),0,EX17*Input!AY17*$I17*$L17)","v":0},{"$f":"MAX(0,SUM(Input!N17:P17)-Input!L17)","v":0},{"$f":"MAX(NPV(Disc,FU17*Input!$BA17:$CR17),FY17-GA17,0)","v":0},null,{"$f":"NPV(Disc,Input!M17*Input!$BA17:$CR17)","v":0},{"$f":"NPV(Disc,SUM(Input!N17:P17)*Input!$BA17:$CR17)","v":0},{"$f":"FX17+FY17","v":0},{"$f":"NPV(Disc,1*Input!BA17:CR17)*(Input!L17-IF(Calcs!AD17>0,(Input!L17-Input!AA17)*((1+Input!AB17/Periods)/(1+Disc))^(Calcs!AD17*Periods),0))","v":0},{"$f":"GA17-FZ17+FV17","v":0},{"$f":"GB17*J17","v":0},{"$f":"(NPV(Disc,Input!$BA17:$CR17*Input!R17)*PV($C$3,$E17,-1,0,1)+ NPV(Disc,Input!$BA17:$CR17*N17)*PV($C$3,Input!$Z17-$E17,-1,0,1)/(1+Disc)^$AE17)*L17","v":0},{"$f":"(NPV(Disc,Input!$BA17:$CR17*Input!V17)*PV($C$3,$E17,-1,0,1)+NPV(Disc,Input!$BA17:$CR17*Input!$AE17)*PV($C$3,Input!$Z17-$E17,-1,0,1)/(1+Disc)^$AE17)*L17","v":0},{"$f":"IF(ISERROR($G17),0,GD17*$G17)","v":0},{"$f":"IF(ISERROR($I17),0,GE17*$I17)","v":0},{"$f":"MAX(0,DY17)","v":0},{"$f":"MAX(0,DZ17)","v":0},{"$f":"IF((GH17+GI17)<>0,GH17/(GH17+GI17),0)","v":0},{"$f":"(GH17+GI17)/($GH$1018+$GI$1018)","v":{"$error":"#DIV/0!"}},{"$f":"DY17+DZ17-(FZ17+GC17)-(Input!$Q$13-Input!$J$11)*GK17","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF17<>0,(DY17-(GC17+FZ17)*GJ17)/GF17,0)","v":0},{"$f":"IF(GG17<>0,(DZ17-(GC17+FZ17)*(1-GJ17))/GG17,0)","v":0},{"$f":"IF(GF17<>0,GM17-(Input!$Q$13-Input!$J$11)*$GJ17*$GK17/GF17,0)","v":0},{"$f":"IF(GG17<>0,GN17-(Input!$Q$13-Input!$J$11)*(1-$GJ17)*$GK17/GG17,0)","v":0},{"$f":"IF(GF17<>0,(DY17-(+$FZ17)*GJ17)/GF17,0)","v":0},{"$f":"IF(GG17<>0,(DZ17-($FZ17)*(1-GJ17))/GG17,0)","v":0},{"$f":"IF(GF17<>0,GQ17-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ17*$GK17/GF17,0)","v":0},{"$f":"IF(GG17<>0,GR17-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ17)*$GK17/GG17,0)","v":0},{"$f":"(DZ17+DY17)/(GC17+FZ17)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ17+DY17)/(FZ17)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ17+DY17)/((GC17+FZ17)+$GK17*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ17+DY17)/(FZ17+$GK17*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS17*O17*$G17*$L17","v":0},{"$f":"GY17*MAX(Input!$Z17,$E17)","v":0},{"$f":"Input!CS17*$I17*GasCalcs!G17*$L17","v":0},{"$f":"HA17*MAX(Input!$Z17,$E17)","v":0},{"$f":"IF(ISERROR(Loads!AY17*Input!CS17*$T17*$H17),0,Loads!AY17*Input!CS17*$T17*$H17)*$L17","v":0},{"$f":"IF(ISERROR(Loads!AZ17*Input!CS17*$T17*$H17),0,Loads!AZ17*Input!CS17*$T17*$H17)*$L17","v":0},{"$f":"Input!CS17*$P17*$H17*$C$6*$L17/1000","v":0},{"$f":"IF(Calcs!F17<>0,(Input!U17*H17*$L17*E17+Input!AD17*H17*L17*(F17-E17))/F17*Input!CS17,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB17-1,0)),0,OFFSET(CostE!$AQ$5,$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB17-1,0)),0,OFFSET(CostE!$AR$5,$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB17-1,0)),0,OFFSET(CostE!$AS$5,$AB17-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L17)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L17))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L17)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L17))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z17),0,OFFSET(CostE!$F$5,Calcs!Z17-1,0))","v":0}]
[{"$f":"Input!B18","v":0},{"$f":"Input!D18","v":0},{"$f":"TRIM(Input!E18)","v":""},{"$f":"TRIM(Input!F18)","v":""},{"$f":"IF(ISNUMBER(Input!AG18),Input!AG18,1)","v":0},{"$f":"MAX(E18,Input!Z18)","v":0},{"$f":"IF(ISNUMBER(Input!AH18),Input!AH18,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI18),Input!AI18,$G18)","v":1},{"$f":"IF(ISNUMBER(Input!AJ18),Input!AJ18,$G18)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK18),Input!AK18<>0),Input!AK18,IF(Input!V18=0,G18,IF(Input!R18=0,I18,IF(Input!R18*0.03412>Input!V18,G18,I18))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL18),100%,Input!AL18)*IF(ISBLANK(Input!AM18),100%,Input!AM18)","v":1},{"$f":"Input!R18","v":0},{"$f":"Input!AC18","v":0},{"$f":"IF($F18<>0,($M18*$E18+N18*($F18-$E18))/$F18,0)","v":0},1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB18-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q18=\"kW\",Input!U18,Input!R18)),IF(Q18=\"kW\",Input!U18,Input!R18),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q18=\"kW\",Input!AD18,N18)),IF(Q18=\"kW\",Input!AD18,N18),0)","v":0},{"$f":"IF(F18<>0,(R18*E18+S18*(F18-E18))/F18,0)","v":0},0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V18,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y18),MATCH(\"Gen:\"&C18&\":\"&D18&\":All\",CostE!$E$5:$E$1329,0),Y18)","v":{"$error":"#N/A"}},{"$f":"MATCH(W18,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y18),MATCH(\"Load:\"&C18&\":\"&$D18&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X18,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S18,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z18>Input!AG18,Input!AG18,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z18*Periods-(AE18+AF18+AG18)))","v":0},{"$f":"MAX(0,Input!Z18*Periods-AH18-AF18-AE18-AG18)","v":0},{"$f":"IF(OR(Input!E18=\"Residential\",Input!E18=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F18,1,0))=1","v":false},{"$f":"AJ18*AK18*Input!AN18","v":0},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV18),0,Input!BA18:CR18*(AM18:CD18+CE18:DV18)))*L18","v":0},{"$f":"NPV(Disc,GasCalcs!M18:BD18*Input!BA18:CR18)*L18","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV18),0,Input!BA18:CR18*(AM18:CD18*$G18+CE18:DV18*$H18)))*$L18","v":0},{"$f":"IF(ISERROR($I18),1,$I18)*IF(ISERROR(DX18),0,DX18)","v":0},{"$f":"IF(ISERROR(MATCH(Input!$S18,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S18,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X18,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC18),0,EC18*Input!AO18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(ED18),0,ED18*Input!AP18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EE18),0,EE18*Input!AQ18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EF18),0,EF18*Input!AR18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EG18),0,EG18*Input!AS18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EH18),0,EH18*Input!AT18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EI18),0,EI18*Input!AU18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EJ18),0,EJ18*Input!AV18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EK18),0,EK18*Input!AW18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EL18),0,EL18*Input!AX18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EM18),0,EM18*Input!AY18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EN18),0,EN18*Input!AO18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EO18),0,EO18*Input!AP18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EP18),0,EP18*Input!AQ18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EQ18),0,EQ18*Input!AR18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(ER18),0,ER18*Input!AS18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(ES18),0,ES18*Input!AT18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(ET18),0,ET18*Input!AU18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EU18),0,EU18*Input!AV18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EV18),0,EV18*Input!AW18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EW18),0,EW18*Input!AX18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EX18),0,EX18*Input!AY18*$I18*$L18)","v":0},{"$f":"MAX(0,SUM(Input!N18:P18)-Input!L18)","v":0},{"$f":"MAX(NPV(Disc,FU18*Input!$BA18:$CR18),FY18-GA18,0)","v":0},null,{"$f":"NPV(Disc,Input!M18*Input!$BA18:$CR18)","v":0},{"$f":"NPV(Disc,SUM(Input!N18:P18)*Input!$BA18:$CR18)","v":0},{"$f":"FX18+FY18","v":0},{"$f":"NPV(Disc,1*Input!BA18:CR18)*(Input!L18-IF(Calcs!AD18>0,(Input!L18-Input!AA18)*((1+Input!AB18/Periods)/(1+Disc))^(Calcs!AD18*Periods),0))","v":0},{"$f":"GA18-FZ18+FV18","v":0},{"$f":"GB18*J18","v":0},{"$f":"(NPV(Disc,Input!$BA18:$CR18*Input!R18)*PV($C$3,$E18,-1,0,1)+ NPV(Disc,Input!$BA18:$CR18*N18)*PV($C$3,Input!$Z18-$E18,-1,0,1)/(1+Disc)^$AE18)*L18","v":0},{"$f":"(NPV(Disc,Input!$BA18:$CR18*Input!V18)*PV($C$3,$E18,-1,0,1)+NPV(Disc,Input!$BA18:$CR18*Input!$AE18)*PV($C$3,Input!$Z18-$E18,-1,0,1)/(1+Disc)^$AE18)*L18","v":0},{"$f":"IF(ISERROR($G18),0,GD18*$G18)","v":0},{"$f":"IF(ISERROR($I18),0,GE18*$I18)","v":0},0,0,{"$f":"IF((GH18+GI18)<>0,GH18/(GH18+GI18),0)","v":0},{"$f":"(GH18+GI18)/($GH$1018+$GI$1018)","v":{"$error":"#DIV/0!"}},{"$f":"DY18+DZ18-(FZ18+GC18)-(Input!$Q$13-Input!$J$11)*GK18","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF18<>0,(DY18-(GC18+FZ18)*GJ18)/GF18,0)","v":0},{"$f":"IF(GG18<>0,(DZ18-(GC18+FZ18)*(1-GJ18))/GG18,0)","v":0},{"$f":"IF(GF18<>0,GM18-(Input!$Q$13-Input!$J$11)*$GJ18*$GK18/GF18,0)","v":0},{"$f":"IF(GG18<>0,GN18-(Input!$Q$13-Input!$J$11)*(1-$GJ18)*$GK18/GG18,0)","v":0},{"$f":"IF(GF18<>0,(DY18-(+$FZ18)*GJ18)/GF18,0)","v":0},{"$f":"IF(GG18<>0,(DZ18-($FZ18)*(1-GJ18))/GG18,0)","v":0},{"$f":"IF(GF18<>0,GQ18-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ18*$GK18/GF18,0)","v":0},{"$f":"IF(GG18<>0,GR18-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ18)*$GK18/GG18,0)","v":0},{"$f":"(DZ18+DY18)/(GC18+FZ18)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ18+DY18)/(FZ18)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ18+DY18)/((GC18+FZ18)+$GK18*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ18+DY18)/(FZ18+$GK18*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS18*O18*$G18*$L18","v":0},{"$f":"GY18*MAX(Input!$Z18,$E18)","v":0},{"$f":"Input!CS18*$I18*GasCalcs!G18*$L18","v":0},{"$f":"HA18*MAX(Input!$Z18,$E18)","v":0},{"$f":"IF(ISERROR(Loads!AY18*Input!CS18*$T18*$H18),0,Loads!AY18*Input!CS18*$T18*$H18)*$L18","v":0},{"$f":"IF(ISERROR(Loads!AZ18*Input!CS18*$T18*$H18),0,Loads!AZ18*Input!CS18*$T18*$H18)*$L18","v":0},{"$f":"Input!CS18*$P18*$H18*$C$6*$L18/1000","v":0},{"$f":"IF(Calcs!F18<>0,(Input!U18*H18*$L18*E18+Input!AD18*H18*L18*(F18-E18))/F18*Input!CS18,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB18-1,0)),0,OFFSET(CostE!$AQ$5,$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB18-1,0)),0,OFFSET(CostE!$AR$5,$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB18-1,0)),0,OFFSET(CostE!$AS$5,$AB18-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L18)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L18))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L18)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L18))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z18),0,OFFSET(CostE!$F$5,Calcs!Z18-1,0))","v":0}]
[{"$f":"Input!B19","v":0},{"$f":"Input!D19","v":0},{"$f":"TRIM(Input!E19)","v":""},{"$f":"TRIM(Input!F19)","v":""},{"$f":"IF(ISNUMBER(Input!AG19),Input!AG19,1)","v":0},{"$f":"MAX(E19,Input!Z19)","v":0},{"$f":"IF(ISNUMBER(Input!AH19),Input!AH19,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI19),Input!AI19,$G19)","v":1},{"$f":"IF(ISNUMBER(Input!AJ19),Input!AJ19,$G19)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK19),Input!AK19<>0),Input!AK19,IF(Input!V19=0,G19,IF(Input!R19=0,I19,IF(Input!R19*0.03412>Input!V19,G19,I19))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL19),100%,Input!AL19)*IF(ISBLANK(Input!AM19),100%,Input!AM19)","v":1},{"$f":"Input!R19","v":0},{"$f":"Input!AC19","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB19-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q19=\"kW\",Input!U19,Input!R19)),IF(Q19=\"kW\",Input!U19,Input!R19),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q19=\"kW\",Input!AD19,N19)),IF(Q19=\"kW\",Input!AD19,N19),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V19,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y19),MATCH(\"Gen:\"&C19&\":\"&D19&\":All\",CostE!$E$5:$E$1329,0),Y19)","v":{"$error":"#N/A"}},{"$f":"MATCH(W19,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y19),MATCH(\"Load:\"&C19&\":\"&$D19&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X19,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S19,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z19>Input!AG19,Input!AG19,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z19*Periods-(AE19+AF19+AG19)))","v":0},{"$f":"MAX(0,Input!Z19*Periods-AH19-AF19-AE19-AG19)","v":0},{"$f":"IF(OR(Input!E19=\"Residential\",Input!E19=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F19,1,0))=1","v":false},{"$f":"AJ19*AK19*Input!AN19","v":0},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV19),0,Input!BA19:CR19*(AM19:CD19+CE19:DV19)))*L19","v":0},{"$f":"NPV(Disc,GasCalcs!M19:BD19*Input!BA19:CR19)*L19","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV19),0,Input!BA19:CR19*(AM19:CD19*$G19+CE19:DV19*$H19)))*$L19","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S19,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S19,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X19,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":0},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC19),0,EC19*Input!AO19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(ED19),0,ED19*Input!AP19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EE19),0,EE19*Input!AQ19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EF19),0,EF19*Input!AR19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EG19),0,EG19*Input!AS19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EH19),0,EH19*Input!AT19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EI19),0,EI19*Input!AU19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EJ19),0,EJ19*Input!AV19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EK19),0,EK19*Input!AW19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EL19),0,EL19*Input!AX19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EM19),0,EM19*Input!AY19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EN19),0,EN19*Input!AO19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EO19),0,EO19*Input!AP19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EP19),0,EP19*Input!AQ19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EQ19),0,EQ19*Input!AR19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(ER19),0,ER19*Input!AS19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(ES19),0,ES19*Input!AT19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(ET19),0,ET19*Input!AU19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EU19),0,EU19*Input!AV19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EV19),0,EV19*Input!AW19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EW19),0,EW19*Input!AX19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EX19),0,EX19*Input!AY19*$I19*$L19)","v":0},{"$f":"MAX(0,SUM(Input!N19:P19)-Input!L19)","v":0},{"$f":"MAX(NPV(Disc,FU19*Input!$BA19:$CR19),FY19-GA19,0)","v":0},null,{"$f":"NPV(Disc,Input!M19*Input!$BA19:$CR19)","v":0},{"$f":"NPV(Disc,SUM(Input!N19:P19)*Input!$BA19:$CR19)","v":0},0,{"$f":"NPV(Disc,1*Input!BA19:CR19)*(Input!L19-IF(Calcs!AD19>0,(Input!L19-Input!AA19)*((1+Input!AB19/Periods)/(1+Disc))^(Calcs!AD19*Periods),0))","v":0},0,{"$f":"GB19*J19","v":0},{"$f":"(NPV(Disc,Input!$BA19:$CR19*Input!R19)*PV($C$3,$E19,-1,0,1)+ NPV(Disc,Input!$BA19:$CR19*N19)*PV($C$3,Input!$Z19-$E19,-1,0,1)/(1+Disc)^$AE19)*L19","v":0},{"$f":"(NPV(Disc,Input!$BA19:$CR19*Input!V19)*PV($C$3,$E19,-1,0,1)+NPV(Disc,Input!$BA19:$CR19*Input!$AE19)*PV($C$3,Input!$Z19-$E19,-1,0,1)/(1+Disc)^$AE19)*L19","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY19+DZ19-(FZ19+GC19)-(Input!$Q$13-Input!$J$11)*GK19","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF19<>0,(DY19-(GC19+FZ19)*GJ19)/GF19,0)","v":0},{"$f":"IF(GG19<>0,(DZ19-(GC19+FZ19)*(1-GJ19))/GG19,0)","v":0},{"$f":"IF(GF19<>0,GM19-(Input!$Q$13-Input!$J$11)*$GJ19*$GK19/GF19,0)","v":0},{"$f":"IF(GG19<>0,GN19-(Input!$Q$13-Input!$J$11)*(1-$GJ19)*$GK19/GG19,0)","v":0},{"$f":"IF(GF19<>0,(DY19-(+$FZ19)*GJ19)/GF19,0)","v":0},{"$f":"IF(GG19<>0,(DZ19-($FZ19)*(1-GJ19))/GG19,0)","v":0},{"$f":"IF(GF19<>0,GQ19-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ19*$GK19/GF19,0)","v":0},{"$f":"IF(GG19<>0,GR19-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ19)*$GK19/GG19,0)","v":0},{"$f":"(DZ19+DY19)/(GC19+FZ19)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ19+DY19)/(FZ19)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ19+DY19)/((GC19+FZ19)+$GK19*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ19+DY19)/(FZ19+$GK19*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS19*O19*$G19*$L19","v":0},{"$f":"GY19*MAX(Input!$Z19,$E19)","v":0},{"$f":"Input!CS19*$I19*GasCalcs!G19*$L19","v":0},{"$f":"HA19*MAX(Input!$Z19,$E19)","v":0},{"$f":"IF(ISERROR(Loads!AY19*Input!CS19*$T19*$H19),0,Loads!AY19*Input!CS19*$T19*$H19)*$L19","v":0},{"$f":"IF(ISERROR(Loads!AZ19*Input!CS19*$T19*$H19),0,Loads!AZ19*Input!CS19*$T19*$H19)*$L19","v":0},{"$f":"Input!CS19*$P19*$H19*$C$6*$L19/1000","v":0},{"$f":"IF(Calcs!F19<>0,(Input!U19*H19*$L19*E19+Input!AD19*H19*L19*(F19-E19))/F19*Input!CS19,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB19-1,0)),0,OFFSET(CostE!$AQ$5,$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB19-1,0)),0,OFFSET(CostE!$AR$5,$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB19-1,0)),0,OFFSET(CostE!$AS$5,$AB19-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L19)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L19))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L19)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L19))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z19),0,OFFSET(CostE!$F$5,Calcs!Z19-1,0))","v":0}]
[{"$f":"Input!B20","v":0},{"$f":"Input!D20","v":0},{"$f":"TRIM(Input!E20)","v":""},{"$f":"TRIM(Input!F20)","v":""},{"$f":"IF(ISNUMBER(Input!AG20),Input!AG20,1)","v":0},{"$f":"MAX(E20,Input!Z20)","v":0},{"$f":"IF(ISNUMBER(Input!AH20),Input!AH20,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI20),Input!AI20,$G20)","v":1},{"$f":"IF(ISNUMBER(Input!AJ20),Input!AJ20,$G20)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK20),Input!AK20<>0),Input!AK20,IF(Input!V20=0,G20,IF(Input!R20=0,I20,IF(Input!R20*0.03412>Input!V20,G20,I20))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL20),100%,Input!AL20)*IF(ISBLANK(Input!AM20),100%,Input!AM20)","v":1},{"$f":"Input!R20","v":0},{"$f":"Input!AC20","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB20-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q20=\"kW\",Input!U20,Input!R20)),IF(Q20=\"kW\",Input!U20,Input!R20),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q20=\"kW\",Input!AD20,N20)),IF(Q20=\"kW\",Input!AD20,N20),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V20,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y20),MATCH(\"Gen:\"&C20&\":\"&D20&\":All\",CostE!$E$5:$E$1329,0),Y20)","v":{"$error":"#N/A"}},{"$f":"MATCH(W20,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y20),MATCH(\"Load:\"&C20&\":\"&$D20&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X20,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S20,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z20>Input!AG20,Input!AG20,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z20*Periods-(AE20+AF20+AG20)))","v":0},{"$f":"MAX(0,Input!Z20*Periods-AH20-AF20-AE20-AG20)","v":0},{"$f":"IF(OR(Input!E20=\"Residential\",Input!E20=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F20,1,0))=1","v":false},{"$f":"AJ20*AK20*Input!AN20","v":0},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV20),0,Input!BA20:CR20*(AM20:CD20+CE20:DV20)))*L20","v":0},{"$f":"NPV(Disc,GasCalcs!M20:BD20*Input!BA20:CR20)*L20","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV20),0,Input!BA20:CR20*(AM20:CD20*$G20+CE20:DV20*$H20)))*$L20","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S20,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S20,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X20,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":0},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC20),0,EC20*Input!AO20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(ED20),0,ED20*Input!AP20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EE20),0,EE20*Input!AQ20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EF20),0,EF20*Input!AR20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EG20),0,EG20*Input!AS20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EH20),0,EH20*Input!AT20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EI20),0,EI20*Input!AU20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EJ20),0,EJ20*Input!AV20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EK20),0,EK20*Input!AW20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EL20),0,EL20*Input!AX20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EM20),0,EM20*Input!AY20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EN20),0,EN20*Input!AO20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EO20),0,EO20*Input!AP20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EP20),0,EP20*Input!AQ20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EQ20),0,EQ20*Input!AR20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(ER20),0,ER20*Input!AS20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(ES20),0,ES20*Input!AT20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(ET20),0,ET20*Input!AU20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EU20),0,EU20*Input!AV20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EV20),0,EV20*Input!AW20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EW20),0,EW20*Input!AX20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EX20),0,EX20*Input!AY20*$I20*$L20)","v":0},{"$f":"MAX(0,SUM(Input!N20:P20)-Input!L20)","v":0},{"$f":"MAX(NPV(Disc,FU20*Input!$BA20:$CR20),FY20-GA20,0)","v":0},null,{"$f":"NPV(Disc,Input!M20*Input!$BA20:$CR20)","v":0},{"$f":"NPV(Disc,SUM(Input!N20:P20)*Input!$BA20:$CR20)","v":0},0,{"$f":"NPV(Disc,1*Input!BA20:CR20)*(Input!L20-IF(Calcs!AD20>0,(Input!L20-Input!AA20)*((1+Input!AB20/Periods)/(1+Disc))^(Calcs!AD20*Periods),0))","v":0},0,{"$f":"GB20*J20","v":0},{"$f":"(NPV(Disc,Input!$BA20:$CR20*Input!R20)*PV($C$3,$E20,-1,0,1)+ NPV(Disc,Input!$BA20:$CR20*N20)*PV($C$3,Input!$Z20-$E20,-1,0,1)/(1+Disc)^$AE20)*L20","v":0},{"$f":"(NPV(Disc,Input!$BA20:$CR20*Input!V20)*PV($C$3,$E20,-1,0,1)+NPV(Disc,Input!$BA20:$CR20*Input!$AE20)*PV($C$3,Input!$Z20-$E20,-1,0,1)/(1+Disc)^$AE20)*L20","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY20+DZ20-(FZ20+GC20)-(Input!$Q$13-Input!$J$11)*GK20","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF20<>0,(DY20-(GC20+FZ20)*GJ20)/GF20,0)","v":0},{"$f":"IF(GG20<>0,(DZ20-(GC20+FZ20)*(1-GJ20))/GG20,0)","v":0},{"$f":"IF(GF20<>0,GM20-(Input!$Q$13-Input!$J$11)*$GJ20*$GK20/GF20,0)","v":0},{"$f":"IF(GG20<>0,GN20-(Input!$Q$13-Input!$J$11)*(1-$GJ20)*$GK20/GG20,0)","v":0},{"$f":"IF(GF20<>0,(DY20-(+$FZ20)*GJ20)/GF20,0)","v":0},{"$f":"IF(GG20<>0,(DZ20-($FZ20)*(1-GJ20))/GG20,0)","v":0},{"$f":"IF(GF20<>0,GQ20-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ20*$GK20/GF20,0)","v":0},{"$f":"IF(GG20<>0,GR20-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ20)*$GK20/GG20,0)","v":0},{"$f":"(DZ20+DY20)/(GC20+FZ20)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ20+DY20)/(FZ20)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ20+DY20)/((GC20+FZ20)+$GK20*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ20+DY20)/(FZ20+$GK20*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS20*O20*$G20*$L20","v":0},{"$f":"GY20*MAX(Input!$Z20,$E20)","v":0},{"$f":"Input!CS20*$I20*GasCalcs!G20*$L20","v":0},{"$f":"HA20*MAX(Input!$Z20,$E20)","v":0},{"$f":"IF(ISERROR(Loads!AY20*Input!CS20*$T20*$H20),0,Loads!AY20*Input!CS20*$T20*$H20)*$L20","v":0},{"$f":"IF(ISERROR(Loads!AZ20*Input!CS20*$T20*$H20),0,Loads!AZ20*Input!CS20*$T20*$H20)*$L20","v":0},{"$f":"Input!CS20*$P20*$H20*$C$6*$L20/1000","v":0},{"$f":"IF(Calcs!F20<>0,(Input!U20*H20*$L20*E20+Input!AD20*H20*L20*(F20-E20))/F20*Input!CS20,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB20-1,0)),0,OFFSET(CostE!$AQ$5,$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB20-1,0)),0,OFFSET(CostE!$AR$5,$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB20-1,0)),0,OFFSET(CostE!$AS$5,$AB20-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L20)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L20))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L20)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L20))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z20),0,OFFSET(CostE!$F$5,Calcs!Z20-1,0))","v":0}]
[{"$f":"Input!B21","v":0},{"$f":"Input!D21","v":0},{"$f":"TRIM(Input!E21)","v":""},{"$f":"TRIM(Input!F21)","v":""},{"$f":"IF(ISNUMBER(Input!AG21),Input!AG21,1)","v":0},{"$f":"MAX(E21,Input!Z21)","v":0},{"$f":"IF(ISNUMBER(Input!AH21),Input!AH21,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI21),Input!AI21,$G21)","v":1},{"$f":"IF(ISNUMBER(Input!AJ21),Input!AJ21,$G21)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK21),Input!AK21<>0),Input!AK21,IF(Input!V21=0,G21,IF(Input!R21=0,I21,IF(Input!R21*0.03412>Input!V21,G21,I21))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL21),100%,Input!AL21)*IF(ISBLANK(Input!AM21),100%,Input!AM21)","v":1},{"$f":"Input!R21","v":0},{"$f":"Input!AC21","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB21-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q21=\"kW\",Input!U21,Input!R21)),IF(Q21=\"kW\",Input!U21,Input!R21),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q21=\"kW\",Input!AD21,N21)),IF(Q21=\"kW\",Input!AD21,N21),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V21,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y21),MATCH(\"Gen:\"&C21&\":\"&D21&\":All\",CostE!$E$5:$E$1329,0),Y21)","v":{"$error":"#N/A"}},{"$f":"MATCH(W21,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y21),MATCH(\"Load:\"&C21&\":\"&$D21&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X21,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S21,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z21>Input!AG21,Input!AG21,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z21*Periods-(AE21+AF21+AG21)))","v":0},{"$f":"MAX(0,Input!Z21*Periods-AH21-AF21-AE21-AG21)","v":0},{"$f":"IF(OR(Input!E21=\"Residential\",Input!E21=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F21,1,0))=1","v":false},{"$f":"AJ21*AK21*Input!AN21","v":0},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV21),0,Input!BA21:CR21*(AM21:CD21+CE21:DV21)))*L21","v":0},{"$f":"NPV(Disc,GasCalcs!M21:BD21*Input!BA21:CR21)*L21","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV21),0,Input!BA21:CR21*(AM21:CD21*$G21+CE21:DV21*$H21)))*$L21","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S21,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S21,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X21,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":0},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC21),0,EC21*Input!AO21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(ED21),0,ED21*Input!AP21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EE21),0,EE21*Input!AQ21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EF21),0,EF21*Input!AR21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EG21),0,EG21*Input!AS21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EH21),0,EH21*Input!AT21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EI21),0,EI21*Input!AU21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EJ21),0,EJ21*Input!AV21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EK21),0,EK21*Input!AW21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EL21),0,EL21*Input!AX21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EM21),0,EM21*Input!AY21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EN21),0,EN21*Input!AO21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EO21),0,EO21*Input!AP21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EP21),0,EP21*Input!AQ21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EQ21),0,EQ21*Input!AR21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(ER21),0,ER21*Input!AS21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(ES21),0,ES21*Input!AT21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(ET21),0,ET21*Input!AU21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EU21),0,EU21*Input!AV21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EV21),0,EV21*Input!AW21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EW21),0,EW21*Input!AX21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EX21),0,EX21*Input!AY21*$I21*$L21)","v":0},{"$f":"MAX(0,SUM(Input!N21:P21)-Input!L21)","v":0},{"$f":"MAX(NPV(Disc,FU21*Input!$BA21:$CR21),FY21-GA21,0)","v":0},null,{"$f":"NPV(Disc,Input!M21*Input!$BA21:$CR21)","v":0},{"$f":"NPV(Disc,SUM(Input!N21:P21)*Input!$BA21:$CR21)","v":0},0,{"$f":"NPV(Disc,1*Input!BA21:CR21)*(Input!L21-IF(Calcs!AD21>0,(Input!L21-Input!AA21)*((1+Input!AB21/Periods)/(1+Disc))^(Calcs!AD21*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA21:$CR21*Input!R21)*PV($C$3,$E21,-1,0,1)+ NPV(Disc,Input!$BA21:$CR21*N21)*PV($C$3,Input!$Z21-$E21,-1,0,1)/(1+Disc)^$AE21)*L21","v":0},{"$f":"(NPV(Disc,Input!$BA21:$CR21*Input!V21)*PV($C$3,$E21,-1,0,1)+NPV(Disc,Input!$BA21:$CR21*Input!$AE21)*PV($C$3,Input!$Z21-$E21,-1,0,1)/(1+Disc)^$AE21)*L21","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY21+DZ21-(FZ21+GC21)-(Input!$Q$13-Input!$J$11)*GK21","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF21<>0,GM21-(Input!$Q$13-Input!$J$11)*$GJ21*$GK21/GF21,0)","v":0},{"$f":"IF(GG21<>0,GN21-(Input!$Q$13-Input!$J$11)*(1-$GJ21)*$GK21/GG21,0)","v":0},0,0,{"$f":"IF(GF21<>0,GQ21-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ21*$GK21/GF21,0)","v":0},{"$f":"IF(GG21<>0,GR21-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ21)*$GK21/GG21,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ21+DY21)/((GC21+FZ21)+$GK21*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ21+DY21)/(FZ21+$GK21*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS21*O21*$G21*$L21","v":0},{"$f":"GY21*MAX(Input!$Z21,$E21)","v":0},{"$f":"Input!CS21*$I21*GasCalcs!G21*$L21","v":0},{"$f":"HA21*MAX(Input!$Z21,$E21)","v":0},{"$f":"IF(ISERROR(Loads!AY21*Input!CS21*$T21*$H21),0,Loads!AY21*Input!CS21*$T21*$H21)*$L21","v":0},{"$f":"IF(ISERROR(Loads!AZ21*Input!CS21*$T21*$H21),0,Loads!AZ21*Input!CS21*$T21*$H21)*$L21","v":0},{"$f":"Input!CS21*$P21*$H21*$C$6*$L21/1000","v":0},{"$f":"IF(Calcs!F21<>0,(Input!U21*H21*$L21*E21+Input!AD21*H21*L21*(F21-E21))/F21*Input!CS21,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB21-1,0)),0,OFFSET(CostE!$AQ$5,$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB21-1,0)),0,OFFSET(CostE!$AR$5,$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB21-1,0)),0,OFFSET(CostE!$AS$5,$AB21-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L21)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L21))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L21)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L21))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z21),0,OFFSET(CostE!$F$5,Calcs!Z21-1,0))","v":0}]
[{"$f":"Input!B22","v":0},{"$f":"Input!D22","v":0},{"$f":"TRIM(Input!E22)","v":""},{"$f":"TRIM(Input!F22)","v":""},{"$f":"IF(ISNUMBER(Input!AG22),Input!AG22,1)","v":0},{"$f":"MAX(E22,Input!Z22)","v":0},{"$f":"IF(ISNUMBER(Input!AH22),Input!AH22,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI22),Input!AI22,$G22)","v":1},{"$f":"IF(ISNUMBER(Input!AJ22),Input!AJ22,$G22)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK22),Input!AK22<>0),Input!AK22,IF(Input!V22=0,G22,IF(Input!R22=0,I22,IF(Input!R22*0.03412>Input!V22,G22,I22))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL22),100%,Input!AL22)*IF(ISBLANK(Input!AM22),100%,Input!AM22)","v":1},{"$f":"Input!R22","v":0},{"$f":"Input!AC22","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB22-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q22=\"kW\",Input!U22,Input!R22)),IF(Q22=\"kW\",Input!U22,Input!R22),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q22=\"kW\",Input!AD22,N22)),IF(Q22=\"kW\",Input!AD22,N22),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V22,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y22),MATCH(\"Gen:\"&C22&\":\"&D22&\":All\",CostE!$E$5:$E$1329,0),Y22)","v":{"$error":"#N/A"}},{"$f":"MATCH(W22,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y22),MATCH(\"Load:\"&C22&\":\"&$D22&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X22,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S22,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z22>Input!AG22,Input!AG22,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z22*Periods-(AE22+AF22+AG22)))","v":0},{"$f":"MAX(0,Input!Z22*Periods-AH22-AF22-AE22-AG22)","v":0},{"$f":"IF(OR(Input!E22=\"Residential\",Input!E22=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F22,1,0))=1","v":false},{"$f":"AJ22*AK22*Input!AN22","v":0},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV22),0,Input!BA22:CR22*(AM22:CD22+CE22:DV22)))*L22","v":0},{"$f":"NPV(Disc,GasCalcs!M22:BD22*Input!BA22:CR22)*L22","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV22),0,Input!BA22:CR22*(AM22:CD22*$G22+CE22:DV22*$H22)))*$L22","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S22,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S22,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X22,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":0},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC22),0,EC22*Input!AO22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(ED22),0,ED22*Input!AP22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EE22),0,EE22*Input!AQ22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EF22),0,EF22*Input!AR22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EG22),0,EG22*Input!AS22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EH22),0,EH22*Input!AT22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EI22),0,EI22*Input!AU22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EJ22),0,EJ22*Input!AV22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EK22),0,EK22*Input!AW22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EL22),0,EL22*Input!AX22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EM22),0,EM22*Input!AY22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EN22),0,EN22*Input!AO22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EO22),0,EO22*Input!AP22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EP22),0,EP22*Input!AQ22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EQ22),0,EQ22*Input!AR22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(ER22),0,ER22*Input!AS22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(ES22),0,ES22*Input!AT22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(ET22),0,ET22*Input!AU22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EU22),0,EU22*Input!AV22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EV22),0,EV22*Input!AW22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EW22),0,EW22*Input!AX22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EX22),0,EX22*Input!AY22*$I22*$L22)","v":0},{"$f":"MAX(0,SUM(Input!N22:P22)-Input!L22)","v":0},{"$f":"MAX(NPV(Disc,FU22*Input!$BA22:$CR22),FY22-GA22,0)","v":0},null,{"$f":"NPV(Disc,Input!M22*Input!$BA22:$CR22)","v":0},{"$f":"NPV(Disc,SUM(Input!N22:P22)*Input!$BA22:$CR22)","v":0},0,{"$f":"NPV(Disc,1*Input!BA22:CR22)*(Input!L22-IF(Calcs!AD22>0,(Input!L22-Input!AA22)*((1+Input!AB22/Periods)/(1+Disc))^(Calcs!AD22*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA22:$CR22*Input!R22)*PV($C$3,$E22,-1,0,1)+ NPV(Disc,Input!$BA22:$CR22*N22)*PV($C$3,Input!$Z22-$E22,-1,0,1)/(1+Disc)^$AE22)*L22","v":0},{"$f":"(NPV(Disc,Input!$BA22:$CR22*Input!V22)*PV($C$3,$E22,-1,0,1)+NPV(Disc,Input!$BA22:$CR22*Input!$AE22)*PV($C$3,Input!$Z22-$E22,-1,0,1)/(1+Disc)^$AE22)*L22","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY22+DZ22-(FZ22+GC22)-(Input!$Q$13-Input!$J$11)*GK22","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF22<>0,GM22-(Input!$Q$13-Input!$J$11)*$GJ22*$GK22/GF22,0)","v":0},{"$f":"IF(GG22<>0,GN22-(Input!$Q$13-Input!$J$11)*(1-$GJ22)*$GK22/GG22,0)","v":0},0,0,{"$f":"IF(GF22<>0,GQ22-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ22*$GK22/GF22,0)","v":0},{"$f":"IF(GG22<>0,GR22-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ22)*$GK22/GG22,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ22+DY22)/((GC22+FZ22)+$GK22*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ22+DY22)/(FZ22+$GK22*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS22*O22*$G22*$L22","v":0},{"$f":"GY22*MAX(Input!$Z22,$E22)","v":0},{"$f":"Input!CS22*$I22*GasCalcs!G22*$L22","v":0},{"$f":"HA22*MAX(Input!$Z22,$E22)","v":0},{"$f":"IF(ISERROR(Loads!AY22*Input!CS22*$T22*$H22),0,Loads!AY22*Input!CS22*$T22*$H22)*$L22","v":0},{"$f":"IF(ISERROR(Loads!AZ22*Input!CS22*$T22*$H22),0,Loads!AZ22*Input!CS22*$T22*$H22)*$L22","v":0},{"$f":"Input!CS22*$P22*$H22*$C$6*$L22/1000","v":0},{"$f":"IF(Calcs!F22<>0,(Input!U22*H22*$L22*E22+Input!AD22*H22*L22*(F22-E22))/F22*Input!CS22,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB22-1,0)),0,OFFSET(CostE!$AQ$5,$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB22-1,0)),0,OFFSET(CostE!$AR$5,$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB22-1,0)),0,OFFSET(CostE!$AS$5,$AB22-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L22)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L22))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L22)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L22))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z22),0,OFFSET(CostE!$F$5,Calcs!Z22-1,0))","v":0}]
[{"$f":"Input!B23","v":0},{"$f":"Input!D23","v":0},{"$f":"TRIM(Input!E23)","v":""},{"$f":"TRIM(Input!F23)","v":""},{"$f":"IF(ISNUMBER(Input!AG23),Input!AG23,1)","v":0},{"$f":"MAX(E23,Input!Z23)","v":0},{"$f":"IF(ISNUMBER(Input!AH23),Input!AH23,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI23),Input!AI23,$G23)","v":1},{"$f":"IF(ISNUMBER(Input!AJ23),Input!AJ23,$G23)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK23),Input!AK23<>0),Input!AK23,IF(Input!V23=0,G23,IF(Input!R23=0,I23,IF(Input!R23*0.03412>Input!V23,G23,I23))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL23),100%,Input!AL23)*IF(ISBLANK(Input!AM23),100%,Input!AM23)","v":1},{"$f":"Input!R23","v":0},{"$f":"Input!AC23","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB23-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q23=\"kW\",Input!U23,Input!R23)),IF(Q23=\"kW\",Input!U23,Input!R23),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q23=\"kW\",Input!AD23,N23)),IF(Q23=\"kW\",Input!AD23,N23),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V23,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y23),MATCH(\"Gen:\"&C23&\":\"&D23&\":All\",CostE!$E$5:$E$1329,0),Y23)","v":{"$error":"#N/A"}},{"$f":"MATCH(W23,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y23),MATCH(\"Load:\"&C23&\":\"&$D23&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X23,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S23,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z23>Input!AG23,Input!AG23,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z23*Periods-(AE23+AF23+AG23)))","v":0},{"$f":"MAX(0,Input!Z23*Periods-AH23-AF23-AE23-AG23)","v":0},{"$f":"IF(OR(Input!E23=\"Residential\",Input!E23=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F23,1,0))=1","v":false},{"$f":"AJ23*AK23*Input!AN23","v":0},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV23),0,Input!BA23:CR23*(AM23:CD23+CE23:DV23)))*L23","v":0},{"$f":"NPV(Disc,GasCalcs!M23:BD23*Input!BA23:CR23)*L23","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV23),0,Input!BA23:CR23*(AM23:CD23*$G23+CE23:DV23*$H23)))*$L23","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S23,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S23,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X23,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":0},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC23),0,EC23*Input!AO23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(ED23),0,ED23*Input!AP23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EE23),0,EE23*Input!AQ23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EF23),0,EF23*Input!AR23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EG23),0,EG23*Input!AS23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EH23),0,EH23*Input!AT23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EI23),0,EI23*Input!AU23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EJ23),0,EJ23*Input!AV23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EK23),0,EK23*Input!AW23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EL23),0,EL23*Input!AX23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EM23),0,EM23*Input!AY23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EN23),0,EN23*Input!AO23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EO23),0,EO23*Input!AP23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EP23),0,EP23*Input!AQ23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EQ23),0,EQ23*Input!AR23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(ER23),0,ER23*Input!AS23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(ES23),0,ES23*Input!AT23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(ET23),0,ET23*Input!AU23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EU23),0,EU23*Input!AV23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EV23),0,EV23*Input!AW23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EW23),0,EW23*Input!AX23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EX23),0,EX23*Input!AY23*$I23*$L23)","v":0},{"$f":"MAX(0,SUM(Input!N23:P23)-Input!L23)","v":0},{"$f":"MAX(NPV(Disc,FU23*Input!$BA23:$CR23),FY23-GA23,0)","v":0},null,{"$f":"NPV(Disc,Input!M23*Input!$BA23:$CR23)","v":0},{"$f":"NPV(Disc,SUM(Input!N23:P23)*Input!$BA23:$CR23)","v":0},0,{"$f":"NPV(Disc,1*Input!BA23:CR23)*(Input!L23-IF(Calcs!AD23>0,(Input!L23-Input!AA23)*((1+Input!AB23/Periods)/(1+Disc))^(Calcs!AD23*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA23:$CR23*Input!R23)*PV($C$3,$E23,-1,0,1)+ NPV(Disc,Input!$BA23:$CR23*N23)*PV($C$3,Input!$Z23-$E23,-1,0,1)/(1+Disc)^$AE23)*L23","v":0},{"$f":"(NPV(Disc,Input!$BA23:$CR23*Input!V23)*PV($C$3,$E23,-1,0,1)+NPV(Disc,Input!$BA23:$CR23*Input!$AE23)*PV($C$3,Input!$Z23-$E23,-1,0,1)/(1+Disc)^$AE23)*L23","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY23+DZ23-(FZ23+GC23)-(Input!$Q$13-Input!$J$11)*GK23","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF23<>0,GM23-(Input!$Q$13-Input!$J$11)*$GJ23*$GK23/GF23,0)","v":0},{"$f":"IF(GG23<>0,GN23-(Input!$Q$13-Input!$J$11)*(1-$GJ23)*$GK23/GG23,0)","v":0},0,0,{"$f":"IF(GF23<>0,GQ23-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ23*$GK23/GF23,0)","v":0},{"$f":"IF(GG23<>0,GR23-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ23)*$GK23/GG23,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ23+DY23)/((GC23+FZ23)+$GK23*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ23+DY23)/(FZ23+$GK23*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS23*O23*$G23*$L23","v":0},{"$f":"GY23*MAX(Input!$Z23,$E23)","v":0},{"$f":"Input!CS23*$I23*GasCalcs!G23*$L23","v":0},{"$f":"HA23*MAX(Input!$Z23,$E23)","v":0},{"$f":"IF(ISERROR(Loads!AY23*Input!CS23*$T23*$H23),0,Loads!AY23*Input!CS23*$T23*$H23)*$L23","v":0},{"$f":"IF(ISERROR(Loads!AZ23*Input!CS23*$T23*$H23),0,Loads!AZ23*Input!CS23*$T23*$H23)*$L23","v":0},{"$f":"Input!CS23*$P23*$H23*$C$6*$L23/1000","v":0},{"$f":"IF(Calcs!F23<>0,(Input!U23*H23*$L23*E23+Input!AD23*H23*L23*(F23-E23))/F23*Input!CS23,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB23-1,0)),0,OFFSET(CostE!$AQ$5,$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB23-1,0)),0,OFFSET(CostE!$AR$5,$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB23-1,0)),0,OFFSET(CostE!$AS$5,$AB23-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L23)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L23))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L23)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L23))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z23),0,OFFSET(CostE!$F$5,Calcs!Z23-1,0))","v":0}]
[{"$f":"Input!B24","v":0},{"$f":"Input!D24","v":0},{"$f":"TRIM(Input!E24)","v":""},{"$f":"TRIM(Input!F24)","v":""},{"$f":"IF(ISNUMBER(Input!AG24),Input!AG24,1)","v":0},{"$f":"MAX(E24,Input!Z24)","v":0},{"$f":"IF(ISNUMBER(Input!AH24),Input!AH24,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI24),Input!AI24,$G24)","v":1},{"$f":"IF(ISNUMBER(Input!AJ24),Input!AJ24,$G24)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK24),Input!AK24<>0),Input!AK24,IF(Input!V24=0,G24,IF(Input!R24=0,I24,IF(Input!R24*0.03412>Input!V24,G24,I24))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL24),100%,Input!AL24)*IF(ISBLANK(Input!AM24),100%,Input!AM24)","v":1},{"$f":"Input!R24","v":0},{"$f":"Input!AC24","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB24-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q24=\"kW\",Input!U24,Input!R24)),IF(Q24=\"kW\",Input!U24,Input!R24),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q24=\"kW\",Input!AD24,N24)),IF(Q24=\"kW\",Input!AD24,N24),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V24,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y24),MATCH(\"Gen:\"&C24&\":\"&D24&\":All\",CostE!$E$5:$E$1329,0),Y24)","v":{"$error":"#N/A"}},{"$f":"MATCH(W24,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y24),MATCH(\"Load:\"&C24&\":\"&$D24&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X24,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S24,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z24>Input!AG24,Input!AG24,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z24*Periods-(AE24+AF24+AG24)))","v":0},{"$f":"MAX(0,Input!Z24*Periods-AH24-AF24-AE24-AG24)","v":0},{"$f":"IF(OR(Input!E24=\"Residential\",Input!E24=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F24,1,0))=1","v":false},{"$f":"AJ24*AK24*Input!AN24","v":0},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV24),0,Input!BA24:CR24*(AM24:CD24+CE24:DV24)))*L24","v":0},{"$f":"NPV(Disc,GasCalcs!M24:BD24*Input!BA24:CR24)*L24","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV24),0,Input!BA24:CR24*(AM24:CD24*$G24+CE24:DV24*$H24)))*$L24","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S24,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S24,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X24,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":0},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC24),0,EC24*Input!AO24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(ED24),0,ED24*Input!AP24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EE24),0,EE24*Input!AQ24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EF24),0,EF24*Input!AR24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EG24),0,EG24*Input!AS24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EH24),0,EH24*Input!AT24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EI24),0,EI24*Input!AU24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EJ24),0,EJ24*Input!AV24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EK24),0,EK24*Input!AW24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EL24),0,EL24*Input!AX24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EM24),0,EM24*Input!AY24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EN24),0,EN24*Input!AO24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EO24),0,EO24*Input!AP24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EP24),0,EP24*Input!AQ24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EQ24),0,EQ24*Input!AR24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(ER24),0,ER24*Input!AS24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(ES24),0,ES24*Input!AT24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(ET24),0,ET24*Input!AU24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EU24),0,EU24*Input!AV24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EV24),0,EV24*Input!AW24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EW24),0,EW24*Input!AX24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EX24),0,EX24*Input!AY24*$I24*$L24)","v":0},{"$f":"MAX(0,SUM(Input!N24:P24)-Input!L24)","v":0},{"$f":"MAX(NPV(Disc,FU24*Input!$BA24:$CR24),FY24-GA24,0)","v":0},null,{"$f":"NPV(Disc,Input!M24*Input!$BA24:$CR24)","v":0},{"$f":"NPV(Disc,SUM(Input!N24:P24)*Input!$BA24:$CR24)","v":0},0,{"$f":"NPV(Disc,1*Input!BA24:CR24)*(Input!L24-IF(Calcs!AD24>0,(Input!L24-Input!AA24)*((1+Input!AB24/Periods)/(1+Disc))^(Calcs!AD24*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA24:$CR24*Input!R24)*PV($C$3,$E24,-1,0,1)+ NPV(Disc,Input!$BA24:$CR24*N24)*PV($C$3,Input!$Z24-$E24,-1,0,1)/(1+Disc)^$AE24)*L24","v":0},{"$f":"(NPV(Disc,Input!$BA24:$CR24*Input!V24)*PV($C$3,$E24,-1,0,1)+NPV(Disc,Input!$BA24:$CR24*Input!$AE24)*PV($C$3,Input!$Z24-$E24,-1,0,1)/(1+Disc)^$AE24)*L24","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY24+DZ24-(FZ24+GC24)-(Input!$Q$13-Input!$J$11)*GK24","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF24<>0,GM24-(Input!$Q$13-Input!$J$11)*$GJ24*$GK24/GF24,0)","v":0},{"$f":"IF(GG24<>0,GN24-(Input!$Q$13-Input!$J$11)*(1-$GJ24)*$GK24/GG24,0)","v":0},0,0,{"$f":"IF(GF24<>0,GQ24-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ24*$GK24/GF24,0)","v":0},{"$f":"IF(GG24<>0,GR24-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ24)*$GK24/GG24,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ24+DY24)/((GC24+FZ24)+$GK24*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ24+DY24)/(FZ24+$GK24*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS24*O24*$G24*$L24","v":0},{"$f":"GY24*MAX(Input!$Z24,$E24)","v":0},{"$f":"Input!CS24*$I24*GasCalcs!G24*$L24","v":0},{"$f":"HA24*MAX(Input!$Z24,$E24)","v":0},{"$f":"IF(ISERROR(Loads!AY24*Input!CS24*$T24*$H24),0,Loads!AY24*Input!CS24*$T24*$H24)*$L24","v":0},{"$f":"IF(ISERROR(Loads!AZ24*Input!CS24*$T24*$H24),0,Loads!AZ24*Input!CS24*$T24*$H24)*$L24","v":0},{"$f":"Input!CS24*$P24*$H24*$C$6*$L24/1000","v":0},{"$f":"IF(Calcs!F24<>0,(Input!U24*H24*$L24*E24+Input!AD24*H24*L24*(F24-E24))/F24*Input!CS24,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB24-1,0)),0,OFFSET(CostE!$AQ$5,$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB24-1,0)),0,OFFSET(CostE!$AR$5,$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB24-1,0)),0,OFFSET(CostE!$AS$5,$AB24-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L24)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L24))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L24)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L24))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z24),0,OFFSET(CostE!$F$5,Calcs!Z24-1,0))","v":0}]
[{"$f":"Input!B25","v":0},{"$f":"Input!D25","v":0},{"$f":"TRIM(Input!E25)","v":""},{"$f":"TRIM(Input!F25)","v":""},{"$f":"IF(ISNUMBER(Input!AG25),Input!AG25,1)","v":0},{"$f":"MAX(E25,Input!Z25)","v":0},{"$f":"IF(ISNUMBER(Input!AH25),Input!AH25,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI25),Input!AI25,$G25)","v":1},{"$f":"IF(ISNUMBER(Input!AJ25),Input!AJ25,$G25)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK25),Input!AK25<>0),Input!AK25,IF(Input!V25=0,G25,IF(Input!R25=0,I25,IF(Input!R25*0.03412>Input!V25,G25,I25))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL25),100%,Input!AL25)*IF(ISBLANK(Input!AM25),100%,Input!AM25)","v":1},{"$f":"Input!R25","v":0},{"$f":"Input!AC25","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB25-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q25=\"kW\",Input!U25,Input!R25)),IF(Q25=\"kW\",Input!U25,Input!R25),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q25=\"kW\",Input!AD25,N25)),IF(Q25=\"kW\",Input!AD25,N25),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V25,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y25),MATCH(\"Gen:\"&C25&\":\"&D25&\":All\",CostE!$E$5:$E$1329,0),Y25)","v":{"$error":"#N/A"}},{"$f":"MATCH(W25,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y25),MATCH(\"Load:\"&C25&\":\"&$D25&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X25,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S25,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z25>Input!AG25,Input!AG25,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z25*Periods-(AE25+AF25+AG25)))","v":0},{"$f":"MAX(0,Input!Z25*Periods-AH25-AF25-AE25-AG25)","v":0},{"$f":"IF(OR(Input!E25=\"Residential\",Input!E25=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F25,1,0))=1","v":false},{"$f":"AJ25*AK25*Input!AN25","v":0},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV25),0,Input!BA25:CR25*(AM25:CD25+CE25:DV25)))*L25","v":0},{"$f":"NPV(Disc,GasCalcs!M25:BD25*Input!BA25:CR25)*L25","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV25),0,Input!BA25:CR25*(AM25:CD25*$G25+CE25:DV25*$H25)))*$L25","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S25,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S25,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X25,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":0},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC25),0,EC25*Input!AO25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(ED25),0,ED25*Input!AP25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EE25),0,EE25*Input!AQ25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EF25),0,EF25*Input!AR25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EG25),0,EG25*Input!AS25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EH25),0,EH25*Input!AT25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EI25),0,EI25*Input!AU25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EJ25),0,EJ25*Input!AV25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EK25),0,EK25*Input!AW25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EL25),0,EL25*Input!AX25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EM25),0,EM25*Input!AY25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EN25),0,EN25*Input!AO25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EO25),0,EO25*Input!AP25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EP25),0,EP25*Input!AQ25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EQ25),0,EQ25*Input!AR25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(ER25),0,ER25*Input!AS25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(ES25),0,ES25*Input!AT25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(ET25),0,ET25*Input!AU25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EU25),0,EU25*Input!AV25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EV25),0,EV25*Input!AW25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EW25),0,EW25*Input!AX25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EX25),0,EX25*Input!AY25*$I25*$L25)","v":0},{"$f":"MAX(0,SUM(Input!N25:P25)-Input!L25)","v":0},{"$f":"MAX(NPV(Disc,FU25*Input!$BA25:$CR25),FY25-GA25,0)","v":0},null,{"$f":"NPV(Disc,Input!M25*Input!$BA25:$CR25)","v":0},{"$f":"NPV(Disc,SUM(Input!N25:P25)*Input!$BA25:$CR25)","v":0},0,{"$f":"NPV(Disc,1*Input!BA25:CR25)*(Input!L25-IF(Calcs!AD25>0,(Input!L25-Input!AA25)*((1+Input!AB25/Periods)/(1+Disc))^(Calcs!AD25*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA25:$CR25*Input!R25)*PV($C$3,$E25,-1,0,1)+ NPV(Disc,Input!$BA25:$CR25*N25)*PV($C$3,Input!$Z25-$E25,-1,0,1)/(1+Disc)^$AE25)*L25","v":0},{"$f":"(NPV(Disc,Input!$BA25:$CR25*Input!V25)*PV($C$3,$E25,-1,0,1)+NPV(Disc,Input!$BA25:$CR25*Input!$AE25)*PV($C$3,Input!$Z25-$E25,-1,0,1)/(1+Disc)^$AE25)*L25","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY25+DZ25-(FZ25+GC25)-(Input!$Q$13-Input!$J$11)*GK25","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF25<>0,GM25-(Input!$Q$13-Input!$J$11)*$GJ25*$GK25/GF25,0)","v":0},{"$f":"IF(GG25<>0,GN25-(Input!$Q$13-Input!$J$11)*(1-$GJ25)*$GK25/GG25,0)","v":0},0,0,{"$f":"IF(GF25<>0,GQ25-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ25*$GK25/GF25,0)","v":0},{"$f":"IF(GG25<>0,GR25-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ25)*$GK25/GG25,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ25+DY25)/((GC25+FZ25)+$GK25*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ25+DY25)/(FZ25+$GK25*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS25*O25*$G25*$L25","v":0},{"$f":"GY25*MAX(Input!$Z25,$E25)","v":0},{"$f":"Input!CS25*$I25*GasCalcs!G25*$L25","v":0},{"$f":"HA25*MAX(Input!$Z25,$E25)","v":0},{"$f":"IF(ISERROR(Loads!AY25*Input!CS25*$T25*$H25),0,Loads!AY25*Input!CS25*$T25*$H25)*$L25","v":0},{"$f":"IF(ISERROR(Loads!AZ25*Input!CS25*$T25*$H25),0,Loads!AZ25*Input!CS25*$T25*$H25)*$L25","v":0},{"$f":"Input!CS25*$P25*$H25*$C$6*$L25/1000","v":0},{"$f":"IF(Calcs!F25<>0,(Input!U25*H25*$L25*E25+Input!AD25*H25*L25*(F25-E25))/F25*Input!CS25,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB25-1,0)),0,OFFSET(CostE!$AQ$5,$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB25-1,0)),0,OFFSET(CostE!$AR$5,$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB25-1,0)),0,OFFSET(CostE!$AS$5,$AB25-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L25)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L25))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L25)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L25))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z25),0,OFFSET(CostE!$F$5,Calcs!Z25-1,0))","v":0}]
[{"$f":"Input!B26","v":0},{"$f":"Input!D26","v":0},{"$f":"TRIM(Input!E26)","v":""},{"$f":"TRIM(Input!F26)","v":""},{"$f":"IF(ISNUMBER(Input!AG26),Input!AG26,1)","v":0},{"$f":"MAX(E26,Input!Z26)","v":0},{"$f":"IF(ISNUMBER(Input!AH26),Input!AH26,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI26),Input!AI26,$G26)","v":1},{"$f":"IF(ISNUMBER(Input!AJ26),Input!AJ26,$G26)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK26),Input!AK26<>0),Input!AK26,IF(Input!V26=0,G26,IF(Input!R26=0,I26,IF(Input!R26*0.03412>Input!V26,G26,I26))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL26),100%,Input!AL26)*IF(ISBLANK(Input!AM26),100%,Input!AM26)","v":1},{"$f":"Input!R26","v":0},{"$f":"Input!AC26","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB26-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q26=\"kW\",Input!U26,Input!R26)),IF(Q26=\"kW\",Input!U26,Input!R26),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q26=\"kW\",Input!AD26,N26)),IF(Q26=\"kW\",Input!AD26,N26),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V26,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y26),MATCH(\"Gen:\"&C26&\":\"&D26&\":All\",CostE!$E$5:$E$1329,0),Y26)","v":{"$error":"#N/A"}},{"$f":"MATCH(W26,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y26),MATCH(\"Load:\"&C26&\":\"&$D26&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X26,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S26,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z26>Input!AG26,Input!AG26,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z26*Periods-(AE26+AF26+AG26)))","v":0},{"$f":"MAX(0,Input!Z26*Periods-AH26-AF26-AE26-AG26)","v":0},{"$f":"IF(OR(Input!E26=\"Residential\",Input!E26=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F26,1,0))=1","v":false},{"$f":"AJ26*AK26*Input!AN26","v":0},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV26),0,Input!BA26:CR26*(AM26:CD26+CE26:DV26)))*L26","v":0},{"$f":"NPV(Disc,GasCalcs!M26:BD26*Input!BA26:CR26)*L26","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV26),0,Input!BA26:CR26*(AM26:CD26*$G26+CE26:DV26*$H26)))*$L26","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S26,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S26,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X26,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":0},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC26),0,EC26*Input!AO26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(ED26),0,ED26*Input!AP26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EE26),0,EE26*Input!AQ26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EF26),0,EF26*Input!AR26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EG26),0,EG26*Input!AS26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EH26),0,EH26*Input!AT26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EI26),0,EI26*Input!AU26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EJ26),0,EJ26*Input!AV26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EK26),0,EK26*Input!AW26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EL26),0,EL26*Input!AX26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EM26),0,EM26*Input!AY26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EN26),0,EN26*Input!AO26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EO26),0,EO26*Input!AP26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EP26),0,EP26*Input!AQ26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EQ26),0,EQ26*Input!AR26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(ER26),0,ER26*Input!AS26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(ES26),0,ES26*Input!AT26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(ET26),0,ET26*Input!AU26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EU26),0,EU26*Input!AV26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EV26),0,EV26*Input!AW26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EW26),0,EW26*Input!AX26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EX26),0,EX26*Input!AY26*$I26*$L26)","v":0},{"$f":"MAX(0,SUM(Input!N26:P26)-Input!L26)","v":0},{"$f":"MAX(NPV(Disc,FU26*Input!$BA26:$CR26),FY26-GA26,0)","v":0},null,{"$f":"NPV(Disc,Input!M26*Input!$BA26:$CR26)","v":0},{"$f":"NPV(Disc,SUM(Input!N26:P26)*Input!$BA26:$CR26)","v":0},0,{"$f":"NPV(Disc,1*Input!BA26:CR26)*(Input!L26-IF(Calcs!AD26>0,(Input!L26-Input!AA26)*((1+Input!AB26/Periods)/(1+Disc))^(Calcs!AD26*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA26:$CR26*Input!R26)*PV($C$3,$E26,-1,0,1)+ NPV(Disc,Input!$BA26:$CR26*N26)*PV($C$3,Input!$Z26-$E26,-1,0,1)/(1+Disc)^$AE26)*L26","v":0},{"$f":"(NPV(Disc,Input!$BA26:$CR26*Input!V26)*PV($C$3,$E26,-1,0,1)+NPV(Disc,Input!$BA26:$CR26*Input!$AE26)*PV($C$3,Input!$Z26-$E26,-1,0,1)/(1+Disc)^$AE26)*L26","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY26+DZ26-(FZ26+GC26)-(Input!$Q$13-Input!$J$11)*GK26","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF26<>0,GM26-(Input!$Q$13-Input!$J$11)*$GJ26*$GK26/GF26,0)","v":0},{"$f":"IF(GG26<>0,GN26-(Input!$Q$13-Input!$J$11)*(1-$GJ26)*$GK26/GG26,0)","v":0},0,0,{"$f":"IF(GF26<>0,GQ26-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ26*$GK26/GF26,0)","v":0},{"$f":"IF(GG26<>0,GR26-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ26)*$GK26/GG26,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ26+DY26)/((GC26+FZ26)+$GK26*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ26+DY26)/(FZ26+$GK26*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS26*O26*$G26*$L26","v":0},{"$f":"GY26*MAX(Input!$Z26,$E26)","v":0},{"$f":"Input!CS26*$I26*GasCalcs!G26*$L26","v":0},{"$f":"HA26*MAX(Input!$Z26,$E26)","v":0},{"$f":"IF(ISERROR(Loads!AY26*Input!CS26*$T26*$H26),0,Loads!AY26*Input!CS26*$T26*$H26)*$L26","v":0},{"$f":"IF(ISERROR(Loads!AZ26*Input!CS26*$T26*$H26),0,Loads!AZ26*Input!CS26*$T26*$H26)*$L26","v":0},{"$f":"Input!CS26*$P26*$H26*$C$6*$L26/1000","v":0},{"$f":"IF(Calcs!F26<>0,(Input!U26*H26*$L26*E26+Input!AD26*H26*L26*(F26-E26))/F26*Input!CS26,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB26-1,0)),0,OFFSET(CostE!$AQ$5,$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB26-1,0)),0,OFFSET(CostE!$AR$5,$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB26-1,0)),0,OFFSET(CostE!$AS$5,$AB26-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L26)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L26))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L26)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L26))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z26),0,OFFSET(CostE!$F$5,Calcs!Z26-1,0))","v":0}]
[{"$f":"Input!B27","v":0},{"$f":"Input!D27","v":0},{"$f":"TRIM(Input!E27)","v":""},{"$f":"TRIM(Input!F27)","v":""},{"$f":"IF(ISNUMBER(Input!AG27),Input!AG27,1)","v":0},{"$f":"MAX(E27,Input!Z27)","v":0},{"$f":"IF(ISNUMBER(Input!AH27),Input!AH27,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI27),Input!AI27,$G27)","v":1},{"$f":"IF(ISNUMBER(Input!AJ27),Input!AJ27,$G27)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK27),Input!AK27<>0),Input!AK27,IF(Input!V27=0,G27,IF(Input!R27=0,I27,IF(Input!R27*0.03412>Input!V27,G27,I27))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL27),100%,Input!AL27)*IF(ISBLANK(Input!AM27),100%,Input!AM27)","v":1},{"$f":"Input!R27","v":0},{"$f":"Input!AC27","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB27-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q27=\"kW\",Input!U27,Input!R27)),IF(Q27=\"kW\",Input!U27,Input!R27),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q27=\"kW\",Input!AD27,N27)),IF(Q27=\"kW\",Input!AD27,N27),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V27,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y27),MATCH(\"Gen:\"&C27&\":\"&D27&\":All\",CostE!$E$5:$E$1329,0),Y27)","v":{"$error":"#N/A"}},{"$f":"MATCH(W27,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y27),MATCH(\"Load:\"&C27&\":\"&$D27&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X27,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S27,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z27>Input!AG27,Input!AG27,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z27*Periods-(AE27+AF27+AG27)))","v":0},{"$f":"MAX(0,Input!Z27*Periods-AH27-AF27-AE27-AG27)","v":0},{"$f":"IF(OR(Input!E27=\"Residential\",Input!E27=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F27,1,0))=1","v":false},{"$f":"AJ27*AK27*Input!AN27","v":0},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV27),0,Input!BA27:CR27*(AM27:CD27+CE27:DV27)))*L27","v":0},{"$f":"NPV(Disc,GasCalcs!M27:BD27*Input!BA27:CR27)*L27","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV27),0,Input!BA27:CR27*(AM27:CD27*$G27+CE27:DV27*$H27)))*$L27","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S27,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S27,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X27,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":0},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC27),0,EC27*Input!AO27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(ED27),0,ED27*Input!AP27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EE27),0,EE27*Input!AQ27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EF27),0,EF27*Input!AR27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EG27),0,EG27*Input!AS27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EH27),0,EH27*Input!AT27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EI27),0,EI27*Input!AU27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EJ27),0,EJ27*Input!AV27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EK27),0,EK27*Input!AW27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EL27),0,EL27*Input!AX27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EM27),0,EM27*Input!AY27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EN27),0,EN27*Input!AO27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EO27),0,EO27*Input!AP27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EP27),0,EP27*Input!AQ27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EQ27),0,EQ27*Input!AR27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(ER27),0,ER27*Input!AS27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(ES27),0,ES27*Input!AT27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(ET27),0,ET27*Input!AU27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EU27),0,EU27*Input!AV27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EV27),0,EV27*Input!AW27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EW27),0,EW27*Input!AX27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EX27),0,EX27*Input!AY27*$I27*$L27)","v":0},{"$f":"MAX(0,SUM(Input!N27:P27)-Input!L27)","v":0},{"$f":"MAX(NPV(Disc,FU27*Input!$BA27:$CR27),FY27-GA27,0)","v":0},null,{"$f":"NPV(Disc,Input!M27*Input!$BA27:$CR27)","v":0},{"$f":"NPV(Disc,SUM(Input!N27:P27)*Input!$BA27:$CR27)","v":0},0,{"$f":"NPV(Disc,1*Input!BA27:CR27)*(Input!L27-IF(Calcs!AD27>0,(Input!L27-Input!AA27)*((1+Input!AB27/Periods)/(1+Disc))^(Calcs!AD27*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA27:$CR27*Input!R27)*PV($C$3,$E27,-1,0,1)+ NPV(Disc,Input!$BA27:$CR27*N27)*PV($C$3,Input!$Z27-$E27,-1,0,1)/(1+Disc)^$AE27)*L27","v":0},{"$f":"(NPV(Disc,Input!$BA27:$CR27*Input!V27)*PV($C$3,$E27,-1,0,1)+NPV(Disc,Input!$BA27:$CR27*Input!$AE27)*PV($C$3,Input!$Z27-$E27,-1,0,1)/(1+Disc)^$AE27)*L27","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY27+DZ27-(FZ27+GC27)-(Input!$Q$13-Input!$J$11)*GK27","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF27<>0,GM27-(Input!$Q$13-Input!$J$11)*$GJ27*$GK27/GF27,0)","v":0},{"$f":"IF(GG27<>0,GN27-(Input!$Q$13-Input!$J$11)*(1-$GJ27)*$GK27/GG27,0)","v":0},0,0,{"$f":"IF(GF27<>0,GQ27-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ27*$GK27/GF27,0)","v":0},{"$f":"IF(GG27<>0,GR27-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ27)*$GK27/GG27,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ27+DY27)/((GC27+FZ27)+$GK27*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ27+DY27)/(FZ27+$GK27*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS27*O27*$G27*$L27","v":0},{"$f":"GY27*MAX(Input!$Z27,$E27)","v":0},{"$f":"Input!CS27*$I27*GasCalcs!G27*$L27","v":0},{"$f":"HA27*MAX(Input!$Z27,$E27)","v":0},{"$f":"IF(ISERROR(Loads!AY27*Input!CS27*$T27*$H27),0,Loads!AY27*Input!CS27*$T27*$H27)*$L27","v":0},{"$f":"IF(ISERROR(Loads!AZ27*Input!CS27*$T27*$H27),0,Loads!AZ27*Input!CS27*$T27*$H27)*$L27","v":0},{"$f":"Input!CS27*$P27*$H27*$C$6*$L27/1000","v":0},{"$f":"IF(Calcs!F27<>0,(Input!U27*H27*$L27*E27+Input!AD27*H27*L27*(F27-E27))/F27*Input!CS27,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB27-1,0)),0,OFFSET(CostE!$AQ$5,$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB27-1,0)),0,OFFSET(CostE!$AR$5,$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB27-1,0)),0,OFFSET(CostE!$AS$5,$AB27-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L27)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L27))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L27)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L27))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z27),0,OFFSET(CostE!$F$5,Calcs!Z27-1,0))","v":0}]
[{"$f":"Input!B28","v":0},{"$f":"Input!D28","v":0},{"$f":"TRIM(Input!E28)","v":""},{"$f":"TRIM(Input!F28)","v":""},{"$f":"IF(ISNUMBER(Input!AG28),Input!AG28,1)","v":0},{"$f":"MAX(E28,Input!Z28)","v":0},{"$f":"IF(ISNUMBER(Input!AH28),Input!AH28,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI28),Input!AI28,$G28)","v":1},{"$f":"IF(ISNUMBER(Input!AJ28),Input!AJ28,$G28)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK28),Input!AK28<>0),Input!AK28,IF(Input!V28=0,G28,IF(Input!R28=0,I28,IF(Input!R28*0.03412>Input!V28,G28,I28))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL28),100%,Input!AL28)*IF(ISBLANK(Input!AM28),100%,Input!AM28)","v":1},{"$f":"Input!R28","v":0},{"$f":"Input!AC28","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB28-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q28=\"kW\",Input!U28,Input!R28)),IF(Q28=\"kW\",Input!U28,Input!R28),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q28=\"kW\",Input!AD28,N28)),IF(Q28=\"kW\",Input!AD28,N28),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V28,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y28),MATCH(\"Gen:\"&C28&\":\"&D28&\":All\",CostE!$E$5:$E$1329,0),Y28)","v":{"$error":"#N/A"}},{"$f":"MATCH(W28,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y28),MATCH(\"Load:\"&C28&\":\"&$D28&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X28,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S28,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z28>Input!AG28,Input!AG28,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z28*Periods-(AE28+AF28+AG28)))","v":0},{"$f":"MAX(0,Input!Z28*Periods-AH28-AF28-AE28-AG28)","v":0},{"$f":"IF(OR(Input!E28=\"Residential\",Input!E28=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F28,1,0))=1","v":false},{"$f":"AJ28*AK28*Input!AN28","v":0},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV28),0,Input!BA28:CR28*(AM28:CD28+CE28:DV28)))*L28","v":0},{"$f":"NPV(Disc,GasCalcs!M28:BD28*Input!BA28:CR28)*L28","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV28),0,Input!BA28:CR28*(AM28:CD28*$G28+CE28:DV28*$H28)))*$L28","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S28,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S28,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X28,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC28),0,EC28*Input!AO28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(ED28),0,ED28*Input!AP28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EE28),0,EE28*Input!AQ28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EF28),0,EF28*Input!AR28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EG28),0,EG28*Input!AS28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EH28),0,EH28*Input!AT28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EI28),0,EI28*Input!AU28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EJ28),0,EJ28*Input!AV28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EK28),0,EK28*Input!AW28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EL28),0,EL28*Input!AX28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EM28),0,EM28*Input!AY28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EN28),0,EN28*Input!AO28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EO28),0,EO28*Input!AP28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EP28),0,EP28*Input!AQ28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EQ28),0,EQ28*Input!AR28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(ER28),0,ER28*Input!AS28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(ES28),0,ES28*Input!AT28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(ET28),0,ET28*Input!AU28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EU28),0,EU28*Input!AV28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EV28),0,EV28*Input!AW28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EW28),0,EW28*Input!AX28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EX28),0,EX28*Input!AY28*$I28*$L28)","v":0},{"$f":"MAX(0,SUM(Input!N28:P28)-Input!L28)","v":0},{"$f":"MAX(NPV(Disc,FU28*Input!$BA28:$CR28),FY28-GA28,0)","v":0},null,{"$f":"NPV(Disc,Input!M28*Input!$BA28:$CR28)","v":0},{"$f":"NPV(Disc,SUM(Input!N28:P28)*Input!$BA28:$CR28)","v":0},0,{"$f":"NPV(Disc,1*Input!BA28:CR28)*(Input!L28-IF(Calcs!AD28>0,(Input!L28-Input!AA28)*((1+Input!AB28/Periods)/(1+Disc))^(Calcs!AD28*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA28:$CR28*Input!R28)*PV($C$3,$E28,-1,0,1)+ NPV(Disc,Input!$BA28:$CR28*N28)*PV($C$3,Input!$Z28-$E28,-1,0,1)/(1+Disc)^$AE28)*L28","v":0},{"$f":"(NPV(Disc,Input!$BA28:$CR28*Input!V28)*PV($C$3,$E28,-1,0,1)+NPV(Disc,Input!$BA28:$CR28*Input!$AE28)*PV($C$3,Input!$Z28-$E28,-1,0,1)/(1+Disc)^$AE28)*L28","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY28+DZ28-(FZ28+GC28)-(Input!$Q$13-Input!$J$11)*GK28","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF28<>0,GM28-(Input!$Q$13-Input!$J$11)*$GJ28*$GK28/GF28,0)","v":0},{"$f":"IF(GG28<>0,GN28-(Input!$Q$13-Input!$J$11)*(1-$GJ28)*$GK28/GG28,0)","v":0},0,0,{"$f":"IF(GF28<>0,GQ28-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ28*$GK28/GF28,0)","v":0},{"$f":"IF(GG28<>0,GR28-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ28)*$GK28/GG28,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ28+DY28)/((GC28+FZ28)+$GK28*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ28+DY28)/(FZ28+$GK28*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS28*O28*$G28*$L28","v":0},{"$f":"GY28*MAX(Input!$Z28,$E28)","v":0},{"$f":"Input!CS28*$I28*GasCalcs!G28*$L28","v":0},{"$f":"HA28*MAX(Input!$Z28,$E28)","v":0},{"$f":"IF(ISERROR(Loads!AY28*Input!CS28*$T28*$H28),0,Loads!AY28*Input!CS28*$T28*$H28)*$L28","v":0},{"$f":"IF(ISERROR(Loads!AZ28*Input!CS28*$T28*$H28),0,Loads!AZ28*Input!CS28*$T28*$H28)*$L28","v":0},{"$f":"Input!CS28*$P28*$H28*$C$6*$L28/1000","v":0},{"$f":"IF(Calcs!F28<>0,(Input!U28*H28*$L28*E28+Input!AD28*H28*L28*(F28-E28))/F28*Input!CS28,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB28-1,0)),0,OFFSET(CostE!$AQ$5,$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB28-1,0)),0,OFFSET(CostE!$AR$5,$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB28-1,0)),0,OFFSET(CostE!$AS$5,$AB28-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L28)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L28))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L28)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L28))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z28),0,OFFSET(CostE!$F$5,Calcs!Z28-1,0))","v":0}]
[{"$f":"Input!B29","v":0},{"$f":"Input!D29","v":0},{"$f":"TRIM(Input!E29)","v":""},{"$f":"TRIM(Input!F29)","v":""},{"$f":"IF(ISNUMBER(Input!AG29),Input!AG29,1)","v":0},{"$f":"MAX(E29,Input!Z29)","v":0},{"$f":"IF(ISNUMBER(Input!AH29),Input!AH29,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI29),Input!AI29,$G29)","v":1},{"$f":"IF(ISNUMBER(Input!AJ29),Input!AJ29,$G29)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK29),Input!AK29<>0),Input!AK29,IF(Input!V29=0,G29,IF(Input!R29=0,I29,IF(Input!R29*0.03412>Input!V29,G29,I29))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL29),100%,Input!AL29)*IF(ISBLANK(Input!AM29),100%,Input!AM29)","v":1},{"$f":"Input!R29","v":0},{"$f":"Input!AC29","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB29-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q29=\"kW\",Input!U29,Input!R29)),IF(Q29=\"kW\",Input!U29,Input!R29),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q29=\"kW\",Input!AD29,N29)),IF(Q29=\"kW\",Input!AD29,N29),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V29,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y29),MATCH(\"Gen:\"&C29&\":\"&D29&\":All\",CostE!$E$5:$E$1329,0),Y29)","v":{"$error":"#N/A"}},{"$f":"MATCH(W29,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y29),MATCH(\"Load:\"&C29&\":\"&$D29&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X29,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S29,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z29>Input!AG29,Input!AG29,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z29*Periods-(AE29+AF29+AG29)))","v":0},{"$f":"MAX(0,Input!Z29*Periods-AH29-AF29-AE29-AG29)","v":0},{"$f":"IF(OR(Input!E29=\"Residential\",Input!E29=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F29,1,0))=1","v":false},{"$f":"AJ29*AK29*Input!AN29","v":0},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV29),0,Input!BA29:CR29*(AM29:CD29+CE29:DV29)))*L29","v":0},{"$f":"NPV(Disc,GasCalcs!M29:BD29*Input!BA29:CR29)*L29","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV29),0,Input!BA29:CR29*(AM29:CD29*$G29+CE29:DV29*$H29)))*$L29","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S29,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S29,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X29,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":0},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC29),0,EC29*Input!AO29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(ED29),0,ED29*Input!AP29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EE29),0,EE29*Input!AQ29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EF29),0,EF29*Input!AR29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EG29),0,EG29*Input!AS29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EH29),0,EH29*Input!AT29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EI29),0,EI29*Input!AU29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EJ29),0,EJ29*Input!AV29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EK29),0,EK29*Input!AW29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EL29),0,EL29*Input!AX29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EM29),0,EM29*Input!AY29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EN29),0,EN29*Input!AO29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EO29),0,EO29*Input!AP29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EP29),0,EP29*Input!AQ29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EQ29),0,EQ29*Input!AR29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(ER29),0,ER29*Input!AS29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(ES29),0,ES29*Input!AT29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(ET29),0,ET29*Input!AU29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EU29),0,EU29*Input!AV29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EV29),0,EV29*Input!AW29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EW29),0,EW29*Input!AX29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EX29),0,EX29*Input!AY29*$I29*$L29)","v":0},{"$f":"MAX(0,SUM(Input!N29:P29)-Input!L29)","v":0},{"$f":"MAX(NPV(Disc,FU29*Input!$BA29:$CR29),FY29-GA29,0)","v":0},null,{"$f":"NPV(Disc,Input!M29*Input!$BA29:$CR29)","v":0},{"$f":"NPV(Disc,SUM(Input!N29:P29)*Input!$BA29:$CR29)","v":0},0,{"$f":"NPV(Disc,1*Input!BA29:CR29)*(Input!L29-IF(Calcs!AD29>0,(Input!L29-Input!AA29)*((1+Input!AB29/Periods)/(1+Disc))^(Calcs!AD29*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA29:$CR29*Input!R29)*PV($C$3,$E29,-1,0,1)+ NPV(Disc,Input!$BA29:$CR29*N29)*PV($C$3,Input!$Z29-$E29,-1,0,1)/(1+Disc)^$AE29)*L29","v":0},{"$f":"(NPV(Disc,Input!$BA29:$CR29*Input!V29)*PV($C$3,$E29,-1,0,1)+NPV(Disc,Input!$BA29:$CR29*Input!$AE29)*PV($C$3,Input!$Z29-$E29,-1,0,1)/(1+Disc)^$AE29)*L29","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY29+DZ29-(FZ29+GC29)-(Input!$Q$13-Input!$J$11)*GK29","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF29<>0,GM29-(Input!$Q$13-Input!$J$11)*$GJ29*$GK29/GF29,0)","v":0},{"$f":"IF(GG29<>0,GN29-(Input!$Q$13-Input!$J$11)*(1-$GJ29)*$GK29/GG29,0)","v":0},0,0,{"$f":"IF(GF29<>0,GQ29-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ29*$GK29/GF29,0)","v":0},{"$f":"IF(GG29<>0,GR29-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ29)*$GK29/GG29,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ29+DY29)/((GC29+FZ29)+$GK29*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ29+DY29)/(FZ29+$GK29*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS29*O29*$G29*$L29","v":0},{"$f":"GY29*MAX(Input!$Z29,$E29)","v":0},{"$f":"Input!CS29*$I29*GasCalcs!G29*$L29","v":0},{"$f":"HA29*MAX(Input!$Z29,$E29)","v":0},{"$f":"IF(ISERROR(Loads!AY29*Input!CS29*$T29*$H29),0,Loads!AY29*Input!CS29*$T29*$H29)*$L29","v":0},{"$f":"IF(ISERROR(Loads!AZ29*Input!CS29*$T29*$H29),0,Loads!AZ29*Input!CS29*$T29*$H29)*$L29","v":0},{"$f":"Input!CS29*$P29*$H29*$C$6*$L29/1000","v":0},{"$f":"IF(Calcs!F29<>0,(Input!U29*H29*$L29*E29+Input!AD29*H29*L29*(F29-E29))/F29*Input!CS29,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB29-1,0)),0,OFFSET(CostE!$AQ$5,$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB29-1,0)),0,OFFSET(CostE!$AR$5,$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB29-1,0)),0,OFFSET(CostE!$AS$5,$AB29-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L29)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L29))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L29)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L29))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z29),0,OFFSET(CostE!$F$5,Calcs!Z29-1,0))","v":0}]
[{"$f":"Input!B30","v":0},{"$f":"Input!D30","v":0},{"$f":"TRIM(Input!E30)","v":""},{"$f":"TRIM(Input!F30)","v":""},{"$f":"IF(ISNUMBER(Input!AG30),Input!AG30,1)","v":0},{"$f":"MAX(E30,Input!Z30)","v":0},{"$f":"IF(ISNUMBER(Input!AH30),Input!AH30,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI30),Input!AI30,$G30)","v":1},{"$f":"IF(ISNUMBER(Input!AJ30),Input!AJ30,$G30)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK30),Input!AK30<>0),Input!AK30,IF(Input!V30=0,G30,IF(Input!R30=0,I30,IF(Input!R30*0.03412>Input!V30,G30,I30))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL30),100%,Input!AL30)*IF(ISBLANK(Input!AM30),100%,Input!AM30)","v":1},{"$f":"Input!R30","v":0},{"$f":"Input!AC30","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB30-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q30=\"kW\",Input!U30,Input!R30)),IF(Q30=\"kW\",Input!U30,Input!R30),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q30=\"kW\",Input!AD30,N30)),IF(Q30=\"kW\",Input!AD30,N30),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V30,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y30),MATCH(\"Gen:\"&C30&\":\"&D30&\":All\",CostE!$E$5:$E$1329,0),Y30)","v":{"$error":"#N/A"}},{"$f":"MATCH(W30,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y30),MATCH(\"Load:\"&C30&\":\"&$D30&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X30,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S30,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z30>Input!AG30,Input!AG30,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z30*Periods-(AE30+AF30+AG30)))","v":0},{"$f":"MAX(0,Input!Z30*Periods-AH30-AF30-AE30-AG30)","v":0},{"$f":"IF(OR(Input!E30=\"Residential\",Input!E30=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F30,1,0))=1","v":false},{"$f":"AJ30*AK30*Input!AN30","v":0},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV30),0,Input!BA30:CR30*(AM30:CD30+CE30:DV30)))*L30","v":0},{"$f":"NPV(Disc,GasCalcs!M30:BD30*Input!BA30:CR30)*L30","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV30),0,Input!BA30:CR30*(AM30:CD30*$G30+CE30:DV30*$H30)))*$L30","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S30,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S30,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X30,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":0},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC30),0,EC30*Input!AO30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(ED30),0,ED30*Input!AP30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EE30),0,EE30*Input!AQ30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EF30),0,EF30*Input!AR30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EG30),0,EG30*Input!AS30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EH30),0,EH30*Input!AT30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EI30),0,EI30*Input!AU30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EJ30),0,EJ30*Input!AV30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EK30),0,EK30*Input!AW30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EL30),0,EL30*Input!AX30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EM30),0,EM30*Input!AY30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EN30),0,EN30*Input!AO30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EO30),0,EO30*Input!AP30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EP30),0,EP30*Input!AQ30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EQ30),0,EQ30*Input!AR30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(ER30),0,ER30*Input!AS30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(ES30),0,ES30*Input!AT30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(ET30),0,ET30*Input!AU30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EU30),0,EU30*Input!AV30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EV30),0,EV30*Input!AW30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EW30),0,EW30*Input!AX30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EX30),0,EX30*Input!AY30*$I30*$L30)","v":0},{"$f":"MAX(0,SUM(Input!N30:P30)-Input!L30)","v":0},{"$f":"MAX(NPV(Disc,FU30*Input!$BA30:$CR30),FY30-GA30,0)","v":0},null,{"$f":"NPV(Disc,Input!M30*Input!$BA30:$CR30)","v":0},{"$f":"NPV(Disc,SUM(Input!N30:P30)*Input!$BA30:$CR30)","v":0},0,{"$f":"NPV(Disc,1*Input!BA30:CR30)*(Input!L30-IF(Calcs!AD30>0,(Input!L30-Input!AA30)*((1+Input!AB30/Periods)/(1+Disc))^(Calcs!AD30*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA30:$CR30*Input!R30)*PV($C$3,$E30,-1,0,1)+ NPV(Disc,Input!$BA30:$CR30*N30)*PV($C$3,Input!$Z30-$E30,-1,0,1)/(1+Disc)^$AE30)*L30","v":0},{"$f":"(NPV(Disc,Input!$BA30:$CR30*Input!V30)*PV($C$3,$E30,-1,0,1)+NPV(Disc,Input!$BA30:$CR30*Input!$AE30)*PV($C$3,Input!$Z30-$E30,-1,0,1)/(1+Disc)^$AE30)*L30","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY30+DZ30-(FZ30+GC30)-(Input!$Q$13-Input!$J$11)*GK30","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF30<>0,GM30-(Input!$Q$13-Input!$J$11)*$GJ30*$GK30/GF30,0)","v":0},{"$f":"IF(GG30<>0,GN30-(Input!$Q$13-Input!$J$11)*(1-$GJ30)*$GK30/GG30,0)","v":0},0,0,{"$f":"IF(GF30<>0,GQ30-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ30*$GK30/GF30,0)","v":0},{"$f":"IF(GG30<>0,GR30-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ30)*$GK30/GG30,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ30+DY30)/((GC30+FZ30)+$GK30*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ30+DY30)/(FZ30+$GK30*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS30*O30*$G30*$L30","v":0},{"$f":"GY30*MAX(Input!$Z30,$E30)","v":0},{"$f":"Input!CS30*$I30*GasCalcs!G30*$L30","v":0},{"$f":"HA30*MAX(Input!$Z30,$E30)","v":0},{"$f":"IF(ISERROR(Loads!AY30*Input!CS30*$T30*$H30),0,Loads!AY30*Input!CS30*$T30*$H30)*$L30","v":0},{"$f":"IF(ISERROR(Loads!AZ30*Input!CS30*$T30*$H30),0,Loads!AZ30*Input!CS30*$T30*$H30)*$L30","v":0},{"$f":"Input!CS30*$P30*$H30*$C$6*$L30/1000","v":0},{"$f":"IF(Calcs!F30<>0,(Input!U30*H30*$L30*E30+Input!AD30*H30*L30*(F30-E30))/F30*Input!CS30,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB30-1,0)),0,OFFSET(CostE!$AQ$5,$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB30-1,0)),0,OFFSET(CostE!$AR$5,$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB30-1,0)),0,OFFSET(CostE!$AS$5,$AB30-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L30)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L30))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L30)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L30))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z30),0,OFFSET(CostE!$F$5,Calcs!Z30-1,0))","v":0}]
[{"$f":"Input!B31","v":0},{"$f":"Input!D31","v":0},{"$f":"TRIM(Input!E31)","v":""},{"$f":"TRIM(Input!F31)","v":""},{"$f":"IF(ISNUMBER(Input!AG31),Input!AG31,1)","v":0},{"$f":"MAX(E31,Input!Z31)","v":0},{"$f":"IF(ISNUMBER(Input!AH31),Input!AH31,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI31),Input!AI31,$G31)","v":1},{"$f":"IF(ISNUMBER(Input!AJ31),Input!AJ31,$G31)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK31),Input!AK31<>0),Input!AK31,IF(Input!V31=0,G31,IF(Input!R31=0,I31,IF(Input!R31*0.03412>Input!V31,G31,I31))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL31),100%,Input!AL31)*IF(ISBLANK(Input!AM31),100%,Input!AM31)","v":1},{"$f":"Input!R31","v":0},{"$f":"Input!AC31","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB31-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q31=\"kW\",Input!U31,Input!R31)),IF(Q31=\"kW\",Input!U31,Input!R31),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q31=\"kW\",Input!AD31,N31)),IF(Q31=\"kW\",Input!AD31,N31),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V31,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y31),MATCH(\"Gen:\"&C31&\":\"&D31&\":All\",CostE!$E$5:$E$1329,0),Y31)","v":{"$error":"#N/A"}},{"$f":"MATCH(W31,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y31),MATCH(\"Load:\"&C31&\":\"&$D31&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X31,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S31,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z31>Input!AG31,Input!AG31,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z31*Periods-(AE31+AF31+AG31)))","v":0},{"$f":"MAX(0,Input!Z31*Periods-AH31-AF31-AE31-AG31)","v":0},{"$f":"IF(OR(Input!E31=\"Residential\",Input!E31=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F31,1,0))=1","v":false},{"$f":"AJ31*AK31*Input!AN31","v":0},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV31),0,Input!BA31:CR31*(AM31:CD31+CE31:DV31)))*L31","v":0},{"$f":"NPV(Disc,GasCalcs!M31:BD31*Input!BA31:CR31)*L31","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV31),0,Input!BA31:CR31*(AM31:CD31*$G31+CE31:DV31*$H31)))*$L31","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S31,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S31,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X31,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":0},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC31),0,EC31*Input!AO31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(ED31),0,ED31*Input!AP31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EE31),0,EE31*Input!AQ31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EF31),0,EF31*Input!AR31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EG31),0,EG31*Input!AS31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EH31),0,EH31*Input!AT31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EI31),0,EI31*Input!AU31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EJ31),0,EJ31*Input!AV31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EK31),0,EK31*Input!AW31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EL31),0,EL31*Input!AX31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EM31),0,EM31*Input!AY31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EN31),0,EN31*Input!AO31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EO31),0,EO31*Input!AP31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EP31),0,EP31*Input!AQ31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EQ31),0,EQ31*Input!AR31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(ER31),0,ER31*Input!AS31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(ES31),0,ES31*Input!AT31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(ET31),0,ET31*Input!AU31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EU31),0,EU31*Input!AV31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EV31),0,EV31*Input!AW31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EW31),0,EW31*Input!AX31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EX31),0,EX31*Input!AY31*$I31*$L31)","v":0},{"$f":"MAX(0,SUM(Input!N31:P31)-Input!L31)","v":0},{"$f":"MAX(NPV(Disc,FU31*Input!$BA31:$CR31),FY31-GA31,0)","v":0},null,{"$f":"NPV(Disc,Input!M31*Input!$BA31:$CR31)","v":0},{"$f":"NPV(Disc,SUM(Input!N31:P31)*Input!$BA31:$CR31)","v":0},0,{"$f":"NPV(Disc,1*Input!BA31:CR31)*(Input!L31-IF(Calcs!AD31>0,(Input!L31-Input!AA31)*((1+Input!AB31/Periods)/(1+Disc))^(Calcs!AD31*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA31:$CR31*Input!R31)*PV($C$3,$E31,-1,0,1)+ NPV(Disc,Input!$BA31:$CR31*N31)*PV($C$3,Input!$Z31-$E31,-1,0,1)/(1+Disc)^$AE31)*L31","v":0},{"$f":"(NPV(Disc,Input!$BA31:$CR31*Input!V31)*PV($C$3,$E31,-1,0,1)+NPV(Disc,Input!$BA31:$CR31*Input!$AE31)*PV($C$3,Input!$Z31-$E31,-1,0,1)/(1+Disc)^$AE31)*L31","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY31+DZ31-(FZ31+GC31)-(Input!$Q$13-Input!$J$11)*GK31","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF31<>0,GM31-(Input!$Q$13-Input!$J$11)*$GJ31*$GK31/GF31,0)","v":0},{"$f":"IF(GG31<>0,GN31-(Input!$Q$13-Input!$J$11)*(1-$GJ31)*$GK31/GG31,0)","v":0},0,0,{"$f":"IF(GF31<>0,GQ31-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ31*$GK31/GF31,0)","v":0},{"$f":"IF(GG31<>0,GR31-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ31)*$GK31/GG31,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ31+DY31)/((GC31+FZ31)+$GK31*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ31+DY31)/(FZ31+$GK31*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS31*O31*$G31*$L31","v":0},{"$f":"GY31*MAX(Input!$Z31,$E31)","v":0},{"$f":"Input!CS31*$I31*GasCalcs!G31*$L31","v":0},{"$f":"HA31*MAX(Input!$Z31,$E31)","v":0},{"$f":"IF(ISERROR(Loads!AY31*Input!CS31*$T31*$H31),0,Loads!AY31*Input!CS31*$T31*$H31)*$L31","v":0},{"$f":"IF(ISERROR(Loads!AZ31*Input!CS31*$T31*$H31),0,Loads!AZ31*Input!CS31*$T31*$H31)*$L31","v":0},{"$f":"Input!CS31*$P31*$H31*$C$6*$L31/1000","v":0},{"$f":"IF(Calcs!F31<>0,(Input!U31*H31*$L31*E31+Input!AD31*H31*L31*(F31-E31))/F31*Input!CS31,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB31-1,0)),0,OFFSET(CostE!$AQ$5,$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB31-1,0)),0,OFFSET(CostE!$AR$5,$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB31-1,0)),0,OFFSET(CostE!$AS$5,$AB31-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L31)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L31))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L31)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L31))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z31),0,OFFSET(CostE!$F$5,Calcs!Z31-1,0))","v":0}]
[{"$f":"Input!B39","v":0},{"$f":"Input!D39","v":0},{"$f":"TRIM(Input!E39)","v":""},{"$f":"TRIM(Input!F39)","v":""},{"$f":"IF(ISNUMBER(Input!AG39),Input!AG39,1)","v":0},{"$f":"MAX(E39,Input!Z39)","v":0},{"$f":"IF(ISNUMBER(Input!AH39),Input!AH39,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI39),Input!AI39,$G39)","v":1},{"$f":"IF(ISNUMBER(Input!AJ39),Input!AJ39,$G39)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK39),Input!AK39<>0),Input!AK39,IF(Input!V39=0,G39,IF(Input!R39=0,I39,IF(Input!R39*0.03412>Input!V39,G39,I39))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL39),100%,Input!AL39)*IF(ISBLANK(Input!AM39),100%,Input!AM39)","v":1},{"$f":"Input!R39","v":0},{"$f":"Input!AC39","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB39-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q39=\"kW\",Input!U39,Input!R39)),IF(Q39=\"kW\",Input!U39,Input!R39),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q39=\"kW\",Input!AD39,N39)),IF(Q39=\"kW\",Input!AD39,N39),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V39,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y39),MATCH(\"Gen:\"&C39&\":\"&D39&\":All\",CostE!$E$5:$E$1329,0),Y39)","v":{"$error":"#N/A"}},{"$f":"MATCH(W39,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y39),MATCH(\"Load:\"&C39&\":\"&$D39&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X39,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S39,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z39>Input!AG39,Input!AG39,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z39*Periods-(AE39+AF39+AG39)))","v":0},{"$f":"MAX(0,Input!Z39*Periods-AH39-AF39-AE39-AG39)","v":0},{"$f":"IF(OR(Input!E39=\"Residential\",Input!E39=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F39,1,0))=1","v":false},{"$f":"AJ39*AK39*Input!AN39","v":0},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!G$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!G$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!G$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!G$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!G$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!H$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!H$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!H$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!H$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!H$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!I$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!I$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!I$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!I$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!I$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!J$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!J$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!J$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!J$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!J$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!K$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!K$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!K$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!K$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!K$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!L$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!L$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!L$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!L$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!L$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!M$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!M$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!M$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!M$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!M$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!N$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!N$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!N$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!N$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!N$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!O$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!O$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!O$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!O$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!O$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!P$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!P$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!P$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!P$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!P$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Q$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Q$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!Q$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Q$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Q$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!R$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!R$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!R$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!R$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!R$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!S$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!S$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!S$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!S$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!S$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!T$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!T$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!T$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!T$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!T$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!U$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!U$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!U$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!U$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!U$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!V$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!V$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!V$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!V$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!V$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!W$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!W$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!W$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!W$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!W$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!X$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!X$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!X$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!X$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!X$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Y$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Y$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!Y$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Y$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Y$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Z$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Z$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!Z$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Z$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Z$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AA$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AA$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AA$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AA$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AA$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AB$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AB$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AB$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AB$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AB$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AC$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AC$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AC$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AC$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AC$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AD$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AD$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AD$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AD$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AD$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AE$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AE$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AE$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AE$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AE$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AF$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AF$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AF$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AF$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AF$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AG$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AG$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AG$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AG$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AG$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AH$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AH$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AH$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AH$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AH$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AI$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AI$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AI$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AI$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AI$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AJ$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AJ$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AJ$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AK$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AK$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AK$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AK$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AK$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AL$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AL$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AL$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AL$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AL$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AM$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AM$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AM$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AM$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AM$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AN$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AN$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AN$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AN$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AN$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AO$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AO$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AO$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AO$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AO$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AP$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AP$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AP$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AP$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AP$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AQ$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AQ$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AQ$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AR$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AR$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AR$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AR$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AR$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AS$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AS$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AS$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AS$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AS$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AT$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AT$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AT$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AT$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AT$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AU$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AU$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AU$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AU$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AU$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AV$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AV$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AV$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AV$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AV$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AW$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AW$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AW$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AW$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AW$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AX$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AX$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AX$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AX$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AX$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!G$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!G$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!G$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!G$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!G$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!H$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!H$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!H$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!H$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!H$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!I$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!I$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!I$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!I$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!I$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!J$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!J$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!J$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!J$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!J$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!K$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!K$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!K$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!K$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!K$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!L$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!L$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!L$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!L$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!L$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!M$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!M$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!M$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!M$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!M$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!N$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!N$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!N$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!N$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!N$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!O$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!O$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!O$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!O$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!O$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!P$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!P$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!P$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!P$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!P$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Q$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Q$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!Q$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Q$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Q$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!R$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!R$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!R$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!R$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!R$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!S$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!S$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!S$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!S$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!S$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!T$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!T$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!T$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!T$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!T$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!U$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!U$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!U$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!U$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!U$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!V$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!V$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!V$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!V$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!V$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!W$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!W$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!W$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!W$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!W$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!X$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!X$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!X$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!X$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!X$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Y$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Y$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!Y$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Y$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Y$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Z$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Z$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!Z$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Z$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Z$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AA$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AA$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AA$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AA$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AA$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AB$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AB$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AB$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AB$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AB$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AC$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AC$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AC$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AC$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AC$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AD$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AD$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AD$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AD$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AD$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AE$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AE$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AE$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AE$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AE$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AF$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AF$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AF$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AF$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AF$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AG$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AG$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AG$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AG$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AG$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AH$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AH$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AH$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AH$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AH$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AI$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AI$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AI$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AI$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AI$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AJ$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AJ$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AJ$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AK$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AK$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AK$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AK$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AK$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AL$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AL$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AL$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AL$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AL$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AM$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AM$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AM$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AM$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AM$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AN$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AN$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AN$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AN$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AN$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AO$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AO$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AO$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AO$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AO$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AP$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AP$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AP$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AP$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AP$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AQ$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AQ$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AQ$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AR$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AR$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AR$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AR$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AR$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AS$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AS$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AS$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AS$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AS$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AT$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AT$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AT$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AT$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AT$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AU$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AU$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AU$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AU$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AU$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AV$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AV$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AV$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AV$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AV$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AW$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AW$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AW$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AW$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AW$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AX$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AX$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AX$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AX$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AX$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV39),0,Input!BA39:CR39*(AM39:CD39+CE39:DV39)))*L39","v":0},{"$f":"NPV(Disc,GasCalcs!M39:BD39*Input!BA39:CR39)*L39","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV39),0,Input!BA39:CR39*(AM39:CD39*$G39+CE39:DV39*$H39)))*$L39","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S39,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S39,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X39,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EC$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EC$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EC$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EC$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,ED$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,ED$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,ED$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,ED$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EE$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EE$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EE$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EE$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EF$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EF$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EF$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EF$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EG$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EG$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EG$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EG$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EH$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EH$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EH$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EH$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EI$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EI$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EI$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EI$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EJ$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EJ$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EJ$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EK$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EK$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EK$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EK$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EL$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EL$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EL$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EL$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EM$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EM$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EM$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EM$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EN$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EN$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EN$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EN$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EO$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EO$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EO$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EO$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EP$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EP$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EP$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EP$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EQ$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EQ$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EQ$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ER$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,ER$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ER$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,ER$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ES$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,ES$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ES$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,ES$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ET$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,ET$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ET$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,ET$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EU$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EU$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EU$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EU$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EV$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EV$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EV$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EV$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EW$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EW$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EW$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EW$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EX$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EX$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EX$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EX$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC39),0,EC39*Input!AO39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(ED39),0,ED39*Input!AP39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EE39),0,EE39*Input!AQ39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EF39),0,EF39*Input!AR39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EG39),0,EG39*Input!AS39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EH39),0,EH39*Input!AT39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EI39),0,EI39*Input!AU39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EJ39),0,EJ39*Input!AV39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EK39),0,EK39*Input!AW39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EL39),0,EL39*Input!AX39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EM39),0,EM39*Input!AY39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EN39),0,EN39*Input!AO39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EO39),0,EO39*Input!AP39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EP39),0,EP39*Input!AQ39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EQ39),0,EQ39*Input!AR39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(ER39),0,ER39*Input!AS39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(ES39),0,ES39*Input!AT39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(ET39),0,ET39*Input!AU39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EU39),0,EU39*Input!AV39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EV39),0,EV39*Input!AW39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EW39),0,EW39*Input!AX39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EX39),0,EX39*Input!AY39*$I39*$L39)","v":0},{"$f":"MAX(0,SUM(Input!N39:P39)-Input!L39)","v":0},{"$f":"MAX(NPV(Disc,FU39*Input!$BA39:$CR39),FY39-GA39,0)","v":0},null,{"$f":"NPV(Disc,Input!M39*Input!$BA39:$CR39)","v":0},{"$f":"NPV(Disc,SUM(Input!N39:P39)*Input!$BA39:$CR39)","v":0},0,{"$f":"NPV(Disc,1*Input!BA39:CR39)*(Input!L39-IF(Calcs!AD39>0,(Input!L39-Input!AA39)*((1+Input!AB39/Periods)/(1+Disc))^(Calcs!AD39*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA39:$CR39*Input!R39)*PV($C$3,$E39,-1,0,1)+ NPV(Disc,Input!$BA39:$CR39*N39)*PV($C$3,Input!$Z39-$E39,-1,0,1)/(1+Disc)^$AE39)*L39","v":0},{"$f":"(NPV(Disc,Input!$BA39:$CR39*Input!V39)*PV($C$3,$E39,-1,0,1)+NPV(Disc,Input!$BA39:$CR39*Input!$AE39)*PV($C$3,Input!$Z39-$E39,-1,0,1)/(1+Disc)^$AE39)*L39","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY39+DZ39-(FZ39+GC39)-(Input!$Q$13-Input!$J$11)*GK39","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF39<>0,GM39-(Input!$Q$13-Input!$J$11)*$GJ39*$GK39/GF39,0)","v":0},{"$f":"IF(GG39<>0,GN39-(Input!$Q$13-Input!$J$11)*(1-$GJ39)*$GK39/GG39,0)","v":0},0,0,{"$f":"IF(GF39<>0,GQ39-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ39*$GK39/GF39,0)","v":0},{"$f":"IF(GG39<>0,GR39-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ39)*$GK39/GG39,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ39+DY39)/((GC39+FZ39)+$GK39*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ39+DY39)/(FZ39+$GK39*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS39*O39*$G39*$L39","v":0},{"$f":"GY39*MAX(Input!$Z39,$E39)","v":0},{"$f":"Input!CS39*$I39*GasCalcs!G39*$L39","v":0},{"$f":"HA39*MAX(Input!$Z39,$E39)","v":0},{"$f":"IF(ISERROR(Loads!AY39*Input!CS39*$T39*$H39),0,Loads!AY39*Input!CS39*$T39*$H39)*$L39","v":0},{"$f":"IF(ISERROR(Loads!AZ39*Input!CS39*$T39*$H39),0,Loads!AZ39*Input!CS39*$T39*$H39)*$L39","v":0},{"$f":"Input!CS39*$P39*$H39*$C$6*$L39/1000","v":0},{"$f":"IF(Calcs!F39<>0,(Input!U39*H39*$L39*E39+Input!AD39*H39*L39*(F39-E39))/F39*Input!CS39,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB39-1,0)),0,OFFSET(CostE!$AQ$5,$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB39-1,0)),0,OFFSET(CostE!$AR$5,$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB39-1,0)),0,OFFSET(CostE!$AS$5,$AB39-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L39)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L39))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L39)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L39))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z39),0,OFFSET(CostE!$F$5,Calcs!Z39-1,0))","v":0}]
[{"$f":"Input!B73","v":0},{"$f":"Input!D73","v":0},{"$f":"TRIM(Input!E73)","v":""},{"$f":"TRIM(Input!F73)","v":""},{"$f":"IF(ISNUMBER(Input!AG73),Input!AG73,1)","v":0},{"$f":"MAX(E73,Input!Z73)","v":0},{"$f":"IF(ISNUMBER(Input!AH73),Input!AH73,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI73),Input!AI73,$G73)","v":1},{"$f":"IF(ISNUMBER(Input!AJ73),Input!AJ73,$G73)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK73),Input!AK73<>0),Input!AK73,IF(Input!V73=0,G73,IF(Input!R73=0,I73,IF(Input!R73*0.03412>Input!V73,G73,I73))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL73),100%,Input!AL73)*IF(ISBLANK(Input!AM73),100%,Input!AM73)","v":1},{"$f":"Input!R73","v":0},{"$f":"Input!AC73","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB73-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q73=\"kW\",Input!U73,Input!R73)),IF(Q73=\"kW\",Input!U73,Input!R73),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q73=\"kW\",Input!AD73,N73)),IF(Q73=\"kW\",Input!AD73,N73),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V73,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y73),MATCH(\"Gen:\"&C73&\":\"&D73&\":All\",CostE!$E$5:$E$1329,0),Y73)","v":{"$error":"#N/A"}},{"$f":"MATCH(W73,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y73),MATCH(\"Load:\"&C73&\":\"&$D73&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X73,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S73,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z73>Input!AG73,Input!AG73,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z73*Periods-(AE73+AF73+AG73)))","v":0},{"$f":"MAX(0,Input!Z73*Periods-AH73-AF73-AE73-AG73)","v":0},{"$f":"IF(OR(Input!E73=\"Residential\",Input!E73=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F73,1,0))=1","v":false},{"$f":"AJ73*AK73*Input!AN73","v":0},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!G$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!G$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!G$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!G$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!G$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!H$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!H$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!H$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!H$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!H$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!I$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!I$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!I$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!I$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!I$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!J$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!J$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!J$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!J$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!J$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!K$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!K$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!K$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!K$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!K$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!L$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!L$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!L$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!L$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!L$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!M$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!M$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!M$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!M$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!M$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!N$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!N$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!N$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!N$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!N$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!O$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!O$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!O$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!O$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!O$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!P$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!P$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!P$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!P$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!P$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Q$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Q$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!Q$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Q$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Q$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!R$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!R$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!R$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!R$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!R$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!S$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!S$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!S$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!S$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!S$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!T$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!T$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!T$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!T$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!T$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!U$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!U$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!U$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!U$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!U$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!V$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!V$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!V$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!V$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!V$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!W$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!W$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!W$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!W$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!W$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!X$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!X$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!X$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!X$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!X$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Y$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Y$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!Y$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Y$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Y$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Z$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Z$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!Z$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Z$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Z$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AA$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AA$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AA$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AA$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AA$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AB$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AB$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AB$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AB$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AB$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AC$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AC$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AC$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AC$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AC$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AD$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AD$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AD$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AD$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AD$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AE$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AE$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AE$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AE$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AE$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AF$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AF$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AF$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AF$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AF$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AG$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AG$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AG$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AG$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AG$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AH$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AH$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AH$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AH$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AH$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AI$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AI$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AI$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AI$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AI$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AJ$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AJ$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AJ$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AK$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AK$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AK$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AK$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AK$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AL$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AL$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AL$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AL$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AL$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AM$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AM$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AM$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AM$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AM$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AN$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AN$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AN$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AN$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AN$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AO$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AO$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AO$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AO$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AO$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AP$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AP$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AP$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AP$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AP$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AQ$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AQ$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AQ$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AR$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AR$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AR$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AR$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AR$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AS$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AS$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AS$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AS$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AS$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AT$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AT$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AT$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AT$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AT$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AU$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AU$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AU$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AU$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AU$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AV$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AV$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AV$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AV$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AV$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AW$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AW$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AW$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AW$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AW$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AX$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AX$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AX$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AX$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AX$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!G$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!G$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!G$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!G$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!G$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!H$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!H$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!H$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!H$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!H$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!I$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!I$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!I$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!I$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!I$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!J$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!J$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!J$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!J$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!J$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!K$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!K$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!K$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!K$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!K$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!L$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!L$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!L$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!L$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!L$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!M$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!M$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!M$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!M$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!M$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!N$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!N$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!N$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!N$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!N$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!O$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!O$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!O$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!O$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!O$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!P$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!P$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!P$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!P$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!P$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Q$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Q$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!Q$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Q$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Q$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!R$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!R$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!R$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!R$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!R$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!S$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!S$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!S$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!S$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!S$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!T$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!T$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!T$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!T$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!T$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!U$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!U$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!U$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!U$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!U$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!V$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!V$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!V$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!V$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!V$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!W$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!W$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!W$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!W$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!W$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!X$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!X$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!X$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!X$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!X$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Y$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Y$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!Y$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Y$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Y$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Z$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Z$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!Z$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Z$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Z$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AA$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AA$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AA$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AA$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AA$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AB$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AB$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AB$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AB$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AB$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AC$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AC$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AC$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AC$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AC$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AD$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AD$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AD$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AD$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AD$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AE$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AE$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AE$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AE$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AE$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AF$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AF$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AF$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AF$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AF$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AG$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AG$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AG$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AG$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AG$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AH$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AH$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AH$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AH$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AH$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AI$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AI$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AI$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AI$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AI$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AJ$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AJ$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AJ$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AK$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AK$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AK$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AK$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AK$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AL$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AL$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AL$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AL$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AL$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AM$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AM$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AM$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AM$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AM$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AN$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AN$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AN$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AN$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AN$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AO$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AO$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AO$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AO$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AO$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AP$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AP$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AP$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AP$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AP$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AQ$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AQ$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AQ$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AR$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AR$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AR$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AR$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AR$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AS$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AS$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AS$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AS$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AS$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AT$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AT$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AT$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AT$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AT$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AU$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AU$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AU$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AU$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AU$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AV$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AV$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AV$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AV$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AV$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AW$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AW$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AW$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AW$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AW$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AX$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AX$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AX$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AX$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AX$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV73),0,Input!BA73:CR73*(AM73:CD73+CE73:DV73)))*L73","v":0},{"$f":"NPV(Disc,GasCalcs!M73:BD73*Input!BA73:CR73)*L73","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV73),0,Input!BA73:CR73*(AM73:CD73*$G73+CE73:DV73*$H73)))*$L73","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S73,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S73,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X73,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EC$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EC$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EC$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EC$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,ED$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,ED$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,ED$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,ED$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EE$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EE$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EE$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EE$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EF$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EF$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EF$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EF$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EG$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EG$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EG$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EG$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EH$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EH$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EH$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EH$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EI$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EI$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EI$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EI$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EJ$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EJ$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EJ$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EK$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EK$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EK$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EK$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EL$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EL$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EL$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EL$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EM$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EM$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EM$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EM$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EN$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EN$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EN$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EN$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EO$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EO$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EO$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EO$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EP$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EP$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EP$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EP$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EQ$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EQ$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EQ$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ER$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,ER$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ER$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,ER$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ES$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,ES$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ES$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,ES$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ET$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,ET$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ET$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,ET$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EU$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EU$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EU$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EU$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EV$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EV$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EV$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EV$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EW$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EW$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EW$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EW$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EX$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EX$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EX$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EX$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC73),0,EC73*Input!AO73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(ED73),0,ED73*Input!AP73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EE73),0,EE73*Input!AQ73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EF73),0,EF73*Input!AR73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EG73),0,EG73*Input!AS73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EH73),0,EH73*Input!AT73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EI73),0,EI73*Input!AU73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EJ73),0,EJ73*Input!AV73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EK73),0,EK73*Input!AW73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EL73),0,EL73*Input!AX73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EM73),0,EM73*Input!AY73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EN73),0,EN73*Input!AO73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EO73),0,EO73*Input!AP73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EP73),0,EP73*Input!AQ73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EQ73),0,EQ73*Input!AR73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(ER73),0,ER73*Input!AS73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(ES73),0,ES73*Input!AT73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(ET73),0,ET73*Input!AU73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EU73),0,EU73*Input!AV73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EV73),0,EV73*Input!AW73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EW73),0,EW73*Input!AX73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EX73),0,EX73*Input!AY73*$I73*$L73)","v":0},{"$f":"MAX(0,SUM(Input!N73:P73)-Input!L73)","v":0},{"$f":"MAX(NPV(Disc,FU73*Input!$BA73:$CR73),FY73-GA73,0)","v":0},null,{"$f":"NPV(Disc,Input!M73*Input!$BA73:$CR73)","v":0},{"$f":"NPV(Disc,SUM(Input!N73:P73)*Input!$BA73:$CR73)","v":0},0,{"$f":"NPV(Disc,1*Input!BA73:CR73)*(Input!L73-IF(Calcs!AD73>0,(Input!L73-Input!AA73)*((1+Input!AB73/Periods)/(1+Disc))^(Calcs!AD73*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA73:$CR73*Input!R73)*PV($C$3,$E73,-1,0,1)+ NPV(Disc,Input!$BA73:$CR73*N73)*PV($C$3,Input!$Z73-$E73,-1,0,1)/(1+Disc)^$AE73)*L73","v":0},{"$f":"(NPV(Disc,Input!$BA73:$CR73*Input!V73)*PV($C$3,$E73,-1,0,1)+NPV(Disc,Input!$BA73:$CR73*Input!$AE73)*PV($C$3,Input!$Z73-$E73,-1,0,1)/(1+Disc)^$AE73)*L73","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY73+DZ73-(FZ73+GC73)-(Input!$Q$13-Input!$J$11)*GK73","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF73<>0,GM73-(Input!$Q$13-Input!$J$11)*$GJ73*$GK73/GF73,0)","v":0},{"$f":"IF(GG73<>0,GN73-(Input!$Q$13-Input!$J$11)*(1-$GJ73)*$GK73/GG73,0)","v":0},0,0,{"$f":"IF(GF73<>0,GQ73-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ73*$GK73/GF73,0)","v":0},{"$f":"IF(GG73<>0,GR73-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ73)*$GK73/GG73,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ73+DY73)/((GC73+FZ73)+$GK73*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ73+DY73)/(FZ73+$GK73*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS73*O73*$G73*$L73","v":0},{"$f":"GY73*MAX(Input!$Z73,$E73)","v":0},{"$f":"Input!CS73*$I73*GasCalcs!G73*$L73","v":0},{"$f":"HA73*MAX(Input!$Z73,$E73)","v":0},{"$f":"IF(ISERROR(Loads!AY73*Input!CS73*$T73*$H73),0,Loads!AY73*Input!CS73*$T73*$H73)*$L73","v":0},{"$f":"IF(ISERROR(Loads!AZ73*Input!CS73*$T73*$H73),0,Loads!AZ73*Input!CS73*$T73*$H73)*$L73","v":0},{"$f":"Input!CS73*$P73*$H73*$C$6*$L73/1000","v":0},{"$f":"IF(Calcs!F73<>0,(Input!U73*H73*$L73*E73+Input!AD73*H73*L73*(F73-E73))/F73*Input!CS73,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB73-1,0)),0,OFFSET(CostE!$AQ$5,$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB73-1,0)),0,OFFSET(CostE!$AR$5,$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB73-1,0)),0,OFFSET(CostE!$AS$5,$AB73-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L73)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L73))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L73)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L73))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z73),0,OFFSET(CostE!$F$5,Calcs!Z73-1,0))","v":0}]
[{"$f":"Input!B122","v":0},{"$f":"Input!D122","v":0},{"$f":"TRIM(Input!E122)","v":""},{"$f":"TRIM(Input!F122)","v":""},{"$f":"IF(ISNUMBER(Input!AG122),Input!AG122,1)","v":0},{"$f":"MAX(E122,Input!Z122)","v":0},{"$f":"IF(ISNUMBER(Input!AH122),Input!AH122,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI122),Input!AI122,$G122)","v":1},{"$f":"IF(ISNUMBER(Input!AJ122),Input!AJ122,$G122)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK122),Input!AK122<>0),Input!AK122,IF(Input!V122=0,G122,IF(Input!R122=0,I122,IF(Input!R122*0.03412>Input!V122,G122,I122))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL122),100%,Input!AL122)*IF(ISBLANK(Input!AM122),100%,Input!AM122)","v":1},{"$f":"Input!R122","v":0},{"$f":"Input!AC122","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB122-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q122=\"kW\",Input!U122,Input!R122)),IF(Q122=\"kW\",Input!U122,Input!R122),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q122=\"kW\",Input!AD122,N122)),IF(Q122=\"kW\",Input!AD122,N122),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V122,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y122),MATCH(\"Gen:\"&C122&\":\"&D122&\":All\",CostE!$E$5:$E$1329,0),Y122)","v":{"$error":"#N/A"}},{"$f":"MATCH(W122,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y122),MATCH(\"Load:\"&C122&\":\"&$D122&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X122,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S122,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z122>Input!AG122,Input!AG122,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z122*Periods-(AE122+AF122+AG122)))","v":0},{"$f":"MAX(0,Input!Z122*Periods-AH122-AF122-AE122-AG122)","v":0},{"$f":"IF(OR(Input!E122=\"Residential\",Input!E122=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F122,1,0))=1","v":false},{"$f":"AJ122*AK122*Input!AN122","v":0},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!G$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!G$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!G$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!G$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!G$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!H$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!H$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!H$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!H$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!H$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!I$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!I$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!I$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!I$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!I$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!J$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!J$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!J$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!J$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!J$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!K$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!K$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!K$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!K$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!K$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!L$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!L$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!L$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!L$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!L$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!M$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!M$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!M$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!M$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!M$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!N$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!N$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!N$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!N$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!N$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!O$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!O$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!O$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!O$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!O$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!P$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!P$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!P$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!P$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!P$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Q$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Q$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!Q$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Q$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Q$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!R$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!R$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!R$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!R$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!R$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!S$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!S$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!S$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!S$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!S$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!T$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!T$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!T$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!T$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!T$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!U$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!U$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!U$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!U$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!U$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!V$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!V$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!V$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!V$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!V$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!W$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!W$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!W$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!W$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!W$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!X$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!X$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!X$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!X$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!X$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Y$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Y$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!Y$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Y$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Y$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Z$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Z$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!Z$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Z$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Z$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AA$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AA$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AA$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AA$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AA$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AB$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AB$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AB$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AB$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AB$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AC$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AC$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AC$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AC$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AC$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AD$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AD$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AD$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AD$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AD$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AE$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AE$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AE$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AE$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AE$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AF$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AF$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AF$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AF$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AF$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AG$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AG$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AG$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AG$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AG$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AH$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AH$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AH$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AH$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AH$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AI$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AI$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AI$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AI$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AI$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AJ$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AJ$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AJ$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AK$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AK$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AK$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AK$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AK$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AL$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AL$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AL$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AL$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AL$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AM$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AM$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AM$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AM$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AM$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AN$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AN$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AN$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AN$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AN$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AO$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AO$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AO$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AO$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AO$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AP$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AP$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AP$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AP$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AP$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AQ$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AQ$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AQ$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AR$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AR$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AR$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AR$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AR$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AS$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AS$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AS$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AS$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AS$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AT$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AT$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AT$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AT$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AT$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AU$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AU$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AU$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AU$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AU$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AV$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AV$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AV$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AV$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AV$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AW$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AW$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AW$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AW$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AW$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AX$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AX$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AX$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AX$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AX$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!G$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!G$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!G$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!G$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!G$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!H$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!H$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!H$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!H$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!H$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!I$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!I$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!I$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!I$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!I$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!J$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!J$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!J$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!J$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!J$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!K$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!K$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!K$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!K$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!K$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!L$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!L$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!L$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!L$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!L$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!M$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!M$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!M$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!M$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!M$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!N$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!N$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!N$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!N$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!N$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!O$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!O$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!O$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!O$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!O$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!P$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!P$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!P$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!P$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!P$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Q$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Q$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!Q$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Q$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Q$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!R$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!R$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!R$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!R$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!R$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!S$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!S$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!S$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!S$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!S$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!T$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!T$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!T$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!T$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!T$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!U$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!U$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!U$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!U$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!U$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!V$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!V$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!V$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!V$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!V$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!W$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!W$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!W$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!W$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!W$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!X$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!X$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!X$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!X$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!X$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Y$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Y$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!Y$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Y$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Y$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Z$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Z$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!Z$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Z$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Z$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AA$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AA$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AA$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AA$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AA$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AB$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AB$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AB$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AB$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AB$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AC$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AC$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AC$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AC$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AC$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AD$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AD$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AD$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AD$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AD$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AE$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AE$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AE$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AE$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AE$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AF$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AF$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AF$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AF$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AF$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AG$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AG$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AG$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AG$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AG$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AH$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AH$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AH$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AH$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AH$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AI$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AI$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AI$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AI$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AI$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AJ$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AJ$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AJ$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AK$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AK$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AK$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AK$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AK$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AL$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AL$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AL$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AL$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AL$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AM$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AM$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AM$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AM$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AM$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AN$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AN$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AN$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AN$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AN$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AO$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AO$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AO$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AO$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AO$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AP$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AP$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AP$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AP$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AP$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AQ$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AQ$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AQ$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AR$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AR$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AR$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AR$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AR$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AS$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AS$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AS$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AS$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AS$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AT$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AT$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AT$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AT$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AT$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AU$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AU$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AU$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AU$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AU$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AV$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AV$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AV$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AV$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AV$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AW$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AW$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AW$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AW$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AW$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AX$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AX$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AX$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AX$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AX$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV122),0,Input!BA122:CR122*(AM122:CD122+CE122:DV122)))*L122","v":0},{"$f":"NPV(Disc,GasCalcs!M122:BD122*Input!BA122:CR122)*L122","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV122),0,Input!BA122:CR122*(AM122:CD122*$G122+CE122:DV122*$H122)))*$L122","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S122,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S122,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X122,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EC$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EC$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EC$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EC$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,ED$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,ED$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,ED$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,ED$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EE$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EE$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EE$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EE$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EF$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EF$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EF$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EF$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EG$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EG$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EG$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EG$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EH$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EH$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EH$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EH$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EI$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EI$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EI$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EI$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EJ$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EJ$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EJ$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EK$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EK$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EK$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EK$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EL$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EL$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EL$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EL$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EM$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EM$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EM$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EM$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EN$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EN$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EN$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EN$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EO$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EO$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EO$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EO$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EP$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EP$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EP$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EP$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EQ$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EQ$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EQ$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ER$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,ER$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ER$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,ER$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ES$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,ES$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ES$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,ES$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ET$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,ET$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ET$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,ET$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EU$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EU$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EU$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EU$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EV$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EV$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EV$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EV$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EW$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EW$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EW$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EW$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EX$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EX$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EX$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EX$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC122),0,EC122*Input!AO122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(ED122),0,ED122*Input!AP122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EE122),0,EE122*Input!AQ122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EF122),0,EF122*Input!AR122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EG122),0,EG122*Input!AS122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EH122),0,EH122*Input!AT122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EI122),0,EI122*Input!AU122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EJ122),0,EJ122*Input!AV122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EK122),0,EK122*Input!AW122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EL122),0,EL122*Input!AX122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EM122),0,EM122*Input!AY122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EN122),0,EN122*Input!AO122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EO122),0,EO122*Input!AP122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EP122),0,EP122*Input!AQ122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EQ122),0,EQ122*Input!AR122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(ER122),0,ER122*Input!AS122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(ES122),0,ES122*Input!AT122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(ET122),0,ET122*Input!AU122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EU122),0,EU122*Input!AV122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EV122),0,EV122*Input!AW122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EW122),0,EW122*Input!AX122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EX122),0,EX122*Input!AY122*$I122*$L122)","v":0},{"$f":"MAX(0,SUM(Input!N122:P122)-Input!L122)","v":0},{"$f":"MAX(NPV(Disc,FU122*Input!$BA122:$CR122),FY122-GA122,0)","v":0},null,{"$f":"NPV(Disc,Input!M122*Input!$BA122:$CR122)","v":0},{"$f":"NPV(Disc,SUM(Input!N122:P122)*Input!$BA122:$CR122)","v":0},0,{"$f":"NPV(Disc,1*Input!BA122:CR122)*(Input!L122-IF(Calcs!AD122>0,(Input!L122-Input!AA122)*((1+Input!AB122/Periods)/(1+Disc))^(Calcs!AD122*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA122:$CR122*Input!R122)*PV($C$3,$E122,-1,0,1)+ NPV(Disc,Input!$BA122:$CR122*N122)*PV($C$3,Input!$Z122-$E122,-1,0,1)/(1+Disc)^$AE122)*L122","v":0},{"$f":"(NPV(Disc,Input!$BA122:$CR122*Input!V122)*PV($C$3,$E122,-1,0,1)+NPV(Disc,Input!$BA122:$CR122*Input!$AE122)*PV($C$3,Input!$Z122-$E122,-1,0,1)/(1+Disc)^$AE122)*L122","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY122+DZ122-(FZ122+GC122)-(Input!$Q$13-Input!$J$11)*GK122","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF122<>0,GM122-(Input!$Q$13-Input!$J$11)*$GJ122*$GK122/GF122,0)","v":0},{"$f":"IF(GG122<>0,GN122-(Input!$Q$13-Input!$J$11)*(1-$GJ122)*$GK122/GG122,0)","v":0},0,0,{"$f":"IF(GF122<>0,GQ122-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ122*$GK122/GF122,0)","v":0},{"$f":"IF(GG122<>0,GR122-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ122)*$GK122/GG122,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ122+DY122)/((GC122+FZ122)+$GK122*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ122+DY122)/(FZ122+$GK122*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS122*O122*$G122*$L122","v":0},{"$f":"GY122*MAX(Input!$Z122,$E122)","v":0},{"$f":"Input!CS122*$I122*GasCalcs!G122*$L122","v":0},{"$f":"HA122*MAX(Input!$Z122,$E122)","v":0},{"$f":"IF(ISERROR(Loads!AY122*Input!CS122*$T122*$H122),0,Loads!AY122*Input!CS122*$T122*$H122)*$L122","v":0},{"$f":"IF(ISERROR(Loads!AZ122*Input!CS122*$T122*$H122),0,Loads!AZ122*Input!CS122*$T122*$H122)*$L122","v":0},{"$f":"Input!CS122*$P122*$H122*$C$6*$L122/1000","v":0},{"$f":"IF(Calcs!F122<>0,(Input!U122*H122*$L122*E122+Input!AD122*H122*L122*(F122-E122))/F122*Input!CS122,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB122-1,0)),0,OFFSET(CostE!$AQ$5,$AB122-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB122-1,0)),0,OFFSET(CostE!$AR$5,$AB122-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB122-1,0)),0,OFFSET(CostE!$AS$5,$AB122-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L122)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L122))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L122)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L122))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z122),0,OFFSET(CostE!$F$5,Calcs!Z122-1,0))","v":0}]
[{"$f":"Input!B133","v":0},{"$f":"Input!D133","v":0},{"$f":"TRIM(Input!E133)","v":""},{"$f":"TRIM(Input!F133)","v":""},{"$f":"IF(ISNUMBER(Input!AG133),Input!AG133,1)","v":0},{"$f":"MAX(E133,Input!Z133)","v":0},{"$f":"IF(ISNUMBER(Input!AH133),Input!AH133,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI133),Input!AI133,$G133)","v":1},{"$f":"IF(ISNUMBER(Input!AJ133),Input!AJ133,$G133)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK133),Input!AK133<>0),Input!AK133,IF(Input!V133=0,G133,IF(Input!R133=0,I133,IF(Input!R133*0.03412>Input!V133,G133,I133))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL133),100%,Input!AL133)*IF(ISBLANK(Input!AM133),100%,Input!AM133)","v":1},{"$f":"Input!R133","v":0},{"$f":"Input!AC133","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB133-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q133=\"kW\",Input!U133,Input!R133)),IF(Q133=\"kW\",Input!U133,Input!R133),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q133=\"kW\",Input!AD133,N133)),IF(Q133=\"kW\",Input!AD133,N133),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V133,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y133),MATCH(\"Gen:\"&C133&\":\"&D133&\":All\",CostE!$E$5:$E$1329,0),Y133)","v":{"$error":"#N/A"}},{"$f":"MATCH(W133,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y133),MATCH(\"Load:\"&C133&\":\"&$D133&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X133,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S133,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z133>Input!AG133,Input!AG133,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z133*Periods-(AE133+AF133+AG133)))","v":0},{"$f":"MAX(0,Input!Z133*Periods-AH133-AF133-AE133-AG133)","v":0},{"$f":"IF(OR(Input!E133=\"Residential\",Input!E133=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F133,1,0))=1","v":false},{"$f":"AJ133*AK133*Input!AN133","v":0},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!G$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!G$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!G$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!G$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!G$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!H$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!H$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!H$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!H$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!H$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!I$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!I$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!I$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!I$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!I$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!J$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!J$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!J$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!J$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!J$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!K$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!K$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!K$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!K$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!K$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!L$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!L$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!L$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!L$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!L$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!M$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!M$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!M$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!M$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!M$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!N$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!N$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!N$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!N$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!N$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!O$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!O$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!O$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!O$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!O$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!P$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!P$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!P$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!P$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!P$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Q$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Q$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!Q$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Q$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Q$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!R$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!R$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!R$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!R$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!R$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!S$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!S$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!S$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!S$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!S$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!T$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!T$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!T$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!T$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!T$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!U$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!U$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!U$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!U$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!U$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!V$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!V$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!V$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!V$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!V$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!W$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!W$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!W$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!W$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!W$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!X$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!X$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!X$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!X$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!X$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Y$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Y$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!Y$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Y$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Y$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Z$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Z$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!Z$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Z$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Z$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AA$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AA$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AA$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AA$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AA$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AB$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AB$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AB$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AB$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AB$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AC$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AC$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AC$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AC$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AC$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AD$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AD$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AD$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AD$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AD$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AE$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AE$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AE$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AE$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AE$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AF$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AF$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AF$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AF$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AF$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AG$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AG$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AG$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AG$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AG$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AH$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AH$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AH$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AH$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AH$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AI$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AI$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AI$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AI$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AI$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AJ$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AJ$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AJ$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AK$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AK$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AK$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AK$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AK$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AL$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AL$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AL$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AL$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AL$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AM$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AM$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AM$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AM$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AM$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AN$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AN$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AN$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AN$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AN$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AO$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AO$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AO$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AO$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AO$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AP$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AP$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AP$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AP$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AP$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AQ$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AQ$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AQ$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AR$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AR$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AR$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AR$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AR$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AS$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AS$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AS$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AS$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AS$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AT$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AT$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AT$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AT$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AT$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AU$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AU$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AU$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AU$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AU$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AV$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AV$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AV$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AV$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AV$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AW$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AW$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AW$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AW$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AW$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AX$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AX$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AX$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AX$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AX$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!G$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!G$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!G$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!G$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!G$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!H$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!H$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!H$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!H$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!H$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!I$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!I$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!I$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!I$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!I$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!J$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!J$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!J$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!J$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!J$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!K$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!K$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!K$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!K$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!K$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!L$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!L$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!L$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!L$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!L$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!M$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!M$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!M$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!M$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!M$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!N$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!N$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!N$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!N$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!N$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!O$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!O$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!O$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!O$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!O$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!P$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!P$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!P$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!P$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!P$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Q$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Q$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!Q$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Q$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Q$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!R$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!R$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!R$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!R$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!R$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!S$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!S$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!S$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!S$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!S$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!T$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!T$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!T$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!T$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!T$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!U$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!U$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!U$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!U$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!U$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!V$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!V$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!V$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!V$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!V$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!W$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!W$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!W$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!W$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!W$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!X$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!X$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!X$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!X$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!X$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Y$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Y$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!Y$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Y$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Y$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Z$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Z$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!Z$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Z$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Z$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AA$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AA$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AA$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AA$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AA$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AB$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AB$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AB$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AB$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AB$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AC$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AC$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AC$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AC$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AC$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AD$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AD$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AD$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AD$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AD$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AE$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AE$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AE$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AE$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AE$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AF$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AF$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AF$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AF$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AF$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AG$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AG$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AG$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AG$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AG$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AH$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AH$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AH$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AH$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AH$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AI$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AI$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AI$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AI$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AI$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AJ$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AJ$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AJ$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AK$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AK$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AK$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AK$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AK$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AL$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AL$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AL$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AL$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AL$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AM$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AM$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AM$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AM$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AM$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AN$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AN$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AN$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AN$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AN$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AO$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AO$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AO$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AO$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AO$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AP$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AP$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AP$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AP$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AP$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AQ$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AQ$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AQ$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AR$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AR$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AR$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AR$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AR$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AS$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AS$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AS$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AS$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AS$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AT$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AT$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AT$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AT$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AT$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AU$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AU$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AU$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AU$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AU$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AV$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AV$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AV$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AV$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AV$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AW$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AW$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AW$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AW$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AW$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AX$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AX$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AX$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AX$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AX$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV133),0,Input!BA133:CR133*(AM133:CD133+CE133:DV133)))*L133","v":0},{"$f":"NPV(Disc,GasCalcs!M133:BD133*Input!BA133:CR133)*L133","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV133),0,Input!BA133:CR133*(AM133:CD133*$G133+CE133:DV133*$H133)))*$L133","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S133,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S133,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X133,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EC$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EC$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EC$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EC$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,ED$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,ED$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,ED$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,ED$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EE$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EE$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EE$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EE$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EF$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EF$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EF$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EF$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EG$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EG$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EG$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EG$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EH$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EH$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EH$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EH$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EI$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EI$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EI$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EI$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EJ$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EJ$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EJ$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EK$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EK$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EK$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EK$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EL$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EL$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EL$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EL$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EM$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EM$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EM$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EM$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EN$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EN$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EN$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EN$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EO$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EO$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EO$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EO$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EP$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EP$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EP$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EP$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EQ$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EQ$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EQ$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ER$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,ER$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ER$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,ER$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ES$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,ES$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ES$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,ES$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ET$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,ET$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ET$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,ET$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EU$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EU$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EU$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EU$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EV$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EV$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EV$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EV$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EW$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EW$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EW$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EW$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EX$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EX$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EX$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EX$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC133),0,EC133*Input!AO133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(ED133),0,ED133*Input!AP133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EE133),0,EE133*Input!AQ133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EF133),0,EF133*Input!AR133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EG133),0,EG133*Input!AS133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EH133),0,EH133*Input!AT133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EI133),0,EI133*Input!AU133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EJ133),0,EJ133*Input!AV133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EK133),0,EK133*Input!AW133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EL133),0,EL133*Input!AX133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EM133),0,EM133*Input!AY133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EN133),0,EN133*Input!AO133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EO133),0,EO133*Input!AP133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EP133),0,EP133*Input!AQ133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EQ133),0,EQ133*Input!AR133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(ER133),0,ER133*Input!AS133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(ES133),0,ES133*Input!AT133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(ET133),0,ET133*Input!AU133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EU133),0,EU133*Input!AV133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EV133),0,EV133*Input!AW133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EW133),0,EW133*Input!AX133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EX133),0,EX133*Input!AY133*$I133*$L133)","v":0},{"$f":"MAX(0,SUM(Input!N133:P133)-Input!L133)","v":0},{"$f":"MAX(NPV(Disc,FU133*Input!$BA133:$CR133),FY133-GA133,0)","v":0},null,{"$f":"NPV(Disc,Input!M133*Input!$BA133:$CR133)","v":0},{"$f":"NPV(Disc,SUM(Input!N133:P133)*Input!$BA133:$CR133)","v":0},0,{"$f":"NPV(Disc,1*Input!BA133:CR133)*(Input!L133-IF(Calcs!AD133>0,(Input!L133-Input!AA133)*((1+Input!AB133/Periods)/(1+Disc))^(Calcs!AD133*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA133:$CR133*Input!R133)*PV($C$3,$E133,-1,0,1)+ NPV(Disc,Input!$BA133:$CR133*N133)*PV($C$3,Input!$Z133-$E133,-1,0,1)/(1+Disc)^$AE133)*L133","v":0},{"$f":"(NPV(Disc,Input!$BA133:$CR133*Input!V133)*PV($C$3,$E133,-1,0,1)+NPV(Disc,Input!$BA133:$CR133*Input!$AE133)*PV($C$3,Input!$Z133-$E133,-1,0,1)/(1+Disc)^$AE133)*L133","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY133+DZ133-(FZ133+GC133)-(Input!$Q$13-Input!$J$11)*GK133","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF133<>0,GM133-(Input!$Q$13-Input!$J$11)*$GJ133*$GK133/GF133,0)","v":0},{"$f":"IF(GG133<>0,GN133-(Input!$Q$13-Input!$J$11)*(1-$GJ133)*$GK133/GG133,0)","v":0},0,0,{"$f":"IF(GF133<>0,GQ133-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ133*$GK133/GF133,0)","v":0},{"$f":"IF(GG133<>0,GR133-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ133)*$GK133/GG133,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ133+DY133)/((GC133+FZ133)+$GK133*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ133+DY133)/(FZ133+$GK133*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS133*O133*$G133*$L133","v":0},{"$f":"GY133*MAX(Input!$Z133,$E133)","v":0},{"$f":"Input!CS133*$I133*GasCalcs!G133*$L133","v":0},{"$f":"HA133*MAX(Input!$Z133,$E133)","v":0},{"$f":"IF(ISERROR(Loads!AY133*Input!CS133*$T133*$H133),0,Loads!AY133*Input!CS133*$T133*$H133)*$L133","v":0},{"$f":"IF(ISERROR(Loads!AZ133*Input!CS133*$T133*$H133),0,Loads!AZ133*Input!CS133*$T133*$H133)*$L133","v":0},{"$f":"Input!CS133*$P133*$H133*$C$6*$L133/1000","v":0},{"$f":"IF(Calcs!F133<>0,(Input!U133*H133*$L133*E133+Input!AD133*H133*L133*(F133-E133))/F133*Input!CS133,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB133-1,0)),0,OFFSET(CostE!$AQ$5,$AB133-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB133-1,0)),0,OFFSET(CostE!$AR$5,$AB133-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB133-1,0)),0,OFFSET(CostE!$AS$5,$AB133-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L133)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L133))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L133)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L133))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z133),0,OFFSET(CostE!$F$5,Calcs!Z133-1,0))","v":0}]
[{"$f":"Input!B187","v":0},{"$f":"Input!D187","v":0},{"$f":"TRIM(Input!E187)","v":""},{"$f":"TRIM(Input!F187)","v":""},{"$f":"IF(ISNUMBER(Input!AG187),Input!AG187,1)","v":0},{"$f":"MAX(E187,Input!Z187)","v":0},{"$f":"IF(ISNUMBER(Input!AH187),Input!AH187,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI187),Input!AI187,$G187)","v":1},{"$f":"IF(ISNUMBER(Input!AJ187),Input!AJ187,$G187)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK187),Input!AK187<>0),Input!AK187,IF(Input!V187=0,G187,IF(Input!R187=0,I187,IF(Input!R187*0.03412>Input!V187,G187,I187))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL187),100%,Input!AL187)*IF(ISBLANK(Input!AM187),100%,Input!AM187)","v":1},{"$f":"Input!R187","v":0},{"$f":"Input!AC187","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB187-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q187=\"kW\",Input!U187,Input!R187)),IF(Q187=\"kW\",Input!U187,Input!R187),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q187=\"kW\",Input!AD187,N187)),IF(Q187=\"kW\",Input!AD187,N187),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V187,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y187),MATCH(\"Gen:\"&C187&\":\"&D187&\":All\",CostE!$E$5:$E$1329,0),Y187)","v":{"$error":"#N/A"}},{"$f":"MATCH(W187,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y187),MATCH(\"Load:\"&C187&\":\"&$D187&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X187,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S187,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z187>Input!AG187,Input!AG187,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z187*Periods-(AE187+AF187+AG187)))","v":0},{"$f":"MAX(0,Input!Z187*Periods-AH187-AF187-AE187-AG187)","v":0},{"$f":"IF(OR(Input!E187=\"Residential\",Input!E187=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F187,1,0))=1","v":false},{"$f":"AJ187*AK187*Input!AN187","v":0},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!G$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!G$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!G$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!G$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!G$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!H$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!H$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!H$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!H$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!H$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!I$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!I$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!I$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!I$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!I$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!J$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!J$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!J$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!J$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!J$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!K$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!K$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!K$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!K$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!K$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!L$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!L$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!L$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!L$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!L$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!M$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!M$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!M$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!M$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!M$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!N$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!N$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!N$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!N$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!N$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!O$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!O$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!O$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!O$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!O$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!P$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!P$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!P$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!P$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!P$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Q$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Q$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!Q$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Q$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Q$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!R$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!R$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!R$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!R$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!R$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!S$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!S$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!S$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!S$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!S$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!T$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!T$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!T$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!T$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!T$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!U$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!U$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!U$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!U$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!U$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!V$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!V$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!V$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!V$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!V$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!W$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!W$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!W$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!W$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!W$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!X$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!X$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!X$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!X$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!X$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Y$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Y$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!Y$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Y$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Y$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Z$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Z$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!Z$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Z$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Z$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AA$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AA$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AA$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AA$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AA$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AB$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AB$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AB$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AB$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AB$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AC$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AC$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AC$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AC$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AC$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AD$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AD$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AD$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AD$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AD$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AE$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AE$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AE$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AE$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AE$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AF$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AF$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AF$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AF$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AF$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AG$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AG$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AG$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AG$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AG$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AH$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AH$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AH$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AH$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AH$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AI$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AI$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AI$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AI$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AI$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AJ$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AJ$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AJ$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AK$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AK$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AK$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AK$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AK$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AL$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AL$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AL$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AL$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AL$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AM$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AM$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AM$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AM$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AM$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AN$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AN$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AN$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AN$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AN$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AO$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AO$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AO$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AO$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AO$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AP$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AP$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AP$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AP$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AP$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AQ$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AQ$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AQ$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AR$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AR$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AR$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AR$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AR$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AS$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AS$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AS$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AS$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AS$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AT$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AT$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AT$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AT$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AT$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AU$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AU$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AU$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AU$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AU$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AV$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AV$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AV$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AV$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AV$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AW$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AW$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AW$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AW$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AW$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AX$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AX$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AX$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AX$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AX$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!G$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!G$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!G$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!G$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!G$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!H$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!H$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!H$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!H$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!H$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!I$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!I$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!I$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!I$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!I$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!J$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!J$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!J$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!J$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!J$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!K$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!K$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!K$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!K$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!K$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!L$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!L$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!L$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!L$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!L$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!M$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!M$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!M$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!M$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!M$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!N$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!N$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!N$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!N$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!N$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!O$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!O$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!O$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!O$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!O$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!P$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!P$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!P$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!P$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!P$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Q$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Q$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!Q$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Q$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Q$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!R$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!R$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!R$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!R$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!R$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!S$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!S$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!S$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!S$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!S$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!T$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!T$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!T$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!T$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!T$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!U$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!U$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!U$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!U$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!U$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!V$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!V$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!V$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!V$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!V$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!W$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!W$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!W$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!W$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!W$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!X$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!X$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!X$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!X$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!X$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Y$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Y$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!Y$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Y$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Y$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Z$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Z$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!Z$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Z$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Z$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AA$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AA$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AA$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AA$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AA$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AB$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AB$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AB$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AB$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AB$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AC$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AC$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AC$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AC$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AC$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AD$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AD$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AD$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AD$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AD$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AE$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AE$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AE$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AE$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AE$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AF$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AF$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AF$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AF$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AF$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AG$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AG$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AG$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AG$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AG$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AH$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AH$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AH$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AH$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AH$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AI$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AI$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AI$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AI$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AI$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AJ$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AJ$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AJ$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AK$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AK$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AK$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AK$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AK$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AL$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AL$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AL$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AL$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AL$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AM$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AM$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AM$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AM$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AM$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AN$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AN$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AN$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AN$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AN$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AO$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AO$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AO$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AO$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AO$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AP$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AP$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AP$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AP$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AP$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AQ$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AQ$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AQ$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AR$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AR$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AR$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AR$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AR$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AS$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AS$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AS$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AS$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AS$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AT$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AT$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AT$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AT$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AT$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AU$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AU$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AU$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AU$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AU$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AV$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AV$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AV$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AV$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AV$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AW$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AW$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AW$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AW$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AW$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AX$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AX$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AX$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AX$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AX$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV187),0,Input!BA187:CR187*(AM187:CD187+CE187:DV187)))*L187","v":0},{"$f":"NPV(Disc,GasCalcs!M187:BD187*Input!BA187:CR187)*L187","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV187),0,Input!BA187:CR187*(AM187:CD187*$G187+CE187:DV187*$H187)))*$L187","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S187,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S187,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X187,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EC$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EC$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EC$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EC$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,ED$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,ED$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,ED$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,ED$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EE$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EE$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EE$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EE$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EF$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EF$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EF$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EF$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EG$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EG$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EG$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EG$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EH$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EH$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EH$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EH$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EI$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EI$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EI$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EI$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EJ$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EJ$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EJ$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EK$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EK$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EK$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EK$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EL$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EL$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EL$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EL$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EM$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EM$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EM$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EM$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EN$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EN$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EN$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EN$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EO$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EO$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EO$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EO$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EP$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EP$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EP$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EP$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EQ$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EQ$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EQ$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ER$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,ER$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ER$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,ER$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ES$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,ES$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ES$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,ES$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ET$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,ET$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ET$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,ET$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EU$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EU$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EU$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EU$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EV$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EV$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EV$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EV$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EW$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EW$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EW$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EW$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EX$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EX$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EX$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EX$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC187),0,EC187*Input!AO187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(ED187),0,ED187*Input!AP187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EE187),0,EE187*Input!AQ187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EF187),0,EF187*Input!AR187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EG187),0,EG187*Input!AS187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EH187),0,EH187*Input!AT187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EI187),0,EI187*Input!AU187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EJ187),0,EJ187*Input!AV187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EK187),0,EK187*Input!AW187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EL187),0,EL187*Input!AX187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EM187),0,EM187*Input!AY187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EN187),0,EN187*Input!AO187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EO187),0,EO187*Input!AP187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EP187),0,EP187*Input!AQ187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EQ187),0,EQ187*Input!AR187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(ER187),0,ER187*Input!AS187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(ES187),0,ES187*Input!AT187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(ET187),0,ET187*Input!AU187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EU187),0,EU187*Input!AV187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EV187),0,EV187*Input!AW187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EW187),0,EW187*Input!AX187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EX187),0,EX187*Input!AY187*$I187*$L187)","v":0},{"$f":"MAX(0,SUM(Input!N187:P187)-Input!L187)","v":0},{"$f":"MAX(NPV(Disc,FU187*Input!$BA187:$CR187),FY187-GA187,0)","v":0},null,{"$f":"NPV(Disc,Input!M187*Input!$BA187:$CR187)","v":0},{"$f":"NPV(Disc,SUM(Input!N187:P187)*Input!$BA187:$CR187)","v":0},0,{"$f":"NPV(Disc,1*Input!BA187:CR187)*(Input!L187-IF(Calcs!AD187>0,(Input!L187-Input!AA187)*((1+Input!AB187/Periods)/(1+Disc))^(Calcs!AD187*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA187:$CR187*Input!R187)*PV($C$3,$E187,-1,0,1)+ NPV(Disc,Input!$BA187:$CR187*N187)*PV($C$3,Input!$Z187-$E187,-1,0,1)/(1+Disc)^$AE187)*L187","v":0},{"$f":"(NPV(Disc,Input!$BA187:$CR187*Input!V187)*PV($C$3,$E187,-1,0,1)+NPV(Disc,Input!$BA187:$CR187*Input!$AE187)*PV($C$3,Input!$Z187-$E187,-1,0,1)/(1+Disc)^$AE187)*L187","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY187+DZ187-(FZ187+GC187)-(Input!$Q$13-Input!$J$11)*GK187","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF187<>0,GM187-(Input!$Q$13-Input!$J$11)*$GJ187*$GK187/GF187,0)","v":0},{"$f":"IF(GG187<>0,GN187-(Input!$Q$13-Input!$J$11)*(1-$GJ187)*$GK187/GG187,0)","v":0},0,0,{"$f":"IF(GF187<>0,GQ187-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ187*$GK187/GF187,0)","v":0},{"$f":"IF(GG187<>0,GR187-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ187)*$GK187/GG187,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ187+DY187)/((GC187+FZ187)+$GK187*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ187+DY187)/(FZ187+$GK187*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS187*O187*$G187*$L187","v":0},{"$f":"GY187*MAX(Input!$Z187,$E187)","v":0},{"$f":"Input!CS187*$I187*GasCalcs!G187*$L187","v":0},{"$f":"HA187*MAX(Input!$Z187,$E187)","v":0},{"$f":"IF(ISERROR(Loads!AY187*Input!CS187*$T187*$H187),0,Loads!AY187*Input!CS187*$T187*$H187)*$L187","v":0},{"$f":"IF(ISERROR(Loads!AZ187*Input!CS187*$T187*$H187),0,Loads!AZ187*Input!CS187*$T187*$H187)*$L187","v":0},{"$f":"Input!CS187*$P187*$H187*$C$6*$L187/1000","v":0},{"$f":"IF(Calcs!F187<>0,(Input!U187*H187*$L187*E187+Input!AD187*H187*L187*(F187-E187))/F187*Input!CS187,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB187-1,0)),0,OFFSET(CostE!$AQ$5,$AB187-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB187-1,0)),0,OFFSET(CostE!$AR$5,$AB187-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB187-1,0)),0,OFFSET(CostE!$AS$5,$AB187-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L187)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L187))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L187)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L187))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z187),0,OFFSET(CostE!$F$5,Calcs!Z187-1,0))","v":0}]
[{"$f":"Input!B204","v":0},{"$f":"Input!D204","v":0},{"$f":"TRIM(Input!E204)","v":""},{"$f":"TRIM(Input!F204)","v":""},{"$f":"IF(ISNUMBER(Input!AG204),Input!AG204,1)","v":0},{"$f":"MAX(E204,Input!Z204)","v":0},{"$f":"IF(ISNUMBER(Input!AH204),Input!AH204,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI204),Input!AI204,$G204)","v":1},{"$f":"IF(ISNUMBER(Input!AJ204),Input!AJ204,$G204)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK204),Input!AK204<>0),Input!AK204,IF(Input!V204=0,G204,IF(Input!R204=0,I204,IF(Input!R204*0.03412>Input!V204,G204,I204))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL204),100%,Input!AL204)*IF(ISBLANK(Input!AM204),100%,Input!AM204)","v":1},{"$f":"Input!R204","v":0},{"$f":"Input!AC204","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB204-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q204=\"kW\",Input!U204,Input!R204)),IF(Q204=\"kW\",Input!U204,Input!R204),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q204=\"kW\",Input!AD204,N204)),IF(Q204=\"kW\",Input!AD204,N204),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V204,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y204),MATCH(\"Gen:\"&C204&\":\"&D204&\":All\",CostE!$E$5:$E$1329,0),Y204)","v":{"$error":"#N/A"}},{"$f":"MATCH(W204,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y204),MATCH(\"Load:\"&C204&\":\"&$D204&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X204,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S204,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z204>Input!AG204,Input!AG204,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z204*Periods-(AE204+AF204+AG204)))","v":0},{"$f":"MAX(0,Input!Z204*Periods-AH204-AF204-AE204-AG204)","v":0},{"$f":"IF(OR(Input!E204=\"Residential\",Input!E204=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F204,1,0))=1","v":false},{"$f":"AJ204*AK204*Input!AN204","v":0},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!G$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!G$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!G$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!G$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!G$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!H$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!H$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!H$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!H$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!H$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!I$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!I$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!I$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!I$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!I$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!J$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!J$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!J$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!J$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!J$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!K$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!K$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!K$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!K$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!K$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!L$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!L$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!L$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!L$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!L$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!M$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!M$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!M$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!M$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!M$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!N$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!N$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!N$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!N$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!N$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!O$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!O$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!O$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!O$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!O$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!P$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!P$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!P$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!P$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!P$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Q$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Q$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!Q$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Q$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Q$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!R$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!R$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!R$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!R$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!R$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!S$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!S$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!S$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!S$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!S$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!T$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!T$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!T$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!T$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!T$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!U$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!U$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!U$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!U$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!U$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!V$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!V$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!V$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!V$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!V$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!W$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!W$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!W$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!W$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!W$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!X$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!X$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!X$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!X$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!X$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Y$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Y$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!Y$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Y$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Y$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Z$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Z$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!Z$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Z$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Z$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AA$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AA$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AA$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AA$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AA$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AB$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AB$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AB$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AB$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AB$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AC$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AC$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AC$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AC$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AC$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AD$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AD$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AD$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AD$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AD$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AE$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AE$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AE$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AE$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AE$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AF$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AF$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AF$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AF$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AF$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AG$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AG$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AG$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AG$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AG$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AH$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AH$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AH$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AH$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AH$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AI$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AI$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AI$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AI$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AI$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AJ$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AJ$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AJ$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AK$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AK$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AK$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AK$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AK$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AL$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AL$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AL$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AL$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AL$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AM$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AM$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AM$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AM$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AM$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AN$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AN$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AN$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AN$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AN$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AO$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AO$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AO$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AO$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AO$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AP$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AP$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AP$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AP$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AP$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AQ$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AQ$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AQ$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AR$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AR$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AR$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AR$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AR$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AS$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AS$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AS$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AS$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AS$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AT$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AT$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AT$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AT$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AT$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AU$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AU$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AU$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AU$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AU$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AV$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AV$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AV$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AV$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AV$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AW$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AW$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AW$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AW$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AW$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AX$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AX$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AX$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AX$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AX$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!G$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!G$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!G$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!G$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!G$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!H$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!H$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!H$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!H$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!H$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!I$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!I$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!I$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!I$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!I$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!J$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!J$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!J$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!J$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!J$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!K$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!K$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!K$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!K$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!K$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!L$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!L$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!L$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!L$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!L$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!M$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!M$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!M$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!M$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!M$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!N$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!N$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!N$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!N$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!N$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!O$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!O$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!O$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!O$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!O$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!P$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!P$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!P$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!P$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!P$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Q$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Q$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!Q$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Q$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Q$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!R$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!R$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!R$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!R$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!R$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!S$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!S$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!S$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!S$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!S$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!T$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!T$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!T$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!T$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!T$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!U$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!U$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!U$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!U$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!U$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!V$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!V$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!V$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!V$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!V$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!W$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!W$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!W$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!W$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!W$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!X$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!X$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!X$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!X$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!X$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Y$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Y$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!Y$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Y$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Y$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Z$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Z$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!Z$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Z$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Z$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AA$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AA$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AA$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AA$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AA$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AB$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AB$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AB$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AB$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AB$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AC$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AC$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AC$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AC$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AC$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AD$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AD$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AD$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AD$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AD$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AE$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AE$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AE$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AE$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AE$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AF$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AF$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AF$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AF$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AF$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AG$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AG$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AG$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AG$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AG$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AH$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AH$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AH$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AH$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AH$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AI$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AI$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AI$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AI$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AI$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AJ$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AJ$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AJ$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AK$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AK$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AK$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AK$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AK$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AL$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AL$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AL$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AL$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AL$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AM$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AM$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AM$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AM$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AM$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AN$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AN$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AN$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AN$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AN$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AO$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AO$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AO$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AO$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AO$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AP$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AP$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AP$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AP$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AP$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AQ$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AQ$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AQ$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AR$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AR$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AR$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AR$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AR$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AS$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AS$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AS$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AS$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AS$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AT$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AT$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AT$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AT$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AT$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AU$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AU$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AU$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AU$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AU$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AV$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AV$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AV$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AV$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AV$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AW$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AW$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AW$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AW$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AW$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AX$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AX$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AX$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AX$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AX$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV204),0,Input!BA204:CR204*(AM204:CD204+CE204:DV204)))*L204","v":0},{"$f":"NPV(Disc,GasCalcs!M204:BD204*Input!BA204:CR204)*L204","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV204),0,Input!BA204:CR204*(AM204:CD204*$G204+CE204:DV204*$H204)))*$L204","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S204,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S204,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X204,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EC$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EC$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EC$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EC$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,ED$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,ED$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,ED$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,ED$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EE$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EE$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EE$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EE$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EF$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EF$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EF$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EF$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EG$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EG$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EG$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EG$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EH$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EH$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EH$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EH$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EI$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EI$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EI$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EI$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EJ$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EJ$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EJ$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EK$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EK$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EK$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EK$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EL$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EL$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EL$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EL$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EM$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EM$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EM$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EM$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EN$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EN$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EN$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EN$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EO$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EO$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EO$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EO$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EP$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EP$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EP$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EP$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EQ$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EQ$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EQ$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ER$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,ER$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ER$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,ER$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ES$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,ES$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ES$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,ES$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ET$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,ET$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ET$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,ET$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EU$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EU$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EU$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EU$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EV$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EV$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EV$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EV$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EW$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EW$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EW$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EW$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EX$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EX$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EX$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EX$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC204),0,EC204*Input!AO204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(ED204),0,ED204*Input!AP204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EE204),0,EE204*Input!AQ204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EF204),0,EF204*Input!AR204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EG204),0,EG204*Input!AS204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EH204),0,EH204*Input!AT204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EI204),0,EI204*Input!AU204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EJ204),0,EJ204*Input!AV204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EK204),0,EK204*Input!AW204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EL204),0,EL204*Input!AX204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EM204),0,EM204*Input!AY204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EN204),0,EN204*Input!AO204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EO204),0,EO204*Input!AP204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EP204),0,EP204*Input!AQ204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EQ204),0,EQ204*Input!AR204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(ER204),0,ER204*Input!AS204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(ES204),0,ES204*Input!AT204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(ET204),0,ET204*Input!AU204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EU204),0,EU204*Input!AV204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EV204),0,EV204*Input!AW204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EW204),0,EW204*Input!AX204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EX204),0,EX204*Input!AY204*$I204*$L204)","v":0},{"$f":"MAX(0,SUM(Input!N204:P204)-Input!L204)","v":0},{"$f":"MAX(NPV(Disc,FU204*Input!$BA204:$CR204),FY204-GA204,0)","v":0},null,{"$f":"NPV(Disc,Input!M204*Input!$BA204:$CR204)","v":0},{"$f":"NPV(Disc,SUM(Input!N204:P204)*Input!$BA204:$CR204)","v":0},0,{"$f":"NPV(Disc,1*Input!BA204:CR204)*(Input!L204-IF(Calcs!AD204>0,(Input!L204-Input!AA204)*((1+Input!AB204/Periods)/(1+Disc))^(Calcs!AD204*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA204:$CR204*Input!R204)*PV($C$3,$E204,-1,0,1)+ NPV(Disc,Input!$BA204:$CR204*N204)*PV($C$3,Input!$Z204-$E204,-1,0,1)/(1+Disc)^$AE204)*L204","v":0},{"$f":"(NPV(Disc,Input!$BA204:$CR204*Input!V204)*PV($C$3,$E204,-1,0,1)+NPV(Disc,Input!$BA204:$CR204*Input!$AE204)*PV($C$3,Input!$Z204-$E204,-1,0,1)/(1+Disc)^$AE204)*L204","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY204+DZ204-(FZ204+GC204)-(Input!$Q$13-Input!$J$11)*GK204","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF204<>0,GM204-(Input!$Q$13-Input!$J$11)*$GJ204*$GK204/GF204,0)","v":0},{"$f":"IF(GG204<>0,GN204-(Input!$Q$13-Input!$J$11)*(1-$GJ204)*$GK204/GG204,0)","v":0},0,0,{"$f":"IF(GF204<>0,GQ204-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ204*$GK204/GF204,0)","v":0},{"$f":"IF(GG204<>0,GR204-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ204)*$GK204/GG204,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ204+DY204)/((GC204+FZ204)+$GK204*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ204+DY204)/(FZ204+$GK204*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS204*O204*$G204*$L204","v":0},{"$f":"GY204*MAX(Input!$Z204,$E204)","v":0},{"$f":"Input!CS204*$I204*GasCalcs!G204*$L204","v":0},{"$f":"HA204*MAX(Input!$Z204,$E204)","v":0},{"$f":"IF(ISERROR(Loads!AY204*Input!CS204*$T204*$H204),0,Loads!AY204*Input!CS204*$T204*$H204)*$L204","v":0},{"$f":"IF(ISERROR(Loads!AZ204*Input!CS204*$T204*$H204),0,Loads!AZ204*Input!CS204*$T204*$H204)*$L204","v":0},{"$f":"Input!CS204*$P204*$H204*$C$6*$L204/1000","v":0},{"$f":"IF(Calcs!F204<>0,(Input!U204*H204*$L204*E204+Input!AD204*H204*L204*(F204-E204))/F204*Input!CS204,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB204-1,0)),0,OFFSET(CostE!$AQ$5,$AB204-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB204-1,0)),0,OFFSET(CostE!$AR$5,$AB204-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB204-1,0)),0,OFFSET(CostE!$AS$5,$AB204-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L204)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L204))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L204)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L204))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z204),0,OFFSET(CostE!$F$5,Calcs!Z204-1,0))","v":0}]
[{"$f":"Input!B223","v":0},{"$f":"Input!D223","v":0},{"$f":"TRIM(Input!E223)","v":""},{"$f":"TRIM(Input!F223)","v":""},{"$f":"IF(ISNUMBER(Input!AG223),Input!AG223,1)","v":0},{"$f":"MAX(E223,Input!Z223)","v":0},{"$f":"IF(ISNUMBER(Input!AH223),Input!AH223,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI223),Input!AI223,$G223)","v":1},{"$f":"IF(ISNUMBER(Input!AJ223),Input!AJ223,$G223)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK223),Input!AK223<>0),Input!AK223,IF(Input!V223=0,G223,IF(Input!R223=0,I223,IF(Input!R223*0.03412>Input!V223,G223,I223))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL223),100%,Input!AL223)*IF(ISBLANK(Input!AM223),100%,Input!AM223)","v":1},{"$f":"Input!R223","v":0},{"$f":"Input!AC223","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB223-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q223=\"kW\",Input!U223,Input!R223)),IF(Q223=\"kW\",Input!U223,Input!R223),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q223=\"kW\",Input!AD223,N223)),IF(Q223=\"kW\",Input!AD223,N223),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V223,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y223),MATCH(\"Gen:\"&C223&\":\"&D223&\":All\",CostE!$E$5:$E$1329,0),Y223)","v":{"$error":"#N/A"}},{"$f":"MATCH(W223,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y223),MATCH(\"Load:\"&C223&\":\"&$D223&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X223,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S223,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z223>Input!AG223,Input!AG223,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z223*Periods-(AE223+AF223+AG223)))","v":0},{"$f":"MAX(0,Input!Z223*Periods-AH223-AF223-AE223-AG223)","v":0},{"$f":"IF(OR(Input!E223=\"Residential\",Input!E223=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F223,1,0))=1","v":false},{"$f":"AJ223*AK223*Input!AN223","v":0},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!G$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!G$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!G$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!G$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!G$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!H$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!H$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!H$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!H$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!H$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!I$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!I$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!I$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!I$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!I$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!J$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!J$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!J$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!J$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!J$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!K$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!K$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!K$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!K$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!K$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!L$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!L$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!L$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!L$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!L$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!M$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!M$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!M$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!M$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!M$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!N$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!N$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!N$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!N$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!N$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!O$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!O$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!O$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!O$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!O$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!P$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!P$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!P$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!P$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!P$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Q$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Q$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!Q$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Q$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Q$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!R$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!R$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!R$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!R$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!R$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!S$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!S$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!S$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!S$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!S$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!T$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!T$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!T$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!T$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!T$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!U$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!U$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!U$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!U$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!U$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!V$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!V$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!V$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!V$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!V$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!W$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!W$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!W$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!W$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!W$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!X$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!X$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!X$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!X$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!X$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Y$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Y$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!Y$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Y$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Y$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Z$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Z$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!Z$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Z$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Z$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AA$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AA$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AA$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AA$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AA$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AB$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AB$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AB$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AB$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AB$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AC$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AC$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AC$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AC$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AC$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AD$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AD$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AD$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AD$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AD$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AE$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AE$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AE$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AE$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AE$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AF$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AF$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AF$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AF$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AF$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AG$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AG$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AG$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AG$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AG$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AH$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AH$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AH$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AH$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AH$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AI$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AI$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AI$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AI$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AI$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AJ$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AJ$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AJ$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AK$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AK$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AK$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AK$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AK$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AL$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AL$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AL$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AL$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AL$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AM$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AM$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AM$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AM$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AM$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AN$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AN$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AN$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AN$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AN$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AO$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AO$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AO$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AO$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AO$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AP$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AP$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AP$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AP$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AP$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AQ$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AQ$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AQ$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AR$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AR$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AR$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AR$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AR$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AS$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AS$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AS$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AS$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AS$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AT$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AT$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AT$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AT$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AT$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AU$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AU$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AU$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AU$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AU$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AV$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AV$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AV$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AV$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AV$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AW$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AW$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AW$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AW$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AW$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AX$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AX$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AX$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AX$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AX$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!G$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!G$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!G$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!G$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!G$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!H$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!H$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!H$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!H$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!H$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!I$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!I$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!I$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!I$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!I$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!J$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!J$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!J$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!J$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!J$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!K$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!K$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!K$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!K$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!K$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!L$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!L$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!L$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!L$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!L$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!M$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!M$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!M$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!M$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!M$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!N$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!N$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!N$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!N$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!N$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!O$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!O$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!O$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!O$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!O$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!P$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!P$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!P$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!P$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!P$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Q$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Q$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!Q$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Q$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Q$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!R$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!R$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!R$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!R$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!R$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!S$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!S$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!S$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!S$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!S$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!T$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!T$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!T$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!T$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!T$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!U$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!U$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!U$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!U$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!U$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!V$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!V$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!V$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!V$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!V$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!W$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!W$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!W$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!W$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!W$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!X$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!X$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!X$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!X$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!X$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Y$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Y$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!Y$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Y$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Y$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Z$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Z$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!Z$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Z$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Z$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AA$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AA$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AA$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AA$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AA$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AB$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AB$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AB$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AB$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AB$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AC$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AC$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AC$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AC$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AC$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AD$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AD$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AD$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AD$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AD$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AE$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AE$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AE$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AE$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AE$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AF$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AF$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AF$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AF$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AF$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AG$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AG$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AG$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AG$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AG$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AH$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AH$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AH$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AH$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AH$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AI$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AI$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AI$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AI$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AI$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AJ$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AJ$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AJ$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AK$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AK$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AK$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AK$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AK$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AL$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AL$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AL$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AL$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AL$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AM$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AM$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AM$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AM$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AM$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AN$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AN$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AN$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AN$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AN$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AO$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AO$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AO$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AO$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AO$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AP$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AP$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AP$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AP$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AP$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AQ$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AQ$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AQ$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AR$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AR$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AR$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AR$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AR$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AS$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AS$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AS$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AS$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AS$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AT$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AT$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AT$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AT$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AT$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AU$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AU$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AU$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AU$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AU$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AV$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AV$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AV$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AV$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AV$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AW$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AW$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AW$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AW$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AW$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AX$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AX$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AX$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AX$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AX$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV223),0,Input!BA223:CR223*(AM223:CD223+CE223:DV223)))*L223","v":0},{"$f":"NPV(Disc,GasCalcs!M223:BD223*Input!BA223:CR223)*L223","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV223),0,Input!BA223:CR223*(AM223:CD223*$G223+CE223:DV223*$H223)))*$L223","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S223,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S223,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X223,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EC$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EC$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EC$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EC$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,ED$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,ED$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,ED$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,ED$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EE$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EE$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EE$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EE$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EF$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EF$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EF$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EF$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EG$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EG$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EG$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EG$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EH$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EH$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EH$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EH$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EI$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EI$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EI$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EI$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EJ$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EJ$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EJ$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EK$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EK$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EK$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EK$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EL$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EL$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EL$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EL$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EM$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EM$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EM$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EM$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EN$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EN$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EN$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EN$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EO$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EO$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EO$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EO$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EP$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EP$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EP$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EP$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EQ$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EQ$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EQ$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ER$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,ER$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ER$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,ER$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ES$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,ES$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ES$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,ES$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ET$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,ET$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ET$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,ET$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EU$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EU$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EU$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EU$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EV$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EV$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EV$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EV$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EW$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EW$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EW$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EW$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EX$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EX$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EX$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EX$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC223),0,EC223*Input!AO223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(ED223),0,ED223*Input!AP223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EE223),0,EE223*Input!AQ223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EF223),0,EF223*Input!AR223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EG223),0,EG223*Input!AS223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EH223),0,EH223*Input!AT223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EI223),0,EI223*Input!AU223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EJ223),0,EJ223*Input!AV223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EK223),0,EK223*Input!AW223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EL223),0,EL223*Input!AX223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EM223),0,EM223*Input!AY223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EN223),0,EN223*Input!AO223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EO223),0,EO223*Input!AP223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EP223),0,EP223*Input!AQ223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EQ223),0,EQ223*Input!AR223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(ER223),0,ER223*Input!AS223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(ES223),0,ES223*Input!AT223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(ET223),0,ET223*Input!AU223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EU223),0,EU223*Input!AV223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EV223),0,EV223*Input!AW223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EW223),0,EW223*Input!AX223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EX223),0,EX223*Input!AY223*$I223*$L223)","v":0},{"$f":"MAX(0,SUM(Input!N223:P223)-Input!L223)","v":0},{"$f":"MAX(NPV(Disc,FU223*Input!$BA223:$CR223),FY223-GA223,0)","v":0},null,{"$f":"NPV(Disc,Input!M223*Input!$BA223:$CR223)","v":0},{"$f":"NPV(Disc,SUM(Input!N223:P223)*Input!$BA223:$CR223)","v":0},0,{"$f":"NPV(Disc,1*Input!BA223:CR223)*(Input!L223-IF(Calcs!AD223>0,(Input!L223-Input!AA223)*((1+Input!AB223/Periods)/(1+Disc))^(Calcs!AD223*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA223:$CR223*Input!R223)*PV($C$3,$E223,-1,0,1)+ NPV(Disc,Input!$BA223:$CR223*N223)*PV($C$3,Input!$Z223-$E223,-1,0,1)/(1+Disc)^$AE223)*L223","v":0},{"$f":"(NPV(Disc,Input!$BA223:$CR223*Input!V223)*PV($C$3,$E223,-1,0,1)+NPV(Disc,Input!$BA223:$CR223*Input!$AE223)*PV($C$3,Input!$Z223-$E223,-1,0,1)/(1+Disc)^$AE223)*L223","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY223+DZ223-(FZ223+GC223)-(Input!$Q$13-Input!$J$11)*GK223","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF223<>0,GM223-(Input!$Q$13-Input!$J$11)*$GJ223*$GK223/GF223,0)","v":0},{"$f":"IF(GG223<>0,GN223-(Input!$Q$13-Input!$J$11)*(1-$GJ223)*$GK223/GG223,0)","v":0},0,0,{"$f":"IF(GF223<>0,GQ223-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ223*$GK223/GF223,0)","v":0},{"$f":"IF(GG223<>0,GR223-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ223)*$GK223/GG223,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ223+DY223)/((GC223+FZ223)+$GK223*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ223+DY223)/(FZ223+$GK223*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS223*O223*$G223*$L223","v":0},{"$f":"GY223*MAX(Input!$Z223,$E223)","v":0},{"$f":"Input!CS223*$I223*GasCalcs!G223*$L223","v":0},{"$f":"HA223*MAX(Input!$Z223,$E223)","v":0},{"$f":"IF(ISERROR(Loads!AY223*Input!CS223*$T223*$H223),0,Loads!AY223*Input!CS223*$T223*$H223)*$L223","v":0},{"$f":"IF(ISERROR(Loads!AZ223*Input!CS223*$T223*$H223),0,Loads!AZ223*Input!CS223*$T223*$H223)*$L223","v":0},{"$f":"Input!CS223*$P223*$H223*$C$6*$L223/1000","v":0},{"$f":"IF(Calcs!F223<>0,(Input!U223*H223*$L223*E223+Input!AD223*H223*L223*(F223-E223))/F223*Input!CS223,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB223-1,0)),0,OFFSET(CostE!$AQ$5,$AB223-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB223-1,0)),0,OFFSET(CostE!$AR$5,$AB223-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB223-1,0)),0,OFFSET(CostE!$AS$5,$AB223-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L223)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L223))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L223)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L223))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z223),0,OFFSET(CostE!$F$5,Calcs!Z223-1,0))","v":0}]
[{"$f":"Input!B269","v":0},{"$f":"Input!D269","v":0},{"$f":"TRIM(Input!E269)","v":""},{"$f":"TRIM(Input!F269)","v":""},{"$f":"IF(ISNUMBER(Input!AG269),Input!AG269,1)","v":0},{"$f":"MAX(E269,Input!Z269)","v":0},{"$f":"IF(ISNUMBER(Input!AH269),Input!AH269,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI269),Input!AI269,$G269)","v":1},{"$f":"IF(ISNUMBER(Input!AJ269),Input!AJ269,$G269)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK269),Input!AK269<>0),Input!AK269,IF(Input!V269=0,G269,IF(Input!R269=0,I269,IF(Input!R269*0.03412>Input!V269,G269,I269))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL269),100%,Input!AL269)*IF(ISBLANK(Input!AM269),100%,Input!AM269)","v":1},{"$f":"Input!R269","v":0},{"$f":"Input!AC269","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB269-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q269=\"kW\",Input!U269,Input!R269)),IF(Q269=\"kW\",Input!U269,Input!R269),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q269=\"kW\",Input!AD269,N269)),IF(Q269=\"kW\",Input!AD269,N269),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V269,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y269),MATCH(\"Gen:\"&C269&\":\"&D269&\":All\",CostE!$E$5:$E$1329,0),Y269)","v":{"$error":"#N/A"}},{"$f":"MATCH(W269,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y269),MATCH(\"Load:\"&C269&\":\"&$D269&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X269,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S269,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z269>Input!AG269,Input!AG269,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z269*Periods-(AE269+AF269+AG269)))","v":0},{"$f":"MAX(0,Input!Z269*Periods-AH269-AF269-AE269-AG269)","v":0},{"$f":"IF(OR(Input!E269=\"Residential\",Input!E269=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F269,1,0))=1","v":false},{"$f":"AJ269*AK269*Input!AN269","v":0},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!G$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!G$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!G$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!G$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!G$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!H$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!H$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!H$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!H$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!H$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!I$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!I$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!I$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!I$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!I$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!J$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!J$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!J$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!J$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!J$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!K$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!K$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!K$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!K$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!K$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!L$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!L$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!L$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!L$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!L$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!M$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!M$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!M$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!M$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!M$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!N$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!N$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!N$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!N$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!N$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!O$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!O$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!O$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!O$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!O$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!P$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!P$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!P$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!P$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!P$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Q$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Q$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!Q$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Q$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Q$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!R$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!R$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!R$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!R$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!R$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!S$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!S$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!S$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!S$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!S$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!T$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!T$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!T$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!T$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!T$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!U$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!U$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!U$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!U$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!U$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!V$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!V$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!V$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!V$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!V$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!W$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!W$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!W$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!W$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!W$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!X$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!X$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!X$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!X$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!X$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Y$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Y$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!Y$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Y$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Y$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Z$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Z$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!Z$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Z$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Z$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AA$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AA$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AA$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AA$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AA$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AB$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AB$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AB$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AB$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AB$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AC$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AC$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AC$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AC$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AC$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AD$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AD$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AD$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AD$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AD$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AE$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AE$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AE$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AE$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AE$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AF$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AF$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AF$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AF$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AF$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AG$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AG$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AG$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AG$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AG$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AH$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AH$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AH$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AH$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AH$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AI$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AI$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AI$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AI$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AI$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AJ$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AJ$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AJ$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AK$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AK$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AK$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AK$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AK$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AL$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AL$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AL$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AL$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AL$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AM$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AM$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AM$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AM$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AM$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AN$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AN$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AN$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AN$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AN$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AO$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AO$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AO$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AO$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AO$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AP$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AP$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AP$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AP$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AP$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AQ$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AQ$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AQ$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AR$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AR$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AR$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AR$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AR$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AS$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AS$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AS$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AS$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AS$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AT$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AT$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AT$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AT$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AT$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AU$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AU$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AU$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AU$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AU$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AV$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AV$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AV$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AV$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AV$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AW$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AW$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AW$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AW$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AW$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AX$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AX$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AX$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AX$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AX$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!G$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!G$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!G$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!G$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!G$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!H$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!H$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!H$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!H$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!H$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!I$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!I$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!I$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!I$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!I$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!J$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!J$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!J$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!J$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!J$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!K$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!K$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!K$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!K$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!K$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!L$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!L$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!L$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!L$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!L$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!M$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!M$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!M$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!M$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!M$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!N$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!N$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!N$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!N$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!N$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!O$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!O$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!O$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!O$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!O$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!P$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!P$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!P$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!P$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!P$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Q$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Q$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!Q$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Q$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Q$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!R$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!R$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!R$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!R$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!R$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!S$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!S$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!S$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!S$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!S$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!T$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!T$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!T$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!T$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!T$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!U$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!U$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!U$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!U$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!U$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!V$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!V$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!V$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!V$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!V$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!W$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!W$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!W$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!W$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!W$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!X$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!X$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!X$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!X$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!X$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Y$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Y$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!Y$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Y$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Y$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Z$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Z$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!Z$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Z$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Z$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AA$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AA$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AA$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AA$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AA$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AB$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AB$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AB$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AB$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AB$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AC$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AC$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AC$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AC$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AC$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AD$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AD$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AD$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AD$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AD$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AE$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AE$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AE$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AE$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AE$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AF$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AF$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AF$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AF$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AF$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AG$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AG$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AG$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AG$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AG$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AH$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AH$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AH$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AH$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AH$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AI$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AI$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AI$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AI$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AI$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AJ$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AJ$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AJ$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AK$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AK$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AK$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AK$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AK$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AL$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AL$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AL$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AL$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AL$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AM$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AM$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AM$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AM$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AM$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AN$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AN$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AN$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AN$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AN$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AO$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AO$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AO$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AO$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AO$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AP$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AP$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AP$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AP$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AP$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AQ$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AQ$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AQ$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AR$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AR$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AR$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AR$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AR$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AS$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AS$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AS$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AS$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AS$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AT$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AT$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AT$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AT$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AT$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AU$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AU$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AU$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AU$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AU$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AV$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AV$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AV$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AV$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AV$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AW$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AW$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AW$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AW$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AW$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AX$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AX$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AX$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AX$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AX$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV269),0,Input!BA269:CR269*(AM269:CD269+CE269:DV269)))*L269","v":0},{"$f":"NPV(Disc,GasCalcs!M269:BD269*Input!BA269:CR269)*L269","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV269),0,Input!BA269:CR269*(AM269:CD269*$G269+CE269:DV269*$H269)))*$L269","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S269,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S269,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X269,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EC$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EC$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EC$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EC$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,ED$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,ED$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,ED$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,ED$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EE$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EE$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EE$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EE$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EF$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EF$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EF$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EF$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EG$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EG$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EG$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EG$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EH$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EH$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EH$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EH$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EI$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EI$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EI$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EI$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EJ$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EJ$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EJ$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EK$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EK$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EK$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EK$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EL$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EL$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EL$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EL$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EM$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EM$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EM$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EM$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EN$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EN$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EN$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EN$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EO$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EO$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EO$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EO$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EP$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EP$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EP$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EP$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EQ$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EQ$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EQ$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ER$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,ER$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ER$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,ER$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ES$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,ES$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ES$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,ES$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ET$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,ET$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ET$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,ET$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EU$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EU$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EU$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EU$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EV$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EV$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EV$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EV$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EW$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EW$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EW$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EW$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EX$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EX$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EX$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EX$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC269),0,EC269*Input!AO269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(ED269),0,ED269*Input!AP269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EE269),0,EE269*Input!AQ269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EF269),0,EF269*Input!AR269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EG269),0,EG269*Input!AS269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EH269),0,EH269*Input!AT269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EI269),0,EI269*Input!AU269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EJ269),0,EJ269*Input!AV269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EK269),0,EK269*Input!AW269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EL269),0,EL269*Input!AX269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EM269),0,EM269*Input!AY269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EN269),0,EN269*Input!AO269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EO269),0,EO269*Input!AP269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EP269),0,EP269*Input!AQ269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EQ269),0,EQ269*Input!AR269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(ER269),0,ER269*Input!AS269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(ES269),0,ES269*Input!AT269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(ET269),0,ET269*Input!AU269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EU269),0,EU269*Input!AV269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EV269),0,EV269*Input!AW269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EW269),0,EW269*Input!AX269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EX269),0,EX269*Input!AY269*$I269*$L269)","v":0},{"$f":"MAX(0,SUM(Input!N269:P269)-Input!L269)","v":0},{"$f":"MAX(NPV(Disc,FU269*Input!$BA269:$CR269),FY269-GA269,0)","v":0},null,{"$f":"NPV(Disc,Input!M269*Input!$BA269:$CR269)","v":0},{"$f":"NPV(Disc,SUM(Input!N269:P269)*Input!$BA269:$CR269)","v":0},0,{"$f":"NPV(Disc,1*Input!BA269:CR269)*(Input!L269-IF(Calcs!AD269>0,(Input!L269-Input!AA269)*((1+Input!AB269/Periods)/(1+Disc))^(Calcs!AD269*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA269:$CR269*Input!R269)*PV($C$3,$E269,-1,0,1)+ NPV(Disc,Input!$BA269:$CR269*N269)*PV($C$3,Input!$Z269-$E269,-1,0,1)/(1+Disc)^$AE269)*L269","v":0},{"$f":"(NPV(Disc,Input!$BA269:$CR269*Input!V269)*PV($C$3,$E269,-1,0,1)+NPV(Disc,Input!$BA269:$CR269*Input!$AE269)*PV($C$3,Input!$Z269-$E269,-1,0,1)/(1+Disc)^$AE269)*L269","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY269+DZ269-(FZ269+GC269)-(Input!$Q$13-Input!$J$11)*GK269","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF269<>0,GM269-(Input!$Q$13-Input!$J$11)*$GJ269*$GK269/GF269,0)","v":0},{"$f":"IF(GG269<>0,GN269-(Input!$Q$13-Input!$J$11)*(1-$GJ269)*$GK269/GG269,0)","v":0},0,0,{"$f":"IF(GF269<>0,GQ269-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ269*$GK269/GF269,0)","v":0},{"$f":"IF(GG269<>0,GR269-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ269)*$GK269/GG269,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ269+DY269)/((GC269+FZ269)+$GK269*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ269+DY269)/(FZ269+$GK269*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS269*O269*$G269*$L269","v":0},{"$f":"GY269*MAX(Input!$Z269,$E269)","v":0},{"$f":"Input!CS269*$I269*GasCalcs!G269*$L269","v":0},{"$f":"HA269*MAX(Input!$Z269,$E269)","v":0},{"$f":"IF(ISERROR(Loads!AY269*Input!CS269*$T269*$H269),0,Loads!AY269*Input!CS269*$T269*$H269)*$L269","v":0},{"$f":"IF(ISERROR(Loads!AZ269*Input!CS269*$T269*$H269),0,Loads!AZ269*Input!CS269*$T269*$H269)*$L269","v":0},{"$f":"Input!CS269*$P269*$H269*$C$6*$L269/1000","v":0},{"$f":"IF(Calcs!F269<>0,(Input!U269*H269*$L269*E269+Input!AD269*H269*L269*(F269-E269))/F269*Input!CS269,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB269-1,0)),0,OFFSET(CostE!$AQ$5,$AB269-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB269-1,0)),0,OFFSET(CostE!$AR$5,$AB269-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB269-1,0)),0,OFFSET(CostE!$AS$5,$AB269-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L269)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L269))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L269)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L269))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z269),0,OFFSET(CostE!$F$5,Calcs!Z269-1,0))","v":0}]
[{"$f":"Input!B286","v":0},{"$f":"Input!D286","v":0},{"$f":"TRIM(Input!E286)","v":""},{"$f":"TRIM(Input!F286)","v":""},{"$f":"IF(ISNUMBER(Input!AG286),Input!AG286,1)","v":0},{"$f":"MAX(E286,Input!Z286)","v":0},{"$f":"IF(ISNUMBER(Input!AH286),Input!AH286,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI286),Input!AI286,$G286)","v":1},{"$f":"IF(ISNUMBER(Input!AJ286),Input!AJ286,$G286)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK286),Input!AK286<>0),Input!AK286,IF(Input!V286=0,G286,IF(Input!R286=0,I286,IF(Input!R286*0.03412>Input!V286,G286,I286))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL286),100%,Input!AL286)*IF(ISBLANK(Input!AM286),100%,Input!AM286)","v":1},{"$f":"Input!R286","v":0},{"$f":"Input!AC286","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB286-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q286=\"kW\",Input!U286,Input!R286)),IF(Q286=\"kW\",Input!U286,Input!R286),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q286=\"kW\",Input!AD286,N286)),IF(Q286=\"kW\",Input!AD286,N286),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V286,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y286),MATCH(\"Gen:\"&C286&\":\"&D286&\":All\",CostE!$E$5:$E$1329,0),Y286)","v":{"$error":"#N/A"}},{"$f":"MATCH(W286,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y286),MATCH(\"Load:\"&C286&\":\"&$D286&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X286,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S286,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z286>Input!AG286,Input!AG286,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z286*Periods-(AE286+AF286+AG286)))","v":0},{"$f":"MAX(0,Input!Z286*Periods-AH286-AF286-AE286-AG286)","v":0},{"$f":"IF(OR(Input!E286=\"Residential\",Input!E286=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F286,1,0))=1","v":false},{"$f":"AJ286*AK286*Input!AN286","v":0},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!G$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!G$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!G$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!G$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!G$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!H$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!H$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!H$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!H$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!H$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!I$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!I$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!I$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!I$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!I$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!J$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!J$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!J$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!J$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!J$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!K$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!K$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!K$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!K$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!K$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!L$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!L$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!L$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!L$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!L$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!M$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!M$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!M$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!M$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!M$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!N$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!N$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!N$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!N$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!N$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!O$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!O$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!O$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!O$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!O$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!P$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!P$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!P$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!P$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!P$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Q$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Q$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!Q$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Q$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Q$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!R$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!R$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!R$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!R$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!R$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!S$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!S$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!S$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!S$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!S$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!T$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!T$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!T$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!T$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!T$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!U$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!U$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!U$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!U$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!U$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!V$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!V$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!V$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!V$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!V$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!W$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!W$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!W$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!W$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!W$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!X$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!X$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!X$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!X$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!X$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Y$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Y$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!Y$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Y$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Y$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Z$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Z$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!Z$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Z$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Z$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AA$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AA$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AA$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AA$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AA$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AB$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AB$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AB$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AB$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AB$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AC$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AC$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AC$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AC$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AC$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AD$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AD$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AD$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AD$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AD$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AE$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AE$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AE$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AE$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AE$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AF$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AF$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AF$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AF$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AF$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AG$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AG$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AG$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AG$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AG$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AH$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AH$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AH$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AH$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AH$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AI$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AI$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AI$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AI$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AI$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AJ$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AJ$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AJ$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AK$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AK$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AK$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AK$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AK$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AL$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AL$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AL$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AL$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AL$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AM$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AM$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AM$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AM$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AM$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AN$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AN$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AN$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AN$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AN$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AO$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AO$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AO$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AO$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AO$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AP$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AP$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AP$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AP$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AP$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AQ$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AQ$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AQ$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AR$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AR$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AR$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AR$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AR$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AS$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AS$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AS$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AS$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AS$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AT$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AT$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AT$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AT$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AT$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AU$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AU$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AU$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AU$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AU$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AV$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AV$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AV$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AV$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AV$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AW$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AW$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AW$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AW$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AW$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AX$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AX$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AX$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AX$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AX$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!G$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!G$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!G$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!G$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!G$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!H$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!H$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!H$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!H$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!H$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!I$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!I$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!I$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!I$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!I$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!J$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!J$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!J$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!J$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!J$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!K$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!K$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!K$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!K$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!K$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!L$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!L$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!L$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!L$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!L$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!M$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!M$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!M$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!M$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!M$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!N$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!N$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!N$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!N$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!N$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!O$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!O$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!O$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!O$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!O$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!P$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!P$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!P$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!P$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!P$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Q$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Q$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!Q$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Q$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Q$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!R$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!R$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!R$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!R$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!R$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!S$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!S$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!S$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!S$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!S$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!T$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!T$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!T$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!T$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!T$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!U$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!U$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!U$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!U$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!U$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!V$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!V$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!V$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!V$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!V$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!W$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!W$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!W$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!W$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!W$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!X$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!X$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!X$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!X$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!X$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Y$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Y$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!Y$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Y$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Y$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Z$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Z$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!Z$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Z$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Z$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AA$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AA$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AA$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AA$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AA$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AB$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AB$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AB$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AB$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AB$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AC$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AC$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AC$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AC$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AC$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AD$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AD$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AD$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AD$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AD$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AE$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AE$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AE$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AE$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AE$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AF$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AF$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AF$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AF$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AF$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AG$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AG$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AG$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AG$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AG$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AH$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AH$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AH$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AH$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AH$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AI$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AI$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AI$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AI$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AI$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AJ$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AJ$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AJ$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AK$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AK$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AK$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AK$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AK$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AL$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AL$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AL$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AL$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AL$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AM$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AM$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AM$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AM$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AM$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AN$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AN$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AN$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AN$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AN$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AO$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AO$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AO$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AO$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AO$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AP$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AP$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AP$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AP$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AP$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AQ$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AQ$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AQ$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AR$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AR$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AR$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AR$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AR$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AS$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AS$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AS$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AS$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AS$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AT$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AT$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AT$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AT$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AT$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AU$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AU$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AU$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AU$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AU$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AV$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AV$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AV$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AV$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AV$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AW$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AW$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AW$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AW$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AW$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AX$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AX$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AX$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AX$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AX$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV286),0,Input!BA286:CR286*(AM286:CD286+CE286:DV286)))*L286","v":0},{"$f":"NPV(Disc,GasCalcs!M286:BD286*Input!BA286:CR286)*L286","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV286),0,Input!BA286:CR286*(AM286:CD286*$G286+CE286:DV286*$H286)))*$L286","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S286,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S286,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X286,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EC$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EC$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EC$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EC$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,ED$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,ED$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,ED$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,ED$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EE$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EE$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EE$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EE$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EF$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EF$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EF$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EF$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EG$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EG$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EG$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EG$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EH$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EH$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EH$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EH$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EI$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EI$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EI$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EI$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EJ$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EJ$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EJ$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EK$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EK$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EK$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EK$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EL$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EL$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EL$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EL$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EM$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EM$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EM$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EM$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EN$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EN$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EN$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EN$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EO$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EO$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EO$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EO$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EP$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EP$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EP$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EP$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EQ$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EQ$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EQ$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ER$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,ER$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ER$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,ER$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ES$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,ES$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ES$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,ES$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ET$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,ET$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ET$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,ET$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EU$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EU$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EU$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EU$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EV$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EV$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EV$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EV$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EW$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EW$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EW$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EW$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EX$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EX$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EX$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EX$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC286),0,EC286*Input!AO286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(ED286),0,ED286*Input!AP286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EE286),0,EE286*Input!AQ286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EF286),0,EF286*Input!AR286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EG286),0,EG286*Input!AS286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EH286),0,EH286*Input!AT286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EI286),0,EI286*Input!AU286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EJ286),0,EJ286*Input!AV286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EK286),0,EK286*Input!AW286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EL286),0,EL286*Input!AX286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EM286),0,EM286*Input!AY286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EN286),0,EN286*Input!AO286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EO286),0,EO286*Input!AP286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EP286),0,EP286*Input!AQ286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EQ286),0,EQ286*Input!AR286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(ER286),0,ER286*Input!AS286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(ES286),0,ES286*Input!AT286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(ET286),0,ET286*Input!AU286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EU286),0,EU286*Input!AV286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EV286),0,EV286*Input!AW286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EW286),0,EW286*Input!AX286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EX286),0,EX286*Input!AY286*$I286*$L286)","v":0},{"$f":"MAX(0,SUM(Input!N286:P286)-Input!L286)","v":0},{"$f":"MAX(NPV(Disc,FU286*Input!$BA286:$CR286),FY286-GA286,0)","v":0},null,{"$f":"NPV(Disc,Input!M286*Input!$BA286:$CR286)","v":0},{"$f":"NPV(Disc,SUM(Input!N286:P286)*Input!$BA286:$CR286)","v":0},0,{"$f":"NPV(Disc,1*Input!BA286:CR286)*(Input!L286-IF(Calcs!AD286>0,(Input!L286-Input!AA286)*((1+Input!AB286/Periods)/(1+Disc))^(Calcs!AD286*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA286:$CR286*Input!R286)*PV($C$3,$E286,-1,0,1)+ NPV(Disc,Input!$BA286:$CR286*N286)*PV($C$3,Input!$Z286-$E286,-1,0,1)/(1+Disc)^$AE286)*L286","v":0},{"$f":"(NPV(Disc,Input!$BA286:$CR286*Input!V286)*PV($C$3,$E286,-1,0,1)+NPV(Disc,Input!$BA286:$CR286*Input!$AE286)*PV($C$3,Input!$Z286-$E286,-1,0,1)/(1+Disc)^$AE286)*L286","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY286+DZ286-(FZ286+GC286)-(Input!$Q$13-Input!$J$11)*GK286","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF286<>0,GM286-(Input!$Q$13-Input!$J$11)*$GJ286*$GK286/GF286,0)","v":0},{"$f":"IF(GG286<>0,GN286-(Input!$Q$13-Input!$J$11)*(1-$GJ286)*$GK286/GG286,0)","v":0},0,0,{"$f":"IF(GF286<>0,GQ286-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ286*$GK286/GF286,0)","v":0},{"$f":"IF(GG286<>0,GR286-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ286)*$GK286/GG286,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ286+DY286)/((GC286+FZ286)+$GK286*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ286+DY286)/(FZ286+$GK286*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS286*O286*$G286*$L286","v":0},{"$f":"GY286*MAX(Input!$Z286,$E286)","v":0},{"$f":"Input!CS286*$I286*GasCalcs!G286*$L286","v":0},{"$f":"HA286*MAX(Input!$Z286,$E286)","v":0},{"$f":"IF(ISERROR(Loads!AY286*Input!CS286*$T286*$H286),0,Loads!AY286*Input!CS286*$T286*$H286)*$L286","v":0},{"$f":"IF(ISERROR(Loads!AZ286*Input!CS286*$T286*$H286),0,Loads!AZ286*Input!CS286*$T286*$H286)*$L286","v":0},{"$f":"Input!CS286*$P286*$H286*$C$6*$L286/1000","v":0},{"$f":"IF(Calcs!F286<>0,(Input!U286*H286*$L286*E286+Input!AD286*H286*L286*(F286-E286))/F286*Input!CS286,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB286-1,0)),0,OFFSET(CostE!$AQ$5,$AB286-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB286-1,0)),0,OFFSET(CostE!$AR$5,$AB286-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB286-1,0)),0,OFFSET(CostE!$AS$5,$AB286-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L286)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L286))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L286)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L286))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z286),0,OFFSET(CostE!$F$5,Calcs!Z286-1,0))","v":0}]
[{"$f":"Input!B344","v":0},{"$f":"Input!D344","v":0},{"$f":"TRIM(Input!E344)","v":""},{"$f":"TRIM(Input!F344)","v":""},{"$f":"IF(ISNUMBER(Input!AG344),Input!AG344,1)","v":0},{"$f":"MAX(E344,Input!Z344)","v":0},{"$f":"IF(ISNUMBER(Input!AH344),Input!AH344,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI344),Input!AI344,$G344)","v":1},{"$f":"IF(ISNUMBER(Input!AJ344),Input!AJ344,$G344)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK344),Input!AK344<>0),Input!AK344,IF(Input!V344=0,G344,IF(Input!R344=0,I344,IF(Input!R344*0.03412>Input!V344,G344,I344))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL344),100%,Input!AL344)*IF(ISBLANK(Input!AM344),100%,Input!AM344)","v":1},{"$f":"Input!R344","v":0},{"$f":"Input!AC344","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB344-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q344=\"kW\",Input!U344,Input!R344)),IF(Q344=\"kW\",Input!U344,Input!R344),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q344=\"kW\",Input!AD344,N344)),IF(Q344=\"kW\",Input!AD344,N344),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V344,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y344),MATCH(\"Gen:\"&C344&\":\"&D344&\":All\",CostE!$E$5:$E$1329,0),Y344)","v":{"$error":"#N/A"}},{"$f":"MATCH(W344,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y344),MATCH(\"Load:\"&C344&\":\"&$D344&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X344,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S344,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z344>Input!AG344,Input!AG344,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z344*Periods-(AE344+AF344+AG344)))","v":0},{"$f":"MAX(0,Input!Z344*Periods-AH344-AF344-AE344-AG344)","v":0},{"$f":"IF(OR(Input!E344=\"Residential\",Input!E344=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F344,1,0))=1","v":false},{"$f":"AJ344*AK344*Input!AN344","v":0},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!G$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!G$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!G$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!G$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!G$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!H$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!H$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!H$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!H$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!H$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!I$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!I$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!I$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!I$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!I$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!J$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!J$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!J$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!J$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!J$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!K$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!K$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!K$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!K$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!K$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!L$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!L$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!L$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!L$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!L$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!M$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!M$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!M$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!M$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!M$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!N$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!N$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!N$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!N$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!N$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!O$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!O$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!O$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!O$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!O$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!P$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!P$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!P$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!P$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!P$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Q$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Q$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!Q$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Q$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Q$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!R$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!R$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!R$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!R$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!R$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!S$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!S$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!S$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!S$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!S$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!T$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!T$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!T$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!T$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!T$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!U$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!U$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!U$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!U$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!U$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!V$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!V$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!V$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!V$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!V$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!W$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!W$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!W$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!W$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!W$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!X$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!X$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!X$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!X$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!X$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Y$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Y$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!Y$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Y$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Y$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Z$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Z$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!Z$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Z$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Z$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AA$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AA$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AA$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AA$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AA$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AB$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AB$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AB$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AB$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AB$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AC$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AC$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AC$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AC$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AC$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AD$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AD$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AD$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AD$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AD$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AE$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AE$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AE$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AE$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AE$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AF$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AF$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AF$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AF$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AF$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AG$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AG$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AG$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AG$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AG$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AH$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AH$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AH$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AH$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AH$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AI$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AI$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AI$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AI$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AI$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AJ$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AJ$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AJ$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AK$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AK$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AK$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AK$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AK$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AL$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AL$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AL$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AL$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AL$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AM$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AM$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AM$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AM$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AM$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AN$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AN$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AN$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AN$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AN$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AO$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AO$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AO$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AO$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AO$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AP$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AP$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AP$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AP$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AP$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AQ$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AQ$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AQ$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AR$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AR$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AR$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AR$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AR$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AS$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AS$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AS$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AS$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AS$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AT$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AT$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AT$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AT$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AT$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AU$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AU$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AU$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AU$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AU$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AV$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AV$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AV$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AV$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AV$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AW$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AW$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AW$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AW$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AW$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AX$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AX$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AX$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AX$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AX$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!G$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!G$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!G$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!G$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!G$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!H$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!H$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!H$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!H$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!H$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!I$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!I$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!I$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!I$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!I$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!J$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!J$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!J$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!J$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!J$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!K$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!K$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!K$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!K$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!K$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!L$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!L$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!L$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!L$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!L$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!M$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!M$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!M$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!M$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!M$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!N$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!N$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!N$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!N$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!N$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!O$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!O$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!O$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!O$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!O$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!P$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!P$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!P$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!P$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!P$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Q$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Q$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!Q$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Q$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Q$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!R$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!R$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!R$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!R$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!R$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!S$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!S$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!S$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!S$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!S$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!T$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!T$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!T$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!T$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!T$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!U$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!U$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!U$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!U$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!U$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!V$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!V$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!V$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!V$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!V$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!W$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!W$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!W$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!W$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!W$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!X$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!X$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!X$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!X$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!X$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Y$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Y$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!Y$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Y$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Y$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Z$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Z$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!Z$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Z$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Z$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AA$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AA$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AA$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AA$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AA$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AB$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AB$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AB$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AB$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AB$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AC$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AC$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AC$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AC$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AC$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AD$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AD$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AD$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AD$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AD$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AE$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AE$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AE$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AE$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AE$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AF$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AF$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AF$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AF$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AF$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AG$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AG$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AG$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AG$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AG$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AH$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AH$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AH$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AH$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AH$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AI$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AI$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AI$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AI$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AI$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AJ$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AJ$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AJ$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AK$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AK$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AK$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AK$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AK$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AL$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AL$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AL$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AL$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AL$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AM$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AM$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AM$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AM$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AM$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AN$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AN$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AN$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AN$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AN$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AO$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AO$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AO$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AO$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AO$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AP$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AP$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AP$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AP$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AP$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AQ$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AQ$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AQ$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AR$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AR$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AR$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AR$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AR$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AS$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AS$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AS$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AS$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AS$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AT$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AT$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AT$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AT$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AT$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AU$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AU$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AU$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AU$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AU$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AV$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AV$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AV$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AV$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AV$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AW$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AW$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AW$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AW$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AW$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AX$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AX$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AX$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AX$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AX$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV344),0,Input!BA344:CR344*(AM344:CD344+CE344:DV344)))*L344","v":0},{"$f":"NPV(Disc,GasCalcs!M344:BD344*Input!BA344:CR344)*L344","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV344),0,Input!BA344:CR344*(AM344:CD344*$G344+CE344:DV344*$H344)))*$L344","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S344,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S344,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X344,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EC$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EC$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EC$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EC$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,ED$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,ED$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,ED$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,ED$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EE$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EE$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EE$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EE$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EF$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EF$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EF$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EF$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EG$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EG$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EG$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EG$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EH$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EH$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EH$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EH$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EI$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EI$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EI$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EI$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EJ$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EJ$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EJ$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EK$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EK$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EK$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EK$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EL$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EL$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EL$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EL$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EM$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EM$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EM$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EM$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EN$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EN$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EN$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EN$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EO$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EO$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EO$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EO$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EP$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EP$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EP$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EP$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EQ$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EQ$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EQ$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ER$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,ER$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ER$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,ER$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ES$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,ES$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ES$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,ES$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ET$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,ET$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ET$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,ET$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EU$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EU$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EU$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EU$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EV$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EV$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EV$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EV$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EW$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EW$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EW$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EW$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EX$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EX$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EX$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EX$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC344),0,EC344*Input!AO344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(ED344),0,ED344*Input!AP344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EE344),0,EE344*Input!AQ344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EF344),0,EF344*Input!AR344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EG344),0,EG344*Input!AS344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EH344),0,EH344*Input!AT344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EI344),0,EI344*Input!AU344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EJ344),0,EJ344*Input!AV344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EK344),0,EK344*Input!AW344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EL344),0,EL344*Input!AX344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EM344),0,EM344*Input!AY344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EN344),0,EN344*Input!AO344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EO344),0,EO344*Input!AP344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EP344),0,EP344*Input!AQ344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EQ344),0,EQ344*Input!AR344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(ER344),0,ER344*Input!AS344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(ES344),0,ES344*Input!AT344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(ET344),0,ET344*Input!AU344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EU344),0,EU344*Input!AV344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EV344),0,EV344*Input!AW344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EW344),0,EW344*Input!AX344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EX344),0,EX344*Input!AY344*$I344*$L344)","v":0},{"$f":"MAX(0,SUM(Input!N344:P344)-Input!L344)","v":0},{"$f":"MAX(NPV(Disc,FU344*Input!$BA344:$CR344),FY344-GA344,0)","v":0},null,{"$f":"NPV(Disc,Input!M344*Input!$BA344:$CR344)","v":0},{"$f":"NPV(Disc,SUM(Input!N344:P344)*Input!$BA344:$CR344)","v":0},0,{"$f":"NPV(Disc,1*Input!BA344:CR344)*(Input!L344-IF(Calcs!AD344>0,(Input!L344-Input!AA344)*((1+Input!AB344/Periods)/(1+Disc))^(Calcs!AD344*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA344:$CR344*Input!R344)*PV($C$3,$E344,-1,0,1)+ NPV(Disc,Input!$BA344:$CR344*N344)*PV($C$3,Input!$Z344-$E344,-1,0,1)/(1+Disc)^$AE344)*L344","v":0},{"$f":"(NPV(Disc,Input!$BA344:$CR344*Input!V344)*PV($C$3,$E344,-1,0,1)+NPV(Disc,Input!$BA344:$CR344*Input!$AE344)*PV($C$3,Input!$Z344-$E344,-1,0,1)/(1+Disc)^$AE344)*L344","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY344+DZ344-(FZ344+GC344)-(Input!$Q$13-Input!$J$11)*GK344","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF344<>0,GM344-(Input!$Q$13-Input!$J$11)*$GJ344*$GK344/GF344,0)","v":0},{"$f":"IF(GG344<>0,GN344-(Input!$Q$13-Input!$J$11)*(1-$GJ344)*$GK344/GG344,0)","v":0},0,0,{"$f":"IF(GF344<>0,GQ344-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ344*$GK344/GF344,0)","v":0},{"$f":"IF(GG344<>0,GR344-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ344)*$GK344/GG344,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ344+DY344)/((GC344+FZ344)+$GK344*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ344+DY344)/(FZ344+$GK344*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS344*O344*$G344*$L344","v":0},{"$f":"GY344*MAX(Input!$Z344,$E344)","v":0},{"$f":"Input!CS344*$I344*GasCalcs!G344*$L344","v":0},{"$f":"HA344*MAX(Input!$Z344,$E344)","v":0},{"$f":"IF(ISERROR(Loads!AY344*Input!CS344*$T344*$H344),0,Loads!AY344*Input!CS344*$T344*$H344)*$L344","v":0},{"$f":"IF(ISERROR(Loads!AZ344*Input!CS344*$T344*$H344),0,Loads!AZ344*Input!CS344*$T344*$H344)*$L344","v":0},{"$f":"Input!CS344*$P344*$H344*$C$6*$L344/1000","v":0},{"$f":"IF(Calcs!F344<>0,(Input!U344*H344*$L344*E344+Input!AD344*H344*L344*(F344-E344))/F344*Input!CS344,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB344-1,0)),0,OFFSET(CostE!$AQ$5,$AB344-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB344-1,0)),0,OFFSET(CostE!$AR$5,$AB344-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB344-1,0)),0,OFFSET(CostE!$AS$5,$AB344-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L344)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L344))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L344)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L344))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z344),0,OFFSET(CostE!$F$5,Calcs!Z344-1,0))","v":0}]
[{"$f":"Input!B351","v":0},{"$f":"Input!D351","v":0},{"$f":"TRIM(Input!E351)","v":""},{"$f":"TRIM(Input!F351)","v":""},{"$f":"IF(ISNUMBER(Input!AG351),Input!AG351,1)","v":0},{"$f":"MAX(E351,Input!Z351)","v":0},{"$f":"IF(ISNUMBER(Input!AH351),Input!AH351,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI351),Input!AI351,$G351)","v":1},{"$f":"IF(ISNUMBER(Input!AJ351),Input!AJ351,$G351)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK351),Input!AK351<>0),Input!AK351,IF(Input!V351=0,G351,IF(Input!R351=0,I351,IF(Input!R351*0.03412>Input!V351,G351,I351))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL351),100%,Input!AL351)*IF(ISBLANK(Input!AM351),100%,Input!AM351)","v":1},{"$f":"Input!R351","v":0},{"$f":"Input!AC351","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB351-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q351=\"kW\",Input!U351,Input!R351)),IF(Q351=\"kW\",Input!U351,Input!R351),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q351=\"kW\",Input!AD351,N351)),IF(Q351=\"kW\",Input!AD351,N351),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V351,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y351),MATCH(\"Gen:\"&C351&\":\"&D351&\":All\",CostE!$E$5:$E$1329,0),Y351)","v":{"$error":"#N/A"}},{"$f":"MATCH(W351,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y351),MATCH(\"Load:\"&C351&\":\"&$D351&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X351,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S351,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z351>Input!AG351,Input!AG351,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z351*Periods-(AE351+AF351+AG351)))","v":0},{"$f":"MAX(0,Input!Z351*Periods-AH351-AF351-AE351-AG351)","v":0},{"$f":"IF(OR(Input!E351=\"Residential\",Input!E351=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F351,1,0))=1","v":false},{"$f":"AJ351*AK351*Input!AN351","v":0},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!G$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!G$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!G$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!G$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!G$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!H$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!H$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!H$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!H$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!H$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!I$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!I$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!I$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!I$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!I$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!J$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!J$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!J$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!J$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!J$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!K$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!K$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!K$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!K$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!K$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!L$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!L$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!L$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!L$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!L$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!M$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!M$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!M$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!M$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!M$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!N$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!N$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!N$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!N$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!N$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!O$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!O$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!O$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!O$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!O$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!P$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!P$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!P$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!P$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!P$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Q$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Q$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!Q$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Q$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Q$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!R$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!R$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!R$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!R$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!R$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!S$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!S$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!S$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!S$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!S$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!T$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!T$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!T$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!T$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!T$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!U$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!U$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!U$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!U$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!U$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!V$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!V$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!V$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!V$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!V$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!W$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!W$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!W$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!W$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!W$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!X$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!X$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!X$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!X$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!X$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Y$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Y$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!Y$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Y$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Y$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Z$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Z$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!Z$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Z$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Z$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AA$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AA$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AA$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AA$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AA$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AB$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AB$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AB$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AB$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AB$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AC$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AC$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AC$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AC$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AC$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AD$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AD$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AD$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AD$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AD$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AE$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AE$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AE$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AE$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AE$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AF$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AF$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AF$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AF$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AF$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AG$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AG$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AG$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AG$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AG$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AH$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AH$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AH$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AH$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AH$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AI$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AI$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AI$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AI$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AI$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AJ$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AJ$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AJ$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AK$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AK$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AK$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AK$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AK$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AL$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AL$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AL$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AL$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AL$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AM$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AM$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AM$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AM$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AM$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AN$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AN$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AN$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AN$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AN$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AO$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AO$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AO$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AO$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AO$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AP$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AP$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AP$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AP$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AP$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AQ$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AQ$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AQ$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AR$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AR$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AR$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AR$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AR$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AS$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AS$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AS$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AS$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AS$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AT$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AT$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AT$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AT$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AT$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AU$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AU$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AU$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AU$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AU$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AV$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AV$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AV$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AV$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AV$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AW$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AW$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AW$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AW$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AW$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AX$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AX$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AX$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AX$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AX$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!G$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!G$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!G$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!G$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!G$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!H$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!H$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!H$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!H$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!H$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!I$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!I$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!I$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!I$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!I$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!J$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!J$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!J$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!J$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!J$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!K$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!K$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!K$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!K$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!K$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!L$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!L$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!L$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!L$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!L$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!M$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!M$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!M$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!M$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!M$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!N$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!N$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!N$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!N$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!N$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!O$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!O$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!O$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!O$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!O$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!P$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!P$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!P$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!P$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!P$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Q$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Q$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!Q$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Q$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Q$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!R$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!R$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!R$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!R$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!R$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!S$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!S$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!S$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!S$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!S$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!T$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!T$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!T$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!T$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!T$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!U$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!U$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!U$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!U$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!U$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!V$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!V$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!V$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!V$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!V$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!W$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!W$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!W$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!W$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!W$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!X$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!X$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!X$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!X$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!X$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Y$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Y$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!Y$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Y$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Y$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Z$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Z$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!Z$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Z$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Z$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AA$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AA$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AA$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AA$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AA$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AB$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AB$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AB$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AB$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AB$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AC$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AC$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AC$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AC$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AC$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AD$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AD$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AD$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AD$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AD$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AE$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AE$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AE$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AE$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AE$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AF$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AF$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AF$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AF$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AF$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AG$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AG$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AG$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AG$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AG$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AH$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AH$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AH$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AH$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AH$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AI$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AI$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AI$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AI$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AI$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AJ$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AJ$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AJ$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AK$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AK$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AK$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AK$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AK$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AL$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AL$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AL$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AL$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AL$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AM$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AM$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AM$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AM$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AM$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AN$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AN$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AN$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AN$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AN$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AO$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AO$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AO$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AO$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AO$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AP$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AP$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AP$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AP$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AP$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AQ$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AQ$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AQ$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AR$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AR$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AR$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AR$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AR$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AS$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AS$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AS$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AS$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AS$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AT$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AT$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AT$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AT$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AT$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AU$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AU$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AU$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AU$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AU$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AV$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AV$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AV$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AV$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AV$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AW$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AW$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AW$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AW$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AW$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AX$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AX$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AX$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AX$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AX$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV351),0,Input!BA351:CR351*(AM351:CD351+CE351:DV351)))*L351","v":0},{"$f":"NPV(Disc,GasCalcs!M351:BD351*Input!BA351:CR351)*L351","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV351),0,Input!BA351:CR351*(AM351:CD351*$G351+CE351:DV351*$H351)))*$L351","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S351,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S351,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X351,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EC$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EC$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EC$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EC$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,ED$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,ED$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,ED$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,ED$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EE$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EE$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EE$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EE$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EF$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EF$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EF$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EF$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EG$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EG$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EG$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EG$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EH$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EH$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EH$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EH$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EI$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EI$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EI$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EI$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EJ$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EJ$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EJ$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EK$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EK$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EK$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EK$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EL$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EL$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EL$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EL$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EM$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EM$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EM$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EM$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EN$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EN$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EN$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EN$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EO$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EO$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EO$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EO$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EP$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EP$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EP$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EP$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EQ$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EQ$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EQ$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ER$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,ER$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ER$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,ER$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ES$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,ES$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ES$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,ES$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ET$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,ET$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ET$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,ET$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EU$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EU$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EU$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EU$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EV$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EV$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EV$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EV$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EW$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EW$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EW$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EW$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EX$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EX$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EX$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EX$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC351),0,EC351*Input!AO351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(ED351),0,ED351*Input!AP351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EE351),0,EE351*Input!AQ351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EF351),0,EF351*Input!AR351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EG351),0,EG351*Input!AS351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EH351),0,EH351*Input!AT351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EI351),0,EI351*Input!AU351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EJ351),0,EJ351*Input!AV351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EK351),0,EK351*Input!AW351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EL351),0,EL351*Input!AX351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EM351),0,EM351*Input!AY351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EN351),0,EN351*Input!AO351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EO351),0,EO351*Input!AP351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EP351),0,EP351*Input!AQ351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EQ351),0,EQ351*Input!AR351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(ER351),0,ER351*Input!AS351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(ES351),0,ES351*Input!AT351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(ET351),0,ET351*Input!AU351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EU351),0,EU351*Input!AV351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EV351),0,EV351*Input!AW351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EW351),0,EW351*Input!AX351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EX351),0,EX351*Input!AY351*$I351*$L351)","v":0},{"$f":"MAX(0,SUM(Input!N351:P351)-Input!L351)","v":0},{"$f":"MAX(NPV(Disc,FU351*Input!$BA351:$CR351),FY351-GA351,0)","v":0},null,{"$f":"NPV(Disc,Input!M351*Input!$BA351:$CR351)","v":0},{"$f":"NPV(Disc,SUM(Input!N351:P351)*Input!$BA351:$CR351)","v":0},0,{"$f":"NPV(Disc,1*Input!BA351:CR351)*(Input!L351-IF(Calcs!AD351>0,(Input!L351-Input!AA351)*((1+Input!AB351/Periods)/(1+Disc))^(Calcs!AD351*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA351:$CR351*Input!R351)*PV($C$3,$E351,-1,0,1)+ NPV(Disc,Input!$BA351:$CR351*N351)*PV($C$3,Input!$Z351-$E351,-1,0,1)/(1+Disc)^$AE351)*L351","v":0},{"$f":"(NPV(Disc,Input!$BA351:$CR351*Input!V351)*PV($C$3,$E351,-1,0,1)+NPV(Disc,Input!$BA351:$CR351*Input!$AE351)*PV($C$3,Input!$Z351-$E351,-1,0,1)/(1+Disc)^$AE351)*L351","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY351+DZ351-(FZ351+GC351)-(Input!$Q$13-Input!$J$11)*GK351","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF351<>0,GM351-(Input!$Q$13-Input!$J$11)*$GJ351*$GK351/GF351,0)","v":0},{"$f":"IF(GG351<>0,GN351-(Input!$Q$13-Input!$J$11)*(1-$GJ351)*$GK351/GG351,0)","v":0},0,0,{"$f":"IF(GF351<>0,GQ351-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ351*$GK351/GF351,0)","v":0},{"$f":"IF(GG351<>0,GR351-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ351)*$GK351/GG351,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ351+DY351)/((GC351+FZ351)+$GK351*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ351+DY351)/(FZ351+$GK351*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS351*O351*$G351*$L351","v":0},{"$f":"GY351*MAX(Input!$Z351,$E351)","v":0},{"$f":"Input!CS351*$I351*GasCalcs!G351*$L351","v":0},{"$f":"HA351*MAX(Input!$Z351,$E351)","v":0},{"$f":"IF(ISERROR(Loads!AY351*Input!CS351*$T351*$H351),0,Loads!AY351*Input!CS351*$T351*$H351)*$L351","v":0},{"$f":"IF(ISERROR(Loads!AZ351*Input!CS351*$T351*$H351),0,Loads!AZ351*Input!CS351*$T351*$H351)*$L351","v":0},{"$f":"Input!CS351*$P351*$H351*$C$6*$L351/1000","v":0},{"$f":"IF(Calcs!F351<>0,(Input!U351*H351*$L351*E351+Input!AD351*H351*L351*(F351-E351))/F351*Input!CS351,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB351-1,0)),0,OFFSET(CostE!$AQ$5,$AB351-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB351-1,0)),0,OFFSET(CostE!$AR$5,$AB351-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB351-1,0)),0,OFFSET(CostE!$AS$5,$AB351-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L351)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L351))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L351)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L351))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z351),0,OFFSET(CostE!$F$5,Calcs!Z351-1,0))","v":0}]
[{"$f":"Input!B400","v":0},{"$f":"Input!D400","v":0},{"$f":"TRIM(Input!E400)","v":""},{"$f":"TRIM(Input!F400)","v":""},{"$f":"IF(ISNUMBER(Input!AG400),Input!AG400,1)","v":0},{"$f":"MAX(E400,Input!Z400)","v":0},{"$f":"IF(ISNUMBER(Input!AH400),Input!AH400,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI400),Input!AI400,$G400)","v":1},{"$f":"IF(ISNUMBER(Input!AJ400),Input!AJ400,$G400)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK400),Input!AK400<>0),Input!AK400,IF(Input!V400=0,G400,IF(Input!R400=0,I400,IF(Input!R400*0.03412>Input!V400,G400,I400))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL400),100%,Input!AL400)*IF(ISBLANK(Input!AM400),100%,Input!AM400)","v":1},{"$f":"Input!R400","v":0},{"$f":"Input!AC400","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB400-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q400=\"kW\",Input!U400,Input!R400)),IF(Q400=\"kW\",Input!U400,Input!R400),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q400=\"kW\",Input!AD400,N400)),IF(Q400=\"kW\",Input!AD400,N400),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V400,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y400),MATCH(\"Gen:\"&C400&\":\"&D400&\":All\",CostE!$E$5:$E$1329,0),Y400)","v":{"$error":"#N/A"}},{"$f":"MATCH(W400,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y400),MATCH(\"Load:\"&C400&\":\"&$D400&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X400,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S400,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z400>Input!AG400,Input!AG400,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z400*Periods-(AE400+AF400+AG400)))","v":0},{"$f":"MAX(0,Input!Z400*Periods-AH400-AF400-AE400-AG400)","v":0},{"$f":"IF(OR(Input!E400=\"Residential\",Input!E400=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F400,1,0))=1","v":false},{"$f":"AJ400*AK400*Input!AN400","v":0},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!G$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!G$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!G$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!G$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!G$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!H$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!H$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!H$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!H$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!H$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!I$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!I$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!I$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!I$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!I$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!J$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!J$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!J$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!J$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!J$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!K$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!K$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!K$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!K$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!K$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!L$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!L$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!L$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!L$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!L$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!M$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!M$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!M$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!M$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!M$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!N$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!N$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!N$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!N$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!N$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!O$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!O$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!O$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!O$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!O$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!P$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!P$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!P$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!P$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!P$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Q$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Q$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!Q$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Q$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Q$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!R$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!R$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!R$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!R$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!R$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!S$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!S$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!S$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!S$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!S$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!T$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!T$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!T$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!T$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!T$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!U$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!U$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!U$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!U$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!U$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!V$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!V$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!V$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!V$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!V$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!W$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!W$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!W$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!W$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!W$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!X$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!X$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!X$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!X$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!X$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Y$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Y$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!Y$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Y$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Y$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Z$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Z$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!Z$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Z$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Z$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AA$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AA$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AA$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AA$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AA$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AB$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AB$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AB$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AB$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AB$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AC$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AC$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AC$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AC$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AC$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AD$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AD$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AD$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AD$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AD$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AE$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AE$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AE$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AE$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AE$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AF$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AF$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AF$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AF$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AF$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AG$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AG$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AG$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AG$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AG$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AH$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AH$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AH$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AH$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AH$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AI$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AI$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AI$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AI$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AI$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AJ$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AJ$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AJ$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AK$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AK$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AK$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AK$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AK$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AL$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AL$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AL$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AL$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AL$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AM$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AM$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AM$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AM$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AM$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AN$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AN$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AN$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AN$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AN$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AO$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AO$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AO$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AO$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AO$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AP$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AP$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AP$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AP$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AP$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AQ$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AQ$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AQ$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AR$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AR$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AR$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AR$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AR$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AS$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AS$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AS$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AS$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AS$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AT$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AT$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AT$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AT$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AT$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AU$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AU$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AU$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AU$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AU$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AV$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AV$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AV$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AV$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AV$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AW$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AW$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AW$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AW$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AW$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AX$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AX$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AX$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AX$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AX$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!G$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!G$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!G$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!G$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!G$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!H$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!H$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!H$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!H$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!H$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!I$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!I$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!I$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!I$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!I$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!J$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!J$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!J$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!J$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!J$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!K$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!K$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!K$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!K$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!K$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!L$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!L$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!L$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!L$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!L$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!M$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!M$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!M$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!M$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!M$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!N$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!N$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!N$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!N$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!N$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!O$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!O$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!O$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!O$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!O$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!P$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!P$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!P$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!P$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!P$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Q$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Q$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!Q$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Q$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Q$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!R$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!R$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!R$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!R$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!R$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!S$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!S$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!S$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!S$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!S$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!T$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!T$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!T$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!T$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!T$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!U$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!U$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!U$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!U$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!U$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!V$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!V$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!V$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!V$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!V$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!W$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!W$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!W$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!W$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!W$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!X$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!X$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!X$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!X$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!X$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Y$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Y$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!Y$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Y$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Y$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Z$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Z$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!Z$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Z$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Z$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AA$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AA$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AA$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AA$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AA$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AB$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AB$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AB$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AB$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AB$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AC$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AC$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AC$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AC$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AC$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AD$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AD$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AD$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AD$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AD$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AE$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AE$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AE$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AE$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AE$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AF$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AF$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AF$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AF$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AF$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AG$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AG$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AG$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AG$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AG$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AH$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AH$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AH$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AH$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AH$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AI$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AI$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AI$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AI$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AI$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AJ$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AJ$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AJ$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AK$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AK$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AK$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AK$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AK$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AL$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AL$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AL$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AL$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AL$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AM$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AM$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AM$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AM$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AM$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AN$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AN$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AN$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AN$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AN$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AO$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AO$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AO$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AO$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AO$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AP$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AP$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AP$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AP$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AP$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AQ$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AQ$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AQ$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AR$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AR$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AR$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AR$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AR$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AS$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AS$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AS$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AS$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AS$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AT$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AT$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AT$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AT$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AT$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AU$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AU$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AU$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AU$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AU$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AV$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AV$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AV$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AV$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AV$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AW$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AW$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AW$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AW$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AW$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AX$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AX$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AX$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AX$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AX$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV400),0,Input!BA400:CR400*(AM400:CD400+CE400:DV400)))*L400","v":0},{"$f":"NPV(Disc,GasCalcs!M400:BD400*Input!BA400:CR400)*L400","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV400),0,Input!BA400:CR400*(AM400:CD400*$G400+CE400:DV400*$H400)))*$L400","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S400,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S400,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X400,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EC$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EC$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EC$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EC$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,ED$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,ED$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,ED$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,ED$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EE$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EE$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EE$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EE$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EF$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EF$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EF$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EF$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EG$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EG$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EG$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EG$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EH$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EH$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EH$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EH$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EI$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EI$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EI$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EI$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EJ$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EJ$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EJ$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EK$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EK$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EK$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EK$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EL$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EL$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EL$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EL$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EM$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EM$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EM$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EM$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EN$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EN$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EN$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EN$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EO$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EO$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EO$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EO$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EP$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EP$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EP$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EP$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EQ$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EQ$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EQ$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ER$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,ER$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ER$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,ER$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ES$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,ES$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ES$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,ES$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ET$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,ET$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ET$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,ET$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EU$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EU$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EU$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EU$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EV$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EV$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EV$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EV$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EW$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EW$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EW$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EW$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EX$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EX$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EX$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EX$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC400),0,EC400*Input!AO400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(ED400),0,ED400*Input!AP400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EE400),0,EE400*Input!AQ400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EF400),0,EF400*Input!AR400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EG400),0,EG400*Input!AS400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EH400),0,EH400*Input!AT400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EI400),0,EI400*Input!AU400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EJ400),0,EJ400*Input!AV400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EK400),0,EK400*Input!AW400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EL400),0,EL400*Input!AX400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EM400),0,EM400*Input!AY400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EN400),0,EN400*Input!AO400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EO400),0,EO400*Input!AP400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EP400),0,EP400*Input!AQ400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EQ400),0,EQ400*Input!AR400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(ER400),0,ER400*Input!AS400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(ES400),0,ES400*Input!AT400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(ET400),0,ET400*Input!AU400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EU400),0,EU400*Input!AV400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EV400),0,EV400*Input!AW400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EW400),0,EW400*Input!AX400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EX400),0,EX400*Input!AY400*$I400*$L400)","v":0},{"$f":"MAX(0,SUM(Input!N400:P400)-Input!L400)","v":0},{"$f":"MAX(NPV(Disc,FU400*Input!$BA400:$CR400),FY400-GA400,0)","v":0},null,{"$f":"NPV(Disc,Input!M400*Input!$BA400:$CR400)","v":0},{"$f":"NPV(Disc,SUM(Input!N400:P400)*Input!$BA400:$CR400)","v":0},0,{"$f":"NPV(Disc,1*Input!BA400:CR400)*(Input!L400-IF(Calcs!AD400>0,(Input!L400-Input!AA400)*((1+Input!AB400/Periods)/(1+Disc))^(Calcs!AD400*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA400:$CR400*Input!R400)*PV($C$3,$E400,-1,0,1)+ NPV(Disc,Input!$BA400:$CR400*N400)*PV($C$3,Input!$Z400-$E400,-1,0,1)/(1+Disc)^$AE400)*L400","v":0},{"$f":"(NPV(Disc,Input!$BA400:$CR400*Input!V400)*PV($C$3,$E400,-1,0,1)+NPV(Disc,Input!$BA400:$CR400*Input!$AE400)*PV($C$3,Input!$Z400-$E400,-1,0,1)/(1+Disc)^$AE400)*L400","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY400+DZ400-(FZ400+GC400)-(Input!$Q$13-Input!$J$11)*GK400","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF400<>0,GM400-(Input!$Q$13-Input!$J$11)*$GJ400*$GK400/GF400,0)","v":0},{"$f":"IF(GG400<>0,GN400-(Input!$Q$13-Input!$J$11)*(1-$GJ400)*$GK400/GG400,0)","v":0},0,0,{"$f":"IF(GF400<>0,GQ400-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ400*$GK400/GF400,0)","v":0},{"$f":"IF(GG400<>0,GR400-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ400)*$GK400/GG400,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ400+DY400)/((GC400+FZ400)+$GK400*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ400+DY400)/(FZ400+$GK400*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS400*O400*$G400*$L400","v":0},{"$f":"GY400*MAX(Input!$Z400,$E400)","v":0},{"$f":"Input!CS400*$I400*GasCalcs!G400*$L400","v":0},{"$f":"HA400*MAX(Input!$Z400,$E400)","v":0},{"$f":"IF(ISERROR(Loads!AY400*Input!CS400*$T400*$H400),0,Loads!AY400*Input!CS400*$T400*$H400)*$L400","v":0},{"$f":"IF(ISERROR(Loads!AZ400*Input!CS400*$T400*$H400),0,Loads!AZ400*Input!CS400*$T400*$H400)*$L400","v":0},{"$f":"Input!CS400*$P400*$H400*$C$6*$L400/1000","v":0},{"$f":"IF(Calcs!F400<>0,(Input!U400*H400*$L400*E400+Input!AD400*H400*L400*(F400-E400))/F400*Input!CS400,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB400-1,0)),0,OFFSET(CostE!$AQ$5,$AB400-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB400-1,0)),0,OFFSET(CostE!$AR$5,$AB400-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB400-1,0)),0,OFFSET(CostE!$AS$5,$AB400-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L400)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L400))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L400)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L400))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z400),0,OFFSET(CostE!$F$5,Calcs!Z400-1,0))","v":0}]
[{"$f":"Input!B434","v":0},{"$f":"Input!D434","v":0},{"$f":"TRIM(Input!E434)","v":""},{"$f":"TRIM(Input!F434)","v":""},{"$f":"IF(ISNUMBER(Input!AG434),Input!AG434,1)","v":0},{"$f":"MAX(E434,Input!Z434)","v":0},{"$f":"IF(ISNUMBER(Input!AH434),Input!AH434,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI434),Input!AI434,$G434)","v":1},{"$f":"IF(ISNUMBER(Input!AJ434),Input!AJ434,$G434)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK434),Input!AK434<>0),Input!AK434,IF(Input!V434=0,G434,IF(Input!R434=0,I434,IF(Input!R434*0.03412>Input!V434,G434,I434))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL434),100%,Input!AL434)*IF(ISBLANK(Input!AM434),100%,Input!AM434)","v":1},{"$f":"Input!R434","v":0},{"$f":"Input!AC434","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB434-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q434=\"kW\",Input!U434,Input!R434)),IF(Q434=\"kW\",Input!U434,Input!R434),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q434=\"kW\",Input!AD434,N434)),IF(Q434=\"kW\",Input!AD434,N434),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V434,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y434),MATCH(\"Gen:\"&C434&\":\"&D434&\":All\",CostE!$E$5:$E$1329,0),Y434)","v":{"$error":"#N/A"}},{"$f":"MATCH(W434,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y434),MATCH(\"Load:\"&C434&\":\"&$D434&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X434,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S434,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z434>Input!AG434,Input!AG434,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z434*Periods-(AE434+AF434+AG434)))","v":0},{"$f":"MAX(0,Input!Z434*Periods-AH434-AF434-AE434-AG434)","v":0},{"$f":"IF(OR(Input!E434=\"Residential\",Input!E434=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F434,1,0))=1","v":false},{"$f":"AJ434*AK434*Input!AN434","v":0},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!G$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!G$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!G$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!G$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!G$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!H$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!H$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!H$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!H$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!H$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!I$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!I$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!I$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!I$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!I$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!J$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!J$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!J$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!J$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!J$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!K$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!K$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!K$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!K$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!K$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!L$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!L$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!L$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!L$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!L$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!M$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!M$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!M$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!M$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!M$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!N$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!N$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!N$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!N$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!N$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!O$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!O$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!O$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!O$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!O$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!P$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!P$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!P$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!P$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!P$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Q$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Q$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!Q$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Q$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Q$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!R$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!R$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!R$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!R$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!R$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!S$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!S$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!S$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!S$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!S$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!T$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!T$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!T$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!T$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!T$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!U$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!U$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!U$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!U$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!U$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!V$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!V$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!V$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!V$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!V$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!W$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!W$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!W$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!W$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!W$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!X$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!X$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!X$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!X$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!X$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Y$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Y$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!Y$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Y$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Y$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Z$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Z$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!Z$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Z$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Z$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AA$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AA$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AA$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AA$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AA$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AB$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AB$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AB$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AB$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AB$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AC$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AC$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AC$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AC$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AC$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AD$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AD$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AD$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AD$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AD$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AE$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AE$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AE$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AE$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AE$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AF$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AF$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AF$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AF$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AF$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AG$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AG$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AG$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AG$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AG$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AH$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AH$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AH$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AH$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AH$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AI$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AI$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AI$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AI$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AI$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AJ$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AJ$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AJ$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AK$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AK$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AK$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AK$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AK$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AL$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AL$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AL$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AL$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AL$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AM$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AM$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AM$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AM$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AM$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AN$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AN$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AN$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AN$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AN$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AO$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AO$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AO$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AO$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AO$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AP$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AP$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AP$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AP$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AP$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AQ$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AQ$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AQ$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AR$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AR$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AR$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AR$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AR$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AS$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AS$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AS$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AS$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AS$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AT$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AT$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AT$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AT$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AT$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AU$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AU$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AU$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AU$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AU$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AV$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AV$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AV$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AV$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AV$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AW$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AW$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AW$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AW$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AW$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AX$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AX$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AX$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AX$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AX$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!G$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!G$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!G$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!G$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!G$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!H$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!H$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!H$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!H$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!H$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!I$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!I$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!I$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!I$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!I$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!J$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!J$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!J$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!J$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!J$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!K$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!K$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!K$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!K$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!K$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!L$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!L$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!L$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!L$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!L$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!M$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!M$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!M$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!M$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!M$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!N$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!N$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!N$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!N$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!N$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!O$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!O$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!O$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!O$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!O$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!P$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!P$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!P$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!P$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!P$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Q$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Q$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!Q$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Q$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Q$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!R$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!R$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!R$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!R$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!R$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!S$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!S$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!S$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!S$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!S$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!T$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!T$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!T$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!T$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!T$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!U$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!U$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!U$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!U$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!U$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!V$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!V$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!V$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!V$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!V$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!W$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!W$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!W$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!W$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!W$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!X$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!X$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!X$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!X$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!X$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Y$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Y$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!Y$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Y$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Y$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Z$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Z$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!Z$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Z$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Z$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AA$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AA$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AA$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AA$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AA$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AB$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AB$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AB$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AB$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AB$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AC$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AC$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AC$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AC$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AC$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AD$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AD$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AD$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AD$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AD$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AE$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AE$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AE$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AE$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AE$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AF$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AF$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AF$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AF$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AF$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AG$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AG$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AG$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AG$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AG$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AH$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AH$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AH$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AH$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AH$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AI$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AI$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AI$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AI$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AI$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AJ$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AJ$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AJ$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AK$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AK$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AK$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AK$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AK$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AL$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AL$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AL$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AL$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AL$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AM$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AM$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AM$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AM$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AM$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AN$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AN$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AN$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AN$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AN$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AO$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AO$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AO$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AO$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AO$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AP$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AP$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AP$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AP$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AP$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AQ$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AQ$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AQ$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AR$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AR$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AR$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AR$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AR$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AS$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AS$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AS$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AS$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AS$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AT$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AT$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AT$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AT$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AT$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AU$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AU$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AU$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AU$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AU$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AV$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AV$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AV$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AV$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AV$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AW$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AW$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AW$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AW$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AW$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AX$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AX$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AX$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AX$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AX$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV434),0,Input!BA434:CR434*(AM434:CD434+CE434:DV434)))*L434","v":0},{"$f":"NPV(Disc,GasCalcs!M434:BD434*Input!BA434:CR434)*L434","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV434),0,Input!BA434:CR434*(AM434:CD434*$G434+CE434:DV434*$H434)))*$L434","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S434,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S434,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X434,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EC$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EC$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EC$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EC$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,ED$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,ED$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,ED$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,ED$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EE$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EE$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EE$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EE$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EF$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EF$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EF$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EF$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EG$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EG$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EG$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EG$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EH$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EH$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EH$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EH$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EI$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EI$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EI$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EI$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EJ$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EJ$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EJ$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EK$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EK$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EK$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EK$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EL$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EL$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EL$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EL$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EM$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EM$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EM$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EM$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EN$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EN$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EN$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EN$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EO$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EO$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EO$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EO$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EP$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EP$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EP$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EP$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EQ$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EQ$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EQ$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ER$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,ER$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ER$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,ER$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ES$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,ES$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ES$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,ES$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ET$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,ET$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ET$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,ET$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EU$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EU$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EU$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EU$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EV$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EV$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EV$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EV$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EW$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EW$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EW$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EW$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EX$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EX$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EX$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EX$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC434),0,EC434*Input!AO434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(ED434),0,ED434*Input!AP434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EE434),0,EE434*Input!AQ434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EF434),0,EF434*Input!AR434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EG434),0,EG434*Input!AS434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EH434),0,EH434*Input!AT434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EI434),0,EI434*Input!AU434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EJ434),0,EJ434*Input!AV434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EK434),0,EK434*Input!AW434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EL434),0,EL434*Input!AX434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EM434),0,EM434*Input!AY434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EN434),0,EN434*Input!AO434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EO434),0,EO434*Input!AP434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EP434),0,EP434*Input!AQ434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EQ434),0,EQ434*Input!AR434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(ER434),0,ER434*Input!AS434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(ES434),0,ES434*Input!AT434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(ET434),0,ET434*Input!AU434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EU434),0,EU434*Input!AV434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EV434),0,EV434*Input!AW434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EW434),0,EW434*Input!AX434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EX434),0,EX434*Input!AY434*$I434*$L434)","v":0},{"$f":"MAX(0,SUM(Input!N434:P434)-Input!L434)","v":0},{"$f":"MAX(NPV(Disc,FU434*Input!$BA434:$CR434),FY434-GA434,0)","v":0},null,{"$f":"NPV(Disc,Input!M434*Input!$BA434:$CR434)","v":0},{"$f":"NPV(Disc,SUM(Input!N434:P434)*Input!$BA434:$CR434)","v":0},0,{"$f":"NPV(Disc,1*Input!BA434:CR434)*(Input!L434-IF(Calcs!AD434>0,(Input!L434-Input!AA434)*((1+Input!AB434/Periods)/(1+Disc))^(Calcs!AD434*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA434:$CR434*Input!R434)*PV($C$3,$E434,-1,0,1)+ NPV(Disc,Input!$BA434:$CR434*N434)*PV($C$3,Input!$Z434-$E434,-1,0,1)/(1+Disc)^$AE434)*L434","v":0},{"$f":"(NPV(Disc,Input!$BA434:$CR434*Input!V434)*PV($C$3,$E434,-1,0,1)+NPV(Disc,Input!$BA434:$CR434*Input!$AE434)*PV($C$3,Input!$Z434-$E434,-1,0,1)/(1+Disc)^$AE434)*L434","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY434+DZ434-(FZ434+GC434)-(Input!$Q$13-Input!$J$11)*GK434","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF434<>0,GM434-(Input!$Q$13-Input!$J$11)*$GJ434*$GK434/GF434,0)","v":0},{"$f":"IF(GG434<>0,GN434-(Input!$Q$13-Input!$J$11)*(1-$GJ434)*$GK434/GG434,0)","v":0},0,0,{"$f":"IF(GF434<>0,GQ434-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ434*$GK434/GF434,0)","v":0},{"$f":"IF(GG434<>0,GR434-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ434)*$GK434/GG434,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ434+DY434)/((GC434+FZ434)+$GK434*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ434+DY434)/(FZ434+$GK434*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS434*O434*$G434*$L434","v":0},{"$f":"GY434*MAX(Input!$Z434,$E434)","v":0},{"$f":"Input!CS434*$I434*GasCalcs!G434*$L434","v":0},{"$f":"HA434*MAX(Input!$Z434,$E434)","v":0},{"$f":"IF(ISERROR(Loads!AY434*Input!CS434*$T434*$H434),0,Loads!AY434*Input!CS434*$T434*$H434)*$L434","v":0},{"$f":"IF(ISERROR(Loads!AZ434*Input!CS434*$T434*$H434),0,Loads!AZ434*Input!CS434*$T434*$H434)*$L434","v":0},{"$f":"Input!CS434*$P434*$H434*$C$6*$L434/1000","v":0},{"$f":"IF(Calcs!F434<>0,(Input!U434*H434*$L434*E434+Input!AD434*H434*L434*(F434-E434))/F434*Input!CS434,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB434-1,0)),0,OFFSET(CostE!$AQ$5,$AB434-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB434-1,0)),0,OFFSET(CostE!$AR$5,$AB434-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB434-1,0)),0,OFFSET(CostE!$AS$5,$AB434-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L434)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L434))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L434)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L434))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z434),0,OFFSET(CostE!$F$5,Calcs!Z434-1,0))","v":0}]
[{"$f":"Input!B465","v":0},{"$f":"Input!D465","v":0},{"$f":"TRIM(Input!E465)","v":""},{"$f":"TRIM(Input!F465)","v":""},{"$f":"IF(ISNUMBER(Input!AG465),Input!AG465,1)","v":0},{"$f":"MAX(E465,Input!Z465)","v":0},{"$f":"IF(ISNUMBER(Input!AH465),Input!AH465,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI465),Input!AI465,$G465)","v":1},{"$f":"IF(ISNUMBER(Input!AJ465),Input!AJ465,$G465)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK465),Input!AK465<>0),Input!AK465,IF(Input!V465=0,G465,IF(Input!R465=0,I465,IF(Input!R465*0.03412>Input!V465,G465,I465))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL465),100%,Input!AL465)*IF(ISBLANK(Input!AM465),100%,Input!AM465)","v":1},{"$f":"Input!R465","v":0},{"$f":"Input!AC465","v":0},0,{"$f":"IF(M465<>0,O465/M465,1)","v":1},{"$f":"OFFSET(CostE!$F$5,Calcs!AB465-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q465=\"kW\",Input!U465,Input!R465)),IF(Q465=\"kW\",Input!U465,Input!R465),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q465=\"kW\",Input!AD465,N465)),IF(Q465=\"kW\",Input!AD465,N465),0)","v":0},0,{"$f":"M465*H465*$C$6/1000","v":0},{"$f":"\"Gen:\"&C465&\":\"&$D465&\":\"&B465","v":"Gen:::0"},{"$f":"\"TD:\"&C465&\":\"&$D465&\":\"&$B465","v":"TD:::0"},{"$f":"\"Load:\"&C465&\":\"&$D465&\":\"&B465","v":"Load:::0"},{"$f":"MATCH(V465,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y465),MATCH(\"Gen:\"&C465&\":\"&D465&\":All\",CostE!$E$5:$E$1329,0),Y465)","v":{"$error":"#N/A"}},{"$f":"MATCH(W465,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y465),MATCH(\"Load:\"&C465&\":\"&$D465&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X465,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S465,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z465>Input!AG465,Input!AG465,0)","v":0},{"$f":"TRUNC(E465*Periods)","v":0},{"$f":"E465*Periods-AE465","v":0},{"$f":"IF(AND(F465>E465,AF465>0),MAX(0,1-AF465),0)","v":0},{"$f":"MAX(0,TRUNC(Input!Z465*Periods-(AE465+AF465+AG465)))","v":0},{"$f":"MAX(0,Input!Z465*Periods-AH465-AF465-AE465-AG465)","v":0},{"$f":"IF(OR(Input!E465=\"Residential\",Input!E465=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F465,1,0))=1","v":false},{"$f":"AJ465*AK465*Input!AN465","v":0},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!G$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!G$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!G$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!G$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!G$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!H$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!H$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!H$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!H$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!H$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!I$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!I$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!I$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!I$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!I$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!J$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!J$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!J$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!J$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!J$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!K$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!K$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!K$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!K$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!K$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!L$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!L$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!L$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!L$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!L$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!M$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!M$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!M$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!M$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!M$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!N$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!N$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!N$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!N$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!N$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!O$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!O$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!O$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!O$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!O$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!P$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!P$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!P$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!P$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!P$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Q$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Q$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!Q$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Q$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Q$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!R$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!R$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!R$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!R$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!R$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!S$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!S$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!S$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!S$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!S$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!T$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!T$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!T$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!T$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!T$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!U$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!U$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!U$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!U$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!U$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!V$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!V$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!V$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!V$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!V$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!W$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!W$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!W$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!W$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!W$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!X$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!X$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!X$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!X$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!X$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Y$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Y$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!Y$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Y$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Y$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Z$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Z$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!Z$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Z$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Z$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AA$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AA$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AA$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AA$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AA$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AB$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AB$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AB$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AB$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AB$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AC$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AC$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AC$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AC$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AC$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AD$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AD$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AD$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AD$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AD$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AE$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AE$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AE$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AE$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AE$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AF$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AF$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AF$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AF$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AF$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AG$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AG$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AG$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AG$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AG$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AH$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AH$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AH$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AH$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AH$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AI$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AI$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AI$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AI$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AI$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AJ$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AJ$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AJ$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AK$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AK$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AK$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AK$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AK$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AL$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AL$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AL$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AL$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AL$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AM$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AM$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AM$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AM$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AM$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AN$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AN$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AN$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AN$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AN$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AO$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AO$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AO$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AO$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AO$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AP$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AP$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AP$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AP$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AP$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AQ$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AQ$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AQ$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AR$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AR$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AR$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AR$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AR$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AS$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AS$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AS$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AS$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AS$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AT$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AT$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AT$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AT$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AT$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AU$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AU$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AU$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AU$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AU$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AV$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AV$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AV$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AV$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AV$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AW$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AW$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AW$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AW$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AW$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AX$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AX$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AX$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AX$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AX$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!G$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!G$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!G$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!G$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!G$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!H$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!H$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!H$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!H$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!H$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!I$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!I$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!I$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!I$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!I$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!J$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!J$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!J$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!J$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!J$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!K$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!K$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!K$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!K$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!K$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!L$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!L$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!L$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!L$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!L$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!M$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!M$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!M$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!M$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!M$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!N$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!N$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!N$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!N$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!N$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!O$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!O$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!O$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!O$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!O$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!P$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!P$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!P$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!P$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!P$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Q$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Q$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!Q$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Q$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Q$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!R$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!R$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!R$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!R$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!R$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!S$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!S$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!S$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!S$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!S$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!T$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!T$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!T$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!T$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!T$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!U$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!U$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!U$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!U$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!U$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!V$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!V$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!V$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!V$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!V$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!W$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!W$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!W$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!W$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!W$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!X$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!X$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!X$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!X$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!X$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Y$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Y$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!Y$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Y$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Y$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Z$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Z$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!Z$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Z$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Z$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AA$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AA$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AA$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AA$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AA$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AB$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AB$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AB$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AB$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AB$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AC$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AC$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AC$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AC$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AC$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AD$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AD$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AD$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AD$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AD$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AE$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AE$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AE$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AE$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AE$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AF$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AF$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AF$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AF$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AF$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AG$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AG$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AG$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AG$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AG$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AH$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AH$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AH$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AH$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AH$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AI$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AI$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AI$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AI$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AI$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AJ$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AJ$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AJ$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AK$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AK$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AK$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AK$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AK$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AL$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AL$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AL$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AL$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AL$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AM$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AM$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AM$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AM$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AM$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AN$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AN$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AN$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AN$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AN$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AO$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AO$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AO$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AO$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AO$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AP$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AP$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AP$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AP$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AP$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AQ$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AQ$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AQ$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AR$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AR$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AR$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AR$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AR$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AS$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AS$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AS$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AS$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AS$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AT$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AT$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AT$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AT$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AT$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AU$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AU$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AU$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AU$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AU$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AV$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AV$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AV$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AV$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AV$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AW$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AW$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AW$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AW$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AW$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AX$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AX$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AX$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AX$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AX$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV465),0,Input!BA465:CR465*(AM465:CD465+CE465:DV465)))*L465","v":0},{"$f":"NPV(Disc,GasCalcs!M465:BD465*Input!BA465:CR465)*L465","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV465),0,Input!BA465:CR465*(AM465:CD465*$G465+CE465:DV465*$H465)))*$L465","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S465,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S465,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X465,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EC$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EC$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EC$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EC$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,ED$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,ED$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,ED$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,ED$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EE$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EE$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EE$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EE$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EF$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EF$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EF$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EF$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EG$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EG$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EG$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EG$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EH$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EH$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EH$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EH$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EI$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EI$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EI$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EI$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EJ$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EJ$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EJ$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EK$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EK$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EK$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EK$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EL$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EL$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EL$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EL$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EM$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EM$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EM$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EM$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EN$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EN$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EN$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EN$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EO$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EO$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EO$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EO$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EP$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EP$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EP$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EP$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EQ$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EQ$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EQ$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ER$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,ER$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ER$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,ER$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ES$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,ES$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ES$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,ES$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ET$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,ET$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ET$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,ET$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EU$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EU$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EU$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EU$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EV$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EV$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EV$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EV$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EW$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EW$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EW$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EW$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EX$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EX$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EX$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EX$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC465),0,EC465*Input!AO465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(ED465),0,ED465*Input!AP465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EE465),0,EE465*Input!AQ465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EF465),0,EF465*Input!AR465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EG465),0,EG465*Input!AS465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EH465),0,EH465*Input!AT465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EI465),0,EI465*Input!AU465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EJ465),0,EJ465*Input!AV465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EK465),0,EK465*Input!AW465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EL465),0,EL465*Input!AX465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EM465),0,EM465*Input!AY465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EN465),0,EN465*Input!AO465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EO465),0,EO465*Input!AP465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EP465),0,EP465*Input!AQ465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EQ465),0,EQ465*Input!AR465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(ER465),0,ER465*Input!AS465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(ES465),0,ES465*Input!AT465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(ET465),0,ET465*Input!AU465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EU465),0,EU465*Input!AV465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EV465),0,EV465*Input!AW465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EW465),0,EW465*Input!AX465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EX465),0,EX465*Input!AY465*$I465*$L465)","v":0},{"$f":"MAX(0,SUM(Input!N465:P465)-Input!L465)","v":0},{"$f":"MAX(NPV(Disc,FU465*Input!$BA465:$CR465),FY465-GA465,0)","v":0},null,{"$f":"NPV(Disc,Input!M465*Input!$BA465:$CR465)","v":0},{"$f":"NPV(Disc,SUM(Input!N465:P465)*Input!$BA465:$CR465)","v":0},0,{"$f":"NPV(Disc,1*Input!BA465:CR465)*(Input!L465-IF(Calcs!AD465>0,(Input!L465-Input!AA465)*((1+Input!AB465/Periods)/(1+Disc))^(Calcs!AD465*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA465:$CR465*Input!R465)*PV($C$3,$E465,-1,0,1)+ NPV(Disc,Input!$BA465:$CR465*N465)*PV($C$3,Input!$Z465-$E465,-1,0,1)/(1+Disc)^$AE465)*L465","v":0},{"$f":"(NPV(Disc,Input!$BA465:$CR465*Input!V465)*PV($C$3,$E465,-1,0,1)+NPV(Disc,Input!$BA465:$CR465*Input!$AE465)*PV($C$3,Input!$Z465-$E465,-1,0,1)/(1+Disc)^$AE465)*L465","v":0},0,0,{"$f":"MAX(0,DY465)","v":0},{"$f":"MAX(0,DZ465)","v":0},0,{"$error":"#DIV/0!"},{"$f":"DY465+DZ465-(FZ465+GC465)-(Input!$Q$13-Input!$J$11)*GK465","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF465<>0,GM465-(Input!$Q$13-Input!$J$11)*$GJ465*$GK465/GF465,0)","v":0},{"$f":"IF(GG465<>0,GN465-(Input!$Q$13-Input!$J$11)*(1-$GJ465)*$GK465/GG465,0)","v":0},0,0,{"$f":"IF(GF465<>0,GQ465-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ465*$GK465/GF465,0)","v":0},{"$f":"IF(GG465<>0,GR465-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ465)*$GK465/GG465,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ465+DY465)/((GC465+FZ465)+$GK465*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ465+DY465)/(FZ465+$GK465*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS465*O465*$G465*$L465","v":0},{"$f":"GY465*MAX(Input!$Z465,$E465)","v":0},{"$f":"Input!CS465*$I465*GasCalcs!G465*$L465","v":0},{"$f":"HA465*MAX(Input!$Z465,$E465)","v":0},{"$f":"IF(ISERROR(Loads!AY465*Input!CS465*$T465*$H465),0,Loads!AY465*Input!CS465*$T465*$H465)*$L465","v":0},{"$f":"IF(ISERROR(Loads!AZ465*Input!CS465*$T465*$H465),0,Loads!AZ465*Input!CS465*$T465*$H465)*$L465","v":0},{"$f":"Input!CS465*$P465*$H465*$C$6*$L465/1000","v":0},{"$f":"IF(Calcs!F465<>0,(Input!U465*H465*$L465*E465+Input!AD465*H465*L465*(F465-E465))/F465*Input!CS465,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB465-1,0)),0,OFFSET(CostE!$AQ$5,$AB465-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB465-1,0)),0,OFFSET(CostE!$AR$5,$AB465-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB465-1,0)),0,OFFSET(CostE!$AS$5,$AB465-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L465)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L465))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L465)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L465))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z465),0,OFFSET(CostE!$F$5,Calcs!Z465-1,0))","v":0}]
[{"$f":"Input!B482","v":0},{"$f":"Input!D482","v":0},{"$f":"TRIM(Input!E482)","v":""},{"$f":"TRIM(Input!F482)","v":""},{"$f":"IF(ISNUMBER(Input!AG482),Input!AG482,1)","v":0},{"$f":"MAX(E482,Input!Z482)","v":0},{"$f":"IF(ISNUMBER(Input!AH482),Input!AH482,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI482),Input!AI482,$G482)","v":1},{"$f":"IF(ISNUMBER(Input!AJ482),Input!AJ482,$G482)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK482),Input!AK482<>0),Input!AK482,IF(Input!V482=0,G482,IF(Input!R482=0,I482,IF(Input!R482*0.03412>Input!V482,G482,I482))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL482),100%,Input!AL482)*IF(ISBLANK(Input!AM482),100%,Input!AM482)","v":1},{"$f":"Input!R482","v":0},{"$f":"Input!AC482","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB482-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q482=\"kW\",Input!U482,Input!R482)),IF(Q482=\"kW\",Input!U482,Input!R482),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q482=\"kW\",Input!AD482,N482)),IF(Q482=\"kW\",Input!AD482,N482),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V482,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y482),MATCH(\"Gen:\"&C482&\":\"&D482&\":All\",CostE!$E$5:$E$1329,0),Y482)","v":{"$error":"#N/A"}},{"$f":"MATCH(W482,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y482),MATCH(\"Load:\"&C482&\":\"&$D482&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X482,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S482,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z482>Input!AG482,Input!AG482,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z482*Periods-(AE482+AF482+AG482)))","v":0},{"$f":"MAX(0,Input!Z482*Periods-AH482-AF482-AE482-AG482)","v":0},{"$f":"IF(OR(Input!E482=\"Residential\",Input!E482=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F482,1,0))=1","v":false},{"$f":"AJ482*AK482*Input!AN482","v":0},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!G$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!G$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!G$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!G$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!G$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!H$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!H$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!H$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!H$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!H$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!I$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!I$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!I$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!I$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!I$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!J$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!J$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!J$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!J$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!J$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!K$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!K$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!K$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!K$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!K$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!L$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!L$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!L$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!L$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!L$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!M$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!M$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!M$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!M$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!M$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!N$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!N$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!N$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!N$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!N$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!O$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!O$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!O$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!O$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!O$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!P$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!P$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!P$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!P$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!P$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Q$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Q$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!Q$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Q$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Q$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!R$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!R$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!R$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!R$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!R$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!S$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!S$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!S$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!S$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!S$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!T$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!T$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!T$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!T$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!T$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!U$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!U$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!U$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!U$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!U$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!V$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!V$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!V$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!V$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!V$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!W$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!W$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!W$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!W$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!W$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!X$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!X$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!X$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!X$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!X$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Y$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Y$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!Y$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Y$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Y$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Z$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Z$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!Z$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Z$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Z$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AA$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AA$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AA$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AA$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AA$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AB$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AB$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AB$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AB$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AB$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AC$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AC$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AC$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AC$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AC$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AD$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AD$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AD$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AD$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AD$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AE$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AE$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AE$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AE$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AE$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AF$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AF$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AF$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AF$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AF$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AG$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AG$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AG$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AG$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AG$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AH$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AH$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AH$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AH$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AH$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AI$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AI$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AI$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AI$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AI$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AJ$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AJ$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AJ$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AK$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AK$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AK$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AK$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AK$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AL$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AL$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AL$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AL$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AL$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AM$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AM$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AM$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AM$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AM$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AN$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AN$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AN$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AN$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AN$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AO$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AO$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AO$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AO$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AO$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AP$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AP$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AP$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AP$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AP$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AQ$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AQ$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AQ$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AR$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AR$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AR$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AR$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AR$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AS$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AS$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AS$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AS$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AS$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AT$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AT$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AT$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AT$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AT$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AU$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AU$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AU$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AU$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AU$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AV$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AV$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AV$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AV$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AV$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AW$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AW$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AW$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AW$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AW$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AX$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AX$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AX$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AX$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AX$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!G$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!G$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!G$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!G$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!G$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!H$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!H$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!H$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!H$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!H$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!I$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!I$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!I$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!I$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!I$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!J$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!J$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!J$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!J$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!J$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!K$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!K$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!K$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!K$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!K$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!L$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!L$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!L$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!L$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!L$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!M$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!M$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!M$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!M$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!M$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!N$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!N$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!N$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!N$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!N$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!O$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!O$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!O$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!O$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!O$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!P$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!P$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!P$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!P$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!P$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Q$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Q$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!Q$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Q$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Q$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!R$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!R$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!R$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!R$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!R$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!S$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!S$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!S$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!S$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!S$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!T$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!T$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!T$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!T$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!T$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!U$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!U$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!U$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!U$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!U$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!V$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!V$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!V$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!V$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!V$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!W$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!W$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!W$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!W$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!W$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!X$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!X$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!X$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!X$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!X$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Y$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Y$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!Y$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Y$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Y$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Z$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Z$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!Z$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Z$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Z$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AA$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AA$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AA$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AA$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AA$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AB$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AB$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AB$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AB$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AB$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AC$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AC$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AC$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AC$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AC$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AD$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AD$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AD$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AD$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AD$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AE$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AE$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AE$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AE$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AE$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AF$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AF$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AF$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AF$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AF$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AG$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AG$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AG$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AG$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AG$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AH$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AH$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AH$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AH$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AH$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AI$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AI$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AI$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AI$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AI$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AJ$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AJ$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AJ$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AK$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AK$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AK$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AK$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AK$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AL$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AL$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AL$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AL$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AL$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AM$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AM$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AM$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AM$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AM$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AN$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AN$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AN$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AN$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AN$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AO$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AO$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AO$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AO$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AO$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AP$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AP$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AP$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AP$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AP$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AQ$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AQ$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AQ$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AR$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AR$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AR$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AR$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AR$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AS$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AS$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AS$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AS$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AS$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AT$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AT$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AT$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AT$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AT$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AU$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AU$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AU$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AU$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AU$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AV$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AV$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AV$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AV$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AV$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AW$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AW$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AW$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AW$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AW$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AX$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AX$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AX$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AX$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AX$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV482),0,Input!BA482:CR482*(AM482:CD482+CE482:DV482)))*L482","v":0},{"$f":"NPV(Disc,GasCalcs!M482:BD482*Input!BA482:CR482)*L482","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV482),0,Input!BA482:CR482*(AM482:CD482*$G482+CE482:DV482*$H482)))*$L482","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S482,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S482,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X482,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EC$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EC$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EC$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EC$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,ED$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,ED$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,ED$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,ED$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EE$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EE$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EE$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EE$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EF$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EF$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EF$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EF$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EG$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EG$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EG$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EG$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EH$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EH$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EH$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EH$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EI$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EI$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EI$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EI$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EJ$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EJ$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EJ$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EK$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EK$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EK$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EK$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EL$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EL$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EL$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EL$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EM$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EM$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EM$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EM$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EN$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EN$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EN$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EN$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EO$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EO$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EO$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EO$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EP$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EP$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EP$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EP$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EQ$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EQ$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EQ$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ER$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,ER$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ER$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,ER$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ES$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,ES$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ES$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,ES$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ET$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,ET$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ET$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,ET$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EU$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EU$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EU$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EU$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EV$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EV$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EV$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EV$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EW$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EW$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EW$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EW$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EX$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EX$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EX$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EX$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC482),0,EC482*Input!AO482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(ED482),0,ED482*Input!AP482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EE482),0,EE482*Input!AQ482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EF482),0,EF482*Input!AR482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EG482),0,EG482*Input!AS482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EH482),0,EH482*Input!AT482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EI482),0,EI482*Input!AU482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EJ482),0,EJ482*Input!AV482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EK482),0,EK482*Input!AW482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EL482),0,EL482*Input!AX482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EM482),0,EM482*Input!AY482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EN482),0,EN482*Input!AO482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EO482),0,EO482*Input!AP482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EP482),0,EP482*Input!AQ482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EQ482),0,EQ482*Input!AR482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(ER482),0,ER482*Input!AS482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(ES482),0,ES482*Input!AT482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(ET482),0,ET482*Input!AU482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EU482),0,EU482*Input!AV482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EV482),0,EV482*Input!AW482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EW482),0,EW482*Input!AX482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EX482),0,EX482*Input!AY482*$I482*$L482)","v":0},{"$f":"MAX(0,SUM(Input!N482:P482)-Input!L482)","v":0},{"$f":"MAX(NPV(Disc,FU482*Input!$BA482:$CR482),FY482-GA482,0)","v":0},null,{"$f":"NPV(Disc,Input!M482*Input!$BA482:$CR482)","v":0},{"$f":"NPV(Disc,SUM(Input!N482:P482)*Input!$BA482:$CR482)","v":0},0,{"$f":"NPV(Disc,1*Input!BA482:CR482)*(Input!L482-IF(Calcs!AD482>0,(Input!L482-Input!AA482)*((1+Input!AB482/Periods)/(1+Disc))^(Calcs!AD482*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA482:$CR482*Input!R482)*PV($C$3,$E482,-1,0,1)+ NPV(Disc,Input!$BA482:$CR482*N482)*PV($C$3,Input!$Z482-$E482,-1,0,1)/(1+Disc)^$AE482)*L482","v":0},{"$f":"(NPV(Disc,Input!$BA482:$CR482*Input!V482)*PV($C$3,$E482,-1,0,1)+NPV(Disc,Input!$BA482:$CR482*Input!$AE482)*PV($C$3,Input!$Z482-$E482,-1,0,1)/(1+Disc)^$AE482)*L482","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY482+DZ482-(FZ482+GC482)-(Input!$Q$13-Input!$J$11)*GK482","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF482<>0,GM482-(Input!$Q$13-Input!$J$11)*$GJ482*$GK482/GF482,0)","v":0},{"$f":"IF(GG482<>0,GN482-(Input!$Q$13-Input!$J$11)*(1-$GJ482)*$GK482/GG482,0)","v":0},0,0,{"$f":"IF(GF482<>0,GQ482-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ482*$GK482/GF482,0)","v":0},{"$f":"IF(GG482<>0,GR482-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ482)*$GK482/GG482,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ482+DY482)/((GC482+FZ482)+$GK482*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ482+DY482)/(FZ482+$GK482*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS482*O482*$G482*$L482","v":0},{"$f":"GY482*MAX(Input!$Z482,$E482)","v":0},{"$f":"Input!CS482*$I482*GasCalcs!G482*$L482","v":0},{"$f":"HA482*MAX(Input!$Z482,$E482)","v":0},{"$f":"IF(ISERROR(Loads!AY482*Input!CS482*$T482*$H482),0,Loads!AY482*Input!CS482*$T482*$H482)*$L482","v":0},{"$f":"IF(ISERROR(Loads!AZ482*Input!CS482*$T482*$H482),0,Loads!AZ482*Input!CS482*$T482*$H482)*$L482","v":0},{"$f":"Input!CS482*$P482*$H482*$C$6*$L482/1000","v":0},{"$f":"IF(Calcs!F482<>0,(Input!U482*H482*$L482*E482+Input!AD482*H482*L482*(F482-E482))/F482*Input!CS482,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB482-1,0)),0,OFFSET(CostE!$AQ$5,$AB482-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB482-1,0)),0,OFFSET(CostE!$AR$5,$AB482-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB482-1,0)),0,OFFSET(CostE!$AS$5,$AB482-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L482)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L482))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L482)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L482))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z482),0,OFFSET(CostE!$F$5,Calcs!Z482-1,0))","v":0}]
[{"$f":"Input!B524","v":0},{"$f":"Input!D524","v":0},{"$f":"TRIM(Input!E524)","v":""},{"$f":"TRIM(Input!F524)","v":""},{"$f":"IF(ISNUMBER(Input!AG524),Input!AG524,1)","v":0},{"$f":"MAX(E524,Input!Z524)","v":0},{"$f":"IF(ISNUMBER(Input!AH524),Input!AH524,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI524),Input!AI524,$G524)","v":1},{"$f":"IF(ISNUMBER(Input!AJ524),Input!AJ524,$G524)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK524),Input!AK524<>0),Input!AK524,IF(Input!V524=0,G524,IF(Input!R524=0,I524,IF(Input!R524*0.03412>Input!V524,G524,I524))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL524),100%,Input!AL524)*IF(ISBLANK(Input!AM524),100%,Input!AM524)","v":1},{"$f":"Input!R524","v":0},{"$f":"Input!AC524","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB524-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q524=\"kW\",Input!U524,Input!R524)),IF(Q524=\"kW\",Input!U524,Input!R524),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q524=\"kW\",Input!AD524,N524)),IF(Q524=\"kW\",Input!AD524,N524),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V524,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y524),MATCH(\"Gen:\"&C524&\":\"&D524&\":All\",CostE!$E$5:$E$1329,0),Y524)","v":{"$error":"#N/A"}},{"$f":"MATCH(W524,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y524),MATCH(\"Load:\"&C524&\":\"&$D524&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X524,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S524,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z524>Input!AG524,Input!AG524,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z524*Periods-(AE524+AF524+AG524)))","v":0},{"$f":"MAX(0,Input!Z524*Periods-AH524-AF524-AE524-AG524)","v":0},{"$f":"IF(OR(Input!E524=\"Residential\",Input!E524=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F524,1,0))=1","v":false},{"$f":"AJ524*AK524*Input!AN524","v":0},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!G$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!G$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!G$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!G$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!G$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!H$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!H$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!H$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!H$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!H$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!I$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!I$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!I$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!I$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!I$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!J$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!J$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!J$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!J$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!J$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!K$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!K$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!K$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!K$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!K$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!L$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!L$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!L$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!L$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!L$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!M$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!M$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!M$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!M$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!M$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!N$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!N$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!N$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!N$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!N$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!O$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!O$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!O$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!O$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!O$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!P$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!P$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!P$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!P$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!P$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Q$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Q$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!Q$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Q$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Q$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!R$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!R$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!R$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!R$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!R$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!S$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!S$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!S$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!S$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!S$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!T$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!T$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!T$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!T$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!T$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!U$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!U$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!U$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!U$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!U$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!V$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!V$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!V$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!V$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!V$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!W$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!W$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!W$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!W$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!W$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!X$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!X$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!X$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!X$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!X$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Y$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Y$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!Y$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Y$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Y$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Z$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Z$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!Z$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Z$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Z$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AA$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AA$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AA$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AA$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AA$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AB$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AB$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AB$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AB$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AB$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AC$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AC$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AC$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AC$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AC$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AD$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AD$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AD$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AD$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AD$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AE$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AE$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AE$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AE$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AE$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AF$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AF$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AF$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AF$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AF$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AG$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AG$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AG$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AG$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AG$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AH$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AH$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AH$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AH$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AH$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AI$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AI$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AI$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AI$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AI$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AJ$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AJ$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AJ$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AK$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AK$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AK$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AK$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AK$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AL$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AL$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AL$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AL$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AL$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AM$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AM$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AM$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AM$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AM$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AN$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AN$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AN$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AN$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AN$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AO$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AO$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AO$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AO$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AO$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AP$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AP$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AP$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AP$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AP$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AQ$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AQ$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AQ$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AR$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AR$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AR$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AR$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AR$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AS$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AS$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AS$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AS$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AS$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AT$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AT$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AT$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AT$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AT$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AU$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AU$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AU$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AU$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AU$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AV$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AV$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AV$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AV$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AV$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AW$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AW$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AW$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AW$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AW$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AX$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AX$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AX$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AX$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AX$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!G$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!G$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!G$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!G$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!G$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!H$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!H$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!H$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!H$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!H$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!I$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!I$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!I$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!I$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!I$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!J$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!J$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!J$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!J$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!J$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!K$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!K$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!K$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!K$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!K$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!L$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!L$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!L$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!L$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!L$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!M$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!M$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!M$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!M$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!M$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!N$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!N$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!N$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!N$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!N$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!O$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!O$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!O$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!O$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!O$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!P$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!P$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!P$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!P$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!P$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Q$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Q$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!Q$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Q$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Q$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!R$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!R$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!R$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!R$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!R$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!S$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!S$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!S$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!S$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!S$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!T$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!T$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!T$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!T$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!T$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!U$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!U$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!U$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!U$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!U$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!V$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!V$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!V$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!V$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!V$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!W$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!W$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!W$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!W$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!W$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!X$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!X$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!X$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!X$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!X$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Y$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Y$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!Y$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Y$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Y$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Z$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Z$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!Z$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Z$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Z$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AA$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AA$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AA$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AA$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AA$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AB$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AB$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AB$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AB$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AB$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AC$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AC$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AC$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AC$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AC$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AD$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AD$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AD$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AD$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AD$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AE$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AE$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AE$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AE$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AE$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AF$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AF$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AF$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AF$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AF$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AG$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AG$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AG$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AG$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AG$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AH$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AH$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AH$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AH$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AH$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AI$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AI$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AI$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AI$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AI$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AJ$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AJ$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AJ$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AK$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AK$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AK$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AK$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AK$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AL$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AL$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AL$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AL$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AL$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AM$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AM$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AM$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AM$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AM$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AN$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AN$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AN$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AN$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AN$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AO$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AO$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AO$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AO$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AO$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AP$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AP$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AP$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AP$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AP$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AQ$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AQ$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AQ$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AR$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AR$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AR$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AR$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AR$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AS$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AS$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AS$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AS$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AS$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AT$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AT$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AT$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AT$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AT$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AU$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AU$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AU$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AU$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AU$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AV$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AV$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AV$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AV$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AV$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AW$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AW$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AW$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AW$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AW$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AX$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AX$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AX$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AX$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AX$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV524),0,Input!BA524:CR524*(AM524:CD524+CE524:DV524)))*L524","v":0},{"$f":"NPV(Disc,GasCalcs!M524:BD524*Input!BA524:CR524)*L524","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV524),0,Input!BA524:CR524*(AM524:CD524*$G524+CE524:DV524*$H524)))*$L524","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S524,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S524,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X524,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EC$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EC$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EC$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EC$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,ED$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,ED$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,ED$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,ED$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EE$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EE$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EE$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EE$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EF$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EF$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EF$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EF$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EG$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EG$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EG$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EG$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EH$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EH$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EH$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EH$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EI$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EI$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EI$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EI$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EJ$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EJ$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EJ$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EK$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EK$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EK$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EK$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EL$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EL$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EL$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EL$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EM$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EM$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EM$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EM$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EN$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EN$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EN$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EN$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EO$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EO$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EO$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EO$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EP$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EP$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EP$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EP$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EQ$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EQ$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EQ$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ER$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,ER$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ER$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,ER$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ES$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,ES$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ES$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,ES$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ET$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,ET$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ET$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,ET$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EU$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EU$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EU$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EU$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EV$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EV$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EV$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EV$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EW$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EW$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EW$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EW$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EX$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EX$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EX$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EX$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC524),0,EC524*Input!AO524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(ED524),0,ED524*Input!AP524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EE524),0,EE524*Input!AQ524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EF524),0,EF524*Input!AR524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EG524),0,EG524*Input!AS524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EH524),0,EH524*Input!AT524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EI524),0,EI524*Input!AU524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EJ524),0,EJ524*Input!AV524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EK524),0,EK524*Input!AW524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EL524),0,EL524*Input!AX524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EM524),0,EM524*Input!AY524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EN524),0,EN524*Input!AO524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EO524),0,EO524*Input!AP524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EP524),0,EP524*Input!AQ524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EQ524),0,EQ524*Input!AR524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(ER524),0,ER524*Input!AS524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(ES524),0,ES524*Input!AT524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(ET524),0,ET524*Input!AU524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EU524),0,EU524*Input!AV524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EV524),0,EV524*Input!AW524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EW524),0,EW524*Input!AX524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EX524),0,EX524*Input!AY524*$I524*$L524)","v":0},{"$f":"MAX(0,SUM(Input!N524:P524)-Input!L524)","v":0},{"$f":"MAX(NPV(Disc,FU524*Input!$BA524:$CR524),FY524-GA524,0)","v":0},null,{"$f":"NPV(Disc,Input!M524*Input!$BA524:$CR524)","v":0},{"$f":"NPV(Disc,SUM(Input!N524:P524)*Input!$BA524:$CR524)","v":0},0,{"$f":"NPV(Disc,1*Input!BA524:CR524)*(Input!L524-IF(Calcs!AD524>0,(Input!L524-Input!AA524)*((1+Input!AB524/Periods)/(1+Disc))^(Calcs!AD524*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA524:$CR524*Input!R524)*PV($C$3,$E524,-1,0,1)+ NPV(Disc,Input!$BA524:$CR524*N524)*PV($C$3,Input!$Z524-$E524,-1,0,1)/(1+Disc)^$AE524)*L524","v":0},{"$f":"(NPV(Disc,Input!$BA524:$CR524*Input!V524)*PV($C$3,$E524,-1,0,1)+NPV(Disc,Input!$BA524:$CR524*Input!$AE524)*PV($C$3,Input!$Z524-$E524,-1,0,1)/(1+Disc)^$AE524)*L524","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY524+DZ524-(FZ524+GC524)-(Input!$Q$13-Input!$J$11)*GK524","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF524<>0,GM524-(Input!$Q$13-Input!$J$11)*$GJ524*$GK524/GF524,0)","v":0},{"$f":"IF(GG524<>0,GN524-(Input!$Q$13-Input!$J$11)*(1-$GJ524)*$GK524/GG524,0)","v":0},0,0,{"$f":"IF(GF524<>0,GQ524-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ524*$GK524/GF524,0)","v":0},{"$f":"IF(GG524<>0,GR524-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ524)*$GK524/GG524,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ524+DY524)/((GC524+FZ524)+$GK524*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ524+DY524)/(FZ524+$GK524*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS524*O524*$G524*$L524","v":0},{"$f":"GY524*MAX(Input!$Z524,$E524)","v":0},{"$f":"Input!CS524*$I524*GasCalcs!G524*$L524","v":0},{"$f":"HA524*MAX(Input!$Z524,$E524)","v":0},{"$f":"IF(ISERROR(Loads!AY524*Input!CS524*$T524*$H524),0,Loads!AY524*Input!CS524*$T524*$H524)*$L524","v":0},{"$f":"IF(ISERROR(Loads!AZ524*Input!CS524*$T524*$H524),0,Loads!AZ524*Input!CS524*$T524*$H524)*$L524","v":0},{"$f":"Input!CS524*$P524*$H524*$C$6*$L524/1000","v":0},{"$f":"IF(Calcs!F524<>0,(Input!U524*H524*$L524*E524+Input!AD524*H524*L524*(F524-E524))/F524*Input!CS524,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB524-1,0)),0,OFFSET(CostE!$AQ$5,$AB524-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB524-1,0)),0,OFFSET(CostE!$AR$5,$AB524-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB524-1,0)),0,OFFSET(CostE!$AS$5,$AB524-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L524)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L524))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L524)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L524))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z524),0,OFFSET(CostE!$F$5,Calcs!Z524-1,0))","v":0}]
[{"$f":"Input!B547","v":0},{"$f":"Input!D547","v":0},{"$f":"TRIM(Input!E547)","v":""},{"$f":"TRIM(Input!F547)","v":""},{"$f":"IF(ISNUMBER(Input!AG547),Input!AG547,1)","v":0},{"$f":"MAX(E547,Input!Z547)","v":0},{"$f":"IF(ISNUMBER(Input!AH547),Input!AH547,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI547),Input!AI547,$G547)","v":1},{"$f":"IF(ISNUMBER(Input!AJ547),Input!AJ547,$G547)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK547),Input!AK547<>0),Input!AK547,IF(Input!V547=0,G547,IF(Input!R547=0,I547,IF(Input!R547*0.03412>Input!V547,G547,I547))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL547),100%,Input!AL547)*IF(ISBLANK(Input!AM547),100%,Input!AM547)","v":1},{"$f":"Input!R547","v":0},{"$f":"Input!AC547","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB547-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q547=\"kW\",Input!U547,Input!R547)),IF(Q547=\"kW\",Input!U547,Input!R547),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q547=\"kW\",Input!AD547,N547)),IF(Q547=\"kW\",Input!AD547,N547),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V547,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y547),MATCH(\"Gen:\"&C547&\":\"&D547&\":All\",CostE!$E$5:$E$1329,0),Y547)","v":{"$error":"#N/A"}},{"$f":"MATCH(W547,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y547),MATCH(\"Load:\"&C547&\":\"&$D547&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X547,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S547,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z547>Input!AG547,Input!AG547,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z547*Periods-(AE547+AF547+AG547)))","v":0},{"$f":"MAX(0,Input!Z547*Periods-AH547-AF547-AE547-AG547)","v":0},{"$f":"IF(OR(Input!E547=\"Residential\",Input!E547=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F547,1,0))=1","v":false},{"$f":"AJ547*AK547*Input!AN547","v":0},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!G$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!G$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!G$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!G$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!G$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!H$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!H$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!H$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!H$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!H$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!I$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!I$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!I$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!I$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!I$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!J$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!J$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!J$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!J$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!J$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!K$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!K$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!K$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!K$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!K$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!L$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!L$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!L$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!L$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!L$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!M$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!M$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!M$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!M$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!M$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!N$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!N$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!N$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!N$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!N$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!O$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!O$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!O$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!O$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!O$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!P$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!P$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!P$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!P$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!P$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Q$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Q$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!Q$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Q$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Q$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!R$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!R$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!R$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!R$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!R$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!S$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!S$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!S$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!S$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!S$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!T$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!T$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!T$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!T$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!T$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!U$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!U$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!U$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!U$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!U$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!V$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!V$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!V$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!V$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!V$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!W$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!W$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!W$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!W$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!W$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!X$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!X$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!X$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!X$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!X$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Y$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Y$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!Y$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Y$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Y$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Z$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Z$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!Z$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Z$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Z$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AA$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AA$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AA$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AA$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AA$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AB$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AB$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AB$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AB$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AB$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AC$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AC$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AC$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AC$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AC$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AD$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AD$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AD$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AD$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AD$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AE$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AE$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AE$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AE$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AE$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AF$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AF$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AF$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AF$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AF$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AG$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AG$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AG$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AG$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AG$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AH$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AH$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AH$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AH$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AH$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AI$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AI$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AI$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AI$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AI$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AJ$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AJ$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AJ$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AK$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AK$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AK$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AK$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AK$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AL$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AL$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AL$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AL$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AL$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AM$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AM$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AM$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AM$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AM$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AN$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AN$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AN$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AN$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AN$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AO$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AO$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AO$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AO$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AO$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AP$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AP$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AP$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AP$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AP$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AQ$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AQ$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AQ$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AR$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AR$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AR$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AR$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AR$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AS$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AS$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AS$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AS$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AS$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AT$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AT$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AT$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AT$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AT$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AU$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AU$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AU$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AU$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AU$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AV$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AV$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AV$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AV$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AV$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AW$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AW$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AW$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AW$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AW$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AX$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AX$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AX$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AX$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AX$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!G$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!G$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!G$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!G$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!G$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!H$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!H$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!H$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!H$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!H$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!I$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!I$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!I$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!I$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!I$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!J$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!J$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!J$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!J$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!J$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!K$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!K$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!K$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!K$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!K$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!L$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!L$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!L$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!L$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!L$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!M$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!M$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!M$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!M$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!M$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!N$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!N$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!N$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!N$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!N$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!O$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!O$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!O$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!O$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!O$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!P$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!P$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!P$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!P$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!P$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Q$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Q$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!Q$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Q$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Q$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!R$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!R$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!R$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!R$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!R$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!S$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!S$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!S$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!S$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!S$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!T$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!T$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!T$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!T$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!T$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!U$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!U$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!U$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!U$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!U$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!V$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!V$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!V$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!V$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!V$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!W$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!W$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!W$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!W$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!W$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!X$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!X$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!X$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!X$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!X$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Y$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Y$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!Y$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Y$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Y$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Z$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Z$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!Z$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Z$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Z$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AA$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AA$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AA$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AA$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AA$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AB$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AB$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AB$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AB$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AB$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AC$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AC$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AC$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AC$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AC$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AD$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AD$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AD$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AD$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AD$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AE$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AE$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AE$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AE$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AE$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AF$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AF$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AF$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AF$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AF$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AG$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AG$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AG$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AG$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AG$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AH$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AH$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AH$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AH$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AH$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AI$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AI$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AI$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AI$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AI$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AJ$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AJ$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AJ$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AK$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AK$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AK$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AK$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AK$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AL$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AL$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AL$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AL$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AL$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AM$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AM$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AM$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AM$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AM$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AN$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AN$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AN$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AN$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AN$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AO$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AO$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AO$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AO$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AO$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AP$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AP$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AP$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AP$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AP$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AQ$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AQ$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AQ$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AR$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AR$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AR$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AR$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AR$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AS$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AS$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AS$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AS$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AS$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AT$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AT$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AT$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AT$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AT$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AU$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AU$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AU$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AU$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AU$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AV$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AV$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AV$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AV$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AV$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AW$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AW$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AW$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AW$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AW$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AX$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AX$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AX$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AX$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AX$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV547),0,Input!BA547:CR547*(AM547:CD547+CE547:DV547)))*L547","v":0},{"$f":"NPV(Disc,GasCalcs!M547:BD547*Input!BA547:CR547)*L547","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV547),0,Input!BA547:CR547*(AM547:CD547*$G547+CE547:DV547*$H547)))*$L547","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S547,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S547,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X547,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EC$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EC$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EC$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EC$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,ED$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,ED$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,ED$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,ED$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EE$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EE$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EE$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EE$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EF$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EF$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EF$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EF$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EG$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EG$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EG$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EG$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EH$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EH$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EH$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EH$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EI$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EI$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EI$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EI$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EJ$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EJ$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EJ$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EK$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EK$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EK$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EK$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EL$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EL$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EL$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EL$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EM$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EM$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EM$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EM$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EN$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EN$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EN$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EN$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EO$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EO$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EO$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EO$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EP$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EP$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EP$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EP$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EQ$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EQ$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EQ$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ER$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,ER$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ER$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,ER$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ES$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,ES$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ES$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,ES$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ET$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,ET$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ET$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,ET$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EU$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EU$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EU$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EU$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EV$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EV$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EV$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EV$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EW$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EW$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EW$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EW$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EX$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EX$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EX$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EX$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC547),0,EC547*Input!AO547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(ED547),0,ED547*Input!AP547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EE547),0,EE547*Input!AQ547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EF547),0,EF547*Input!AR547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EG547),0,EG547*Input!AS547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EH547),0,EH547*Input!AT547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EI547),0,EI547*Input!AU547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EJ547),0,EJ547*Input!AV547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EK547),0,EK547*Input!AW547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EL547),0,EL547*Input!AX547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EM547),0,EM547*Input!AY547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EN547),0,EN547*Input!AO547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EO547),0,EO547*Input!AP547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EP547),0,EP547*Input!AQ547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EQ547),0,EQ547*Input!AR547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(ER547),0,ER547*Input!AS547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(ES547),0,ES547*Input!AT547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(ET547),0,ET547*Input!AU547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EU547),0,EU547*Input!AV547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EV547),0,EV547*Input!AW547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EW547),0,EW547*Input!AX547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EX547),0,EX547*Input!AY547*$I547*$L547)","v":0},{"$f":"MAX(0,SUM(Input!N547:P547)-Input!L547)","v":0},{"$f":"MAX(NPV(Disc,FU547*Input!$BA547:$CR547),FY547-GA547,0)","v":0},null,{"$f":"NPV(Disc,Input!M547*Input!$BA547:$CR547)","v":0},{"$f":"NPV(Disc,SUM(Input!N547:P547)*Input!$BA547:$CR547)","v":0},0,{"$f":"NPV(Disc,1*Input!BA547:CR547)*(Input!L547-IF(Calcs!AD547>0,(Input!L547-Input!AA547)*((1+Input!AB547/Periods)/(1+Disc))^(Calcs!AD547*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA547:$CR547*Input!R547)*PV($C$3,$E547,-1,0,1)+ NPV(Disc,Input!$BA547:$CR547*N547)*PV($C$3,Input!$Z547-$E547,-1,0,1)/(1+Disc)^$AE547)*L547","v":0},{"$f":"(NPV(Disc,Input!$BA547:$CR547*Input!V547)*PV($C$3,$E547,-1,0,1)+NPV(Disc,Input!$BA547:$CR547*Input!$AE547)*PV($C$3,Input!$Z547-$E547,-1,0,1)/(1+Disc)^$AE547)*L547","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY547+DZ547-(FZ547+GC547)-(Input!$Q$13-Input!$J$11)*GK547","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF547<>0,GM547-(Input!$Q$13-Input!$J$11)*$GJ547*$GK547/GF547,0)","v":0},{"$f":"IF(GG547<>0,GN547-(Input!$Q$13-Input!$J$11)*(1-$GJ547)*$GK547/GG547,0)","v":0},0,0,{"$f":"IF(GF547<>0,GQ547-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ547*$GK547/GF547,0)","v":0},{"$f":"IF(GG547<>0,GR547-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ547)*$GK547/GG547,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ547+DY547)/((GC547+FZ547)+$GK547*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ547+DY547)/(FZ547+$GK547*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS547*O547*$G547*$L547","v":0},{"$f":"GY547*MAX(Input!$Z547,$E547)","v":0},{"$f":"Input!CS547*$I547*GasCalcs!G547*$L547","v":0},{"$f":"HA547*MAX(Input!$Z547,$E547)","v":0},{"$f":"IF(ISERROR(Loads!AY547*Input!CS547*$T547*$H547),0,Loads!AY547*Input!CS547*$T547*$H547)*$L547","v":0},{"$f":"IF(ISERROR(Loads!AZ547*Input!CS547*$T547*$H547),0,Loads!AZ547*Input!CS547*$T547*$H547)*$L547","v":0},{"$f":"Input!CS547*$P547*$H547*$C$6*$L547/1000","v":0},{"$f":"IF(Calcs!F547<>0,(Input!U547*H547*$L547*E547+Input!AD547*H547*L547*(F547-E547))/F547*Input!CS547,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB547-1,0)),0,OFFSET(CostE!$AQ$5,$AB547-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB547-1,0)),0,OFFSET(CostE!$AR$5,$AB547-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB547-1,0)),0,OFFSET(CostE!$AS$5,$AB547-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L547)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L547))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L547)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L547))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z547),0,OFFSET(CostE!$F$5,Calcs!Z547-1,0))","v":0}]
[{"$f":"Input!B596","v":0},{"$f":"Input!D596","v":0},{"$f":"TRIM(Input!E596)","v":""},{"$f":"TRIM(Input!F596)","v":""},{"$f":"IF(ISNUMBER(Input!AG596),Input!AG596,1)","v":0},{"$f":"MAX(E596,Input!Z596)","v":0},{"$f":"IF(ISNUMBER(Input!AH596),Input!AH596,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI596),Input!AI596,$G596)","v":1},{"$f":"IF(ISNUMBER(Input!AJ596),Input!AJ596,$G596)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK596),Input!AK596<>0),Input!AK596,IF(Input!V596=0,G596,IF(Input!R596=0,I596,IF(Input!R596*0.03412>Input!V596,G596,I596))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL596),100%,Input!AL596)*IF(ISBLANK(Input!AM596),100%,Input!AM596)","v":1},{"$f":"Input!R596","v":0},{"$f":"Input!AC596","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB596-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q596=\"kW\",Input!U596,Input!R596)),IF(Q596=\"kW\",Input!U596,Input!R596),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q596=\"kW\",Input!AD596,N596)),IF(Q596=\"kW\",Input!AD596,N596),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V596,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y596),MATCH(\"Gen:\"&C596&\":\"&D596&\":All\",CostE!$E$5:$E$1329,0),Y596)","v":{"$error":"#N/A"}},{"$f":"MATCH(W596,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y596),MATCH(\"Load:\"&C596&\":\"&$D596&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X596,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S596,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z596>Input!AG596,Input!AG596,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z596*Periods-(AE596+AF596+AG596)))","v":0},{"$f":"MAX(0,Input!Z596*Periods-AH596-AF596-AE596-AG596)","v":0},{"$f":"IF(OR(Input!E596=\"Residential\",Input!E596=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F596,1,0))=1","v":false},{"$f":"AJ596*AK596*Input!AN596","v":0},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!G$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!G$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!G$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!G$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!G$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!H$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!H$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!H$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!H$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!H$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!I$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!I$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!I$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!I$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!I$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!J$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!J$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!J$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!J$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!J$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!K$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!K$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!K$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!K$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!K$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!L$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!L$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!L$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!L$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!L$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!M$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!M$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!M$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!M$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!M$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!N$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!N$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!N$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!N$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!N$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!O$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!O$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!O$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!O$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!O$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!P$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!P$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!P$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!P$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!P$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Q$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Q$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!Q$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Q$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Q$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!R$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!R$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!R$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!R$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!R$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!S$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!S$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!S$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!S$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!S$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!T$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!T$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!T$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!T$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!T$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!U$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!U$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!U$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!U$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!U$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!V$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!V$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!V$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!V$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!V$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!W$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!W$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!W$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!W$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!W$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!X$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!X$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!X$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!X$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!X$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Y$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Y$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!Y$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Y$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Y$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Z$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Z$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!Z$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Z$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Z$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AA$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AA$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AA$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AA$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AA$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AB$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AB$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AB$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AB$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AB$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AC$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AC$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AC$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AC$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AC$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AD$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AD$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AD$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AD$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AD$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AE$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AE$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AE$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AE$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AE$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AF$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AF$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AF$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AF$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AF$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AG$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AG$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AG$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AG$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AG$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AH$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AH$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AH$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AH$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AH$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AI$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AI$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AI$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AI$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AI$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AJ$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AJ$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AJ$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AK$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AK$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AK$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AK$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AK$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AL$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AL$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AL$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AL$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AL$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AM$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AM$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AM$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AM$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AM$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AN$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AN$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AN$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AN$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AN$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AO$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AO$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AO$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AO$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AO$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AP$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AP$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AP$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AP$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AP$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AQ$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AQ$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AQ$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AR$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AR$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AR$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AR$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AR$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AS$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AS$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AS$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AS$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AS$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AT$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AT$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AT$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AT$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AT$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AU$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AU$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AU$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AU$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AU$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AV$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AV$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AV$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AV$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AV$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AW$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AW$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AW$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AW$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AW$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AX$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AX$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AX$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AX$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AX$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!G$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!G$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!G$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!G$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!G$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!H$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!H$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!H$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!H$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!H$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!I$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!I$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!I$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!I$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!I$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!J$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!J$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!J$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!J$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!J$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!K$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!K$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!K$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!K$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!K$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!L$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!L$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!L$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!L$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!L$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!M$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!M$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!M$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!M$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!M$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!N$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!N$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!N$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!N$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!N$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!O$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!O$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!O$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!O$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!O$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!P$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!P$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!P$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!P$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!P$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Q$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Q$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!Q$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Q$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Q$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!R$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!R$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!R$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!R$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!R$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!S$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!S$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!S$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!S$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!S$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!T$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!T$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!T$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!T$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!T$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!U$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!U$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!U$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!U$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!U$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!V$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!V$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!V$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!V$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!V$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!W$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!W$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!W$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!W$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!W$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!X$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!X$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!X$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!X$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!X$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Y$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Y$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!Y$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Y$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Y$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Z$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Z$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!Z$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Z$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Z$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AA$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AA$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AA$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AA$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AA$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AB$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AB$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AB$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AB$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AB$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AC$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AC$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AC$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AC$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AC$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AD$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AD$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AD$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AD$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AD$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AE$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AE$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AE$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AE$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AE$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AF$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AF$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AF$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AF$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AF$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AG$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AG$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AG$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AG$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AG$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AH$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AH$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AH$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AH$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AH$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AI$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AI$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AI$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AI$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AI$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AJ$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AJ$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AJ$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AK$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AK$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AK$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AK$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AK$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AL$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AL$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AL$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AL$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AL$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AM$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AM$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AM$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AM$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AM$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AN$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AN$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AN$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AN$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AN$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AO$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AO$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AO$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AO$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AO$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AP$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AP$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AP$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AP$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AP$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AQ$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AQ$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AQ$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AR$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AR$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AR$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AR$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AR$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AS$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AS$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AS$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AS$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AS$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AT$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AT$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AT$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AT$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AT$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AU$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AU$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AU$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AU$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AU$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AV$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AV$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AV$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AV$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AV$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AW$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AW$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AW$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AW$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AW$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AX$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AX$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AX$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AX$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AX$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV596),0,Input!BA596:CR596*(AM596:CD596+CE596:DV596)))*L596","v":0},{"$f":"NPV(Disc,GasCalcs!M596:BD596*Input!BA596:CR596)*L596","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV596),0,Input!BA596:CR596*(AM596:CD596*$G596+CE596:DV596*$H596)))*$L596","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S596,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S596,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X596,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EC$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EC$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EC$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EC$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,ED$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,ED$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,ED$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,ED$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EE$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EE$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EE$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EE$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EF$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EF$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EF$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EF$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EG$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EG$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EG$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EG$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EH$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EH$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EH$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EH$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EI$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EI$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EI$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EI$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EJ$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EJ$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EJ$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EK$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EK$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EK$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EK$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EL$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EL$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EL$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EL$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EM$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EM$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EM$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EM$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EN$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EN$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EN$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EN$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EO$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EO$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EO$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EO$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EP$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EP$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EP$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EP$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EQ$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EQ$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EQ$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ER$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,ER$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ER$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,ER$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ES$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,ES$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ES$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,ES$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ET$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,ET$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ET$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,ET$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EU$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EU$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EU$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EU$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EV$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EV$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EV$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EV$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EW$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EW$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EW$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EW$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EX$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EX$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EX$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EX$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC596),0,EC596*Input!AO596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(ED596),0,ED596*Input!AP596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EE596),0,EE596*Input!AQ596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EF596),0,EF596*Input!AR596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EG596),0,EG596*Input!AS596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EH596),0,EH596*Input!AT596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EI596),0,EI596*Input!AU596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EJ596),0,EJ596*Input!AV596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EK596),0,EK596*Input!AW596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EL596),0,EL596*Input!AX596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EM596),0,EM596*Input!AY596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EN596),0,EN596*Input!AO596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EO596),0,EO596*Input!AP596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EP596),0,EP596*Input!AQ596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EQ596),0,EQ596*Input!AR596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(ER596),0,ER596*Input!AS596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(ES596),0,ES596*Input!AT596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(ET596),0,ET596*Input!AU596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EU596),0,EU596*Input!AV596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EV596),0,EV596*Input!AW596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EW596),0,EW596*Input!AX596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EX596),0,EX596*Input!AY596*$I596*$L596)","v":0},{"$f":"MAX(0,SUM(Input!N596:P596)-Input!L596)","v":0},{"$f":"MAX(NPV(Disc,FU596*Input!$BA596:$CR596),FY596-GA596,0)","v":0},null,{"$f":"NPV(Disc,Input!M596*Input!$BA596:$CR596)","v":0},{"$f":"NPV(Disc,SUM(Input!N596:P596)*Input!$BA596:$CR596)","v":0},0,{"$f":"NPV(Disc,1*Input!BA596:CR596)*(Input!L596-IF(Calcs!AD596>0,(Input!L596-Input!AA596)*((1+Input!AB596/Periods)/(1+Disc))^(Calcs!AD596*Periods),0))","v":0},0,{"$f":"GB596*J596","v":0},{"$f":"(NPV(Disc,Input!$BA596:$CR596*Input!R596)*PV($C$3,$E596,-1,0,1)+ NPV(Disc,Input!$BA596:$CR596*N596)*PV($C$3,Input!$Z596-$E596,-1,0,1)/(1+Disc)^$AE596)*L596","v":0},{"$f":"(NPV(Disc,Input!$BA596:$CR596*Input!V596)*PV($C$3,$E596,-1,0,1)+NPV(Disc,Input!$BA596:$CR596*Input!$AE596)*PV($C$3,Input!$Z596-$E596,-1,0,1)/(1+Disc)^$AE596)*L596","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY596+DZ596-(FZ596+GC596)-(Input!$Q$13-Input!$J$11)*GK596","v":{"$error":"#DIV/0!"}},{"$f":"IF(GF596<>0,(DY596-(GC596+FZ596)*GJ596)/GF596,0)","v":0},{"$f":"IF(GG596<>0,(DZ596-(GC596+FZ596)*(1-GJ596))/GG596,0)","v":0},{"$f":"IF(GF596<>0,GM596-(Input!$Q$13-Input!$J$11)*$GJ596*$GK596/GF596,0)","v":0},{"$f":"IF(GG596<>0,GN596-(Input!$Q$13-Input!$J$11)*(1-$GJ596)*$GK596/GG596,0)","v":0},{"$f":"IF(GF596<>0,(DY596-(+$FZ596)*GJ596)/GF596,0)","v":0},{"$f":"IF(GG596<>0,(DZ596-($FZ596)*(1-GJ596))/GG596,0)","v":0},{"$f":"IF(GF596<>0,GQ596-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ596*$GK596/GF596,0)","v":0},{"$f":"IF(GG596<>0,GR596-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ596)*$GK596/GG596,0)","v":0},{"$f":"(DZ596+DY596)/(GC596+FZ596)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ596+DY596)/(FZ596)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ596+DY596)/((GC596+FZ596)+$GK596*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ596+DY596)/(FZ596+$GK596*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS596*O596*$G596*$L596","v":0},{"$f":"GY596*MAX(Input!$Z596,$E596)","v":0},{"$f":"Input!CS596*$I596*GasCalcs!G596*$L596","v":0},{"$f":"HA596*MAX(Input!$Z596,$E596)","v":0},{"$f":"IF(ISERROR(Loads!AY596*Input!CS596*$T596*$H596),0,Loads!AY596*Input!CS596*$T596*$H596)*$L596","v":0},{"$f":"IF(ISERROR(Loads!AZ596*Input!CS596*$T596*$H596),0,Loads!AZ596*Input!CS596*$T596*$H596)*$L596","v":0},{"$f":"Input!CS596*$P596*$H596*$C$6*$L596/1000","v":0},{"$f":"IF(Calcs!F596<>0,(Input!U596*H596*$L596*E596+Input!AD596*H596*L596*(F596-E596))/F596*Input!CS596,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB596-1,0)),0,OFFSET(CostE!$AQ$5,$AB596-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB596-1,0)),0,OFFSET(CostE!$AR$5,$AB596-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB596-1,0)),0,OFFSET(CostE!$AS$5,$AB596-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L596)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L596))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L596)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L596))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z596),0,OFFSET(CostE!$F$5,Calcs!Z596-1,0))","v":0}]
[{"$f":"Input!B614","v":0},{"$f":"Input!D614","v":0},{"$f":"TRIM(Input!E614)","v":""},{"$f":"TRIM(Input!F614)","v":""},{"$f":"IF(ISNUMBER(Input!AG614),Input!AG614,1)","v":0},{"$f":"MAX(E614,Input!Z614)","v":0},{"$f":"IF(ISNUMBER(Input!AH614),Input!AH614,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI614),Input!AI614,$G614)","v":1},{"$f":"IF(ISNUMBER(Input!AJ614),Input!AJ614,$G614)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK614),Input!AK614<>0),Input!AK614,IF(Input!V614=0,G614,IF(Input!R614=0,I614,IF(Input!R614*0.03412>Input!V614,G614,I614))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL614),100%,Input!AL614)*IF(ISBLANK(Input!AM614),100%,Input!AM614)","v":1},{"$f":"Input!R614","v":0},{"$f":"Input!AC614","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB614-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q614=\"kW\",Input!U614,Input!R614)),IF(Q614=\"kW\",Input!U614,Input!R614),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q614=\"kW\",Input!AD614,N614)),IF(Q614=\"kW\",Input!AD614,N614),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V614,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y614),MATCH(\"Gen:\"&C614&\":\"&D614&\":All\",CostE!$E$5:$E$1329,0),Y614)","v":{"$error":"#N/A"}},{"$f":"MATCH(W614,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y614),MATCH(\"Load:\"&C614&\":\"&$D614&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X614,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S614,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z614>Input!AG614,Input!AG614,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z614*Periods-(AE614+AF614+AG614)))","v":0},{"$f":"MAX(0,Input!Z614*Periods-AH614-AF614-AE614-AG614)","v":0},{"$f":"IF(OR(Input!E614=\"Residential\",Input!E614=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F614,1,0))=1","v":false},{"$f":"AJ614*AK614*Input!AN614","v":0},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!G$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!G$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!G$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!G$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!G$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!H$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!H$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!H$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!H$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!H$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!I$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!I$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!I$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!I$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!I$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!J$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!J$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!J$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!J$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!J$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!K$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!K$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!K$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!K$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!K$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!L$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!L$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!L$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!L$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!L$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!M$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!M$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!M$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!M$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!M$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!N$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!N$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!N$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!N$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!N$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!O$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!O$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!O$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!O$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!O$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!P$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!P$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!P$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!P$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!P$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Q$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Q$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!Q$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Q$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Q$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!R$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!R$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!R$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!R$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!R$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!S$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!S$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!S$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!S$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!S$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!T$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!T$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!T$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!T$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!T$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!U$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!U$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!U$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!U$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!U$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!V$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!V$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!V$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!V$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!V$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!W$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!W$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!W$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!W$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!W$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!X$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!X$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!X$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!X$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!X$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Y$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Y$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!Y$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Y$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Y$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Z$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Z$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!Z$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Z$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Z$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AA$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AA$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AA$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AA$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AA$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AB$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AB$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AB$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AB$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AB$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AC$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AC$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AC$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AC$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AC$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AD$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AD$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AD$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AD$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AD$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AE$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AE$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AE$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AE$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AE$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AF$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AF$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AF$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AF$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AF$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AG$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AG$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AG$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AG$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AG$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AH$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AH$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AH$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AH$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AH$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AI$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AI$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AI$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AI$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AI$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AJ$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AJ$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AJ$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AK$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AK$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AK$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AK$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AK$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AL$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AL$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AL$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AL$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AL$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AM$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AM$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AM$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AM$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AM$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AN$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AN$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AN$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AN$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AN$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AO$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AO$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AO$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AO$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AO$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AP$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AP$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AP$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AP$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AP$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AQ$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AQ$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AQ$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AR$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AR$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AR$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AR$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AR$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AS$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AS$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AS$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AS$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AS$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AT$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AT$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AT$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AT$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AT$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AU$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AU$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AU$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AU$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AU$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AV$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AV$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AV$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AV$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AV$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AW$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AW$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AW$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AW$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AW$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AX$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AX$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AX$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AX$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AX$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!G$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!G$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!G$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!G$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!G$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!H$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!H$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!H$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!H$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!H$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!I$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!I$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!I$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!I$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!I$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!J$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!J$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!J$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!J$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!J$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!K$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!K$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!K$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!K$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!K$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!L$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!L$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!L$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!L$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!L$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!M$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!M$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!M$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!M$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!M$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!N$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!N$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!N$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!N$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!N$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!O$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!O$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!O$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!O$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!O$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!P$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!P$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!P$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!P$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!P$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Q$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Q$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!Q$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Q$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Q$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!R$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!R$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!R$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!R$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!R$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!S$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!S$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!S$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!S$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!S$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!T$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!T$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!T$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!T$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!T$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!U$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!U$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!U$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!U$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!U$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!V$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!V$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!V$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!V$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!V$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!W$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!W$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!W$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!W$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!W$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!X$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!X$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!X$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!X$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!X$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Y$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Y$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!Y$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Y$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Y$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Z$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Z$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!Z$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Z$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Z$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AA$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AA$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AA$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AA$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AA$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AB$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AB$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AB$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AB$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AB$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AC$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AC$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AC$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AC$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AC$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AD$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AD$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AD$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AD$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AD$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AE$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AE$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AE$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AE$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AE$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AF$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AF$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AF$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AF$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AF$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AG$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AG$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AG$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AG$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AG$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AH$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AH$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AH$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AH$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AH$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AI$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AI$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AI$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AI$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AI$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AJ$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AJ$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AJ$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AK$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AK$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AK$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AK$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AK$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AL$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AL$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AL$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AL$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AL$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AM$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AM$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AM$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AM$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AM$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AN$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AN$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AN$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AN$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AN$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AO$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AO$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AO$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AO$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AO$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AP$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AP$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AP$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AP$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AP$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AQ$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AQ$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AQ$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AR$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AR$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AR$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AR$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AR$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AS$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AS$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AS$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AS$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AS$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AT$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AT$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AT$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AT$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AT$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AU$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AU$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AU$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AU$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AU$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AV$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AV$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AV$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AV$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AV$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AW$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AW$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AW$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AW$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AW$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AX$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AX$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AX$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AX$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AX$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV614),0,Input!BA614:CR614*(AM614:CD614+CE614:DV614)))*L614","v":0},{"$f":"NPV(Disc,GasCalcs!M614:BD614*Input!BA614:CR614)*L614","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV614),0,Input!BA614:CR614*(AM614:CD614*$G614+CE614:DV614*$H614)))*$L614","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S614,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S614,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X614,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EC$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EC$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EC$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EC$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,ED$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,ED$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,ED$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,ED$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EE$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EE$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EE$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EE$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EF$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EF$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EF$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EF$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EG$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EG$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EG$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EG$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EH$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EH$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EH$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EH$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EI$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EI$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EI$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EI$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EJ$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EJ$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EJ$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EK$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EK$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EK$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EK$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EL$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EL$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EL$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EL$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EM$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EM$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EM$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EM$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EN$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EN$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EN$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EN$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EO$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EO$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EO$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EO$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EP$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EP$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EP$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EP$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EQ$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EQ$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EQ$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ER$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,ER$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ER$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,ER$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ES$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,ES$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ES$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,ES$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ET$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,ET$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ET$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,ET$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EU$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EU$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EU$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EU$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EV$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EV$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EV$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EV$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EW$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EW$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EW$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EW$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EX$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EX$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EX$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EX$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC614),0,EC614*Input!AO614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(ED614),0,ED614*Input!AP614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EE614),0,EE614*Input!AQ614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EF614),0,EF614*Input!AR614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EG614),0,EG614*Input!AS614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EH614),0,EH614*Input!AT614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EI614),0,EI614*Input!AU614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EJ614),0,EJ614*Input!AV614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EK614),0,EK614*Input!AW614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EL614),0,EL614*Input!AX614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EM614),0,EM614*Input!AY614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EN614),0,EN614*Input!AO614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EO614),0,EO614*Input!AP614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EP614),0,EP614*Input!AQ614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EQ614),0,EQ614*Input!AR614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(ER614),0,ER614*Input!AS614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(ES614),0,ES614*Input!AT614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(ET614),0,ET614*Input!AU614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EU614),0,EU614*Input!AV614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EV614),0,EV614*Input!AW614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EW614),0,EW614*Input!AX614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EX614),0,EX614*Input!AY614*$I614*$L614)","v":0},{"$f":"MAX(0,SUM(Input!N614:P614)-Input!L614)","v":0},{"$f":"MAX(NPV(Disc,FU614*Input!$BA614:$CR614),FY614-GA614,0)","v":0},null,{"$f":"NPV(Disc,Input!M614*Input!$BA614:$CR614)","v":0},{"$f":"NPV(Disc,SUM(Input!N614:P614)*Input!$BA614:$CR614)","v":0},0,{"$f":"NPV(Disc,1*Input!BA614:CR614)*(Input!L614-IF(Calcs!AD614>0,(Input!L614-Input!AA614)*((1+Input!AB614/Periods)/(1+Disc))^(Calcs!AD614*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA614:$CR614*Input!R614)*PV($C$3,$E614,-1,0,1)+ NPV(Disc,Input!$BA614:$CR614*N614)*PV($C$3,Input!$Z614-$E614,-1,0,1)/(1+Disc)^$AE614)*L614","v":0},{"$f":"(NPV(Disc,Input!$BA614:$CR614*Input!V614)*PV($C$3,$E614,-1,0,1)+NPV(Disc,Input!$BA614:$CR614*Input!$AE614)*PV($C$3,Input!$Z614-$E614,-1,0,1)/(1+Disc)^$AE614)*L614","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY614+DZ614-(FZ614+GC614)-(Input!$Q$13-Input!$J$11)*GK614","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF614<>0,GM614-(Input!$Q$13-Input!$J$11)*$GJ614*$GK614/GF614,0)","v":0},{"$f":"IF(GG614<>0,GN614-(Input!$Q$13-Input!$J$11)*(1-$GJ614)*$GK614/GG614,0)","v":0},0,0,{"$f":"IF(GF614<>0,GQ614-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ614*$GK614/GF614,0)","v":0},{"$f":"IF(GG614<>0,GR614-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ614)*$GK614/GG614,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ614+DY614)/((GC614+FZ614)+$GK614*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ614+DY614)/(FZ614+$GK614*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS614*O614*$G614*$L614","v":0},{"$f":"GY614*MAX(Input!$Z614,$E614)","v":0},{"$f":"Input!CS614*$I614*GasCalcs!G614*$L614","v":0},{"$f":"HA614*MAX(Input!$Z614,$E614)","v":0},{"$f":"IF(ISERROR(Loads!AY614*Input!CS614*$T614*$H614),0,Loads!AY614*Input!CS614*$T614*$H614)*$L614","v":0},{"$f":"IF(ISERROR(Loads!AZ614*Input!CS614*$T614*$H614),0,Loads!AZ614*Input!CS614*$T614*$H614)*$L614","v":0},{"$f":"Input!CS614*$P614*$H614*$C$6*$L614/1000","v":0},{"$f":"IF(Calcs!F614<>0,(Input!U614*H614*$L614*E614+Input!AD614*H614*L614*(F614-E614))/F614*Input!CS614,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB614-1,0)),0,OFFSET(CostE!$AQ$5,$AB614-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB614-1,0)),0,OFFSET(CostE!$AR$5,$AB614-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB614-1,0)),0,OFFSET(CostE!$AS$5,$AB614-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L614)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L614))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L614)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L614))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z614),0,OFFSET(CostE!$F$5,Calcs!Z614-1,0))","v":0}]
[{"$f":"Input!B661","v":0},{"$f":"Input!D661","v":0},{"$f":"TRIM(Input!E661)","v":""},{"$f":"TRIM(Input!F661)","v":""},{"$f":"IF(ISNUMBER(Input!AG661),Input!AG661,1)","v":0},{"$f":"MAX(E661,Input!Z661)","v":0},{"$f":"IF(ISNUMBER(Input!AH661),Input!AH661,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI661),Input!AI661,$G661)","v":1},{"$f":"IF(ISNUMBER(Input!AJ661),Input!AJ661,$G661)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK661),Input!AK661<>0),Input!AK661,IF(Input!V661=0,G661,IF(Input!R661=0,I661,IF(Input!R661*0.03412>Input!V661,G661,I661))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL661),100%,Input!AL661)*IF(ISBLANK(Input!AM661),100%,Input!AM661)","v":1},{"$f":"Input!R661","v":0},{"$f":"Input!AC661","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB661-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q661=\"kW\",Input!U661,Input!R661)),IF(Q661=\"kW\",Input!U661,Input!R661),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q661=\"kW\",Input!AD661,N661)),IF(Q661=\"kW\",Input!AD661,N661),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V661,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y661),MATCH(\"Gen:\"&C661&\":\"&D661&\":All\",CostE!$E$5:$E$1329,0),Y661)","v":{"$error":"#N/A"}},{"$f":"MATCH(W661,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y661),MATCH(\"Load:\"&C661&\":\"&$D661&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X661,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S661,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z661>Input!AG661,Input!AG661,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z661*Periods-(AE661+AF661+AG661)))","v":0},{"$f":"MAX(0,Input!Z661*Periods-AH661-AF661-AE661-AG661)","v":0},{"$f":"IF(OR(Input!E661=\"Residential\",Input!E661=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F661,1,0))=1","v":false},{"$f":"AJ661*AK661*Input!AN661","v":0},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!G$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!G$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!G$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!G$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!G$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!H$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!H$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!H$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!H$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!H$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!I$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!I$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!I$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!I$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!I$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!J$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!J$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!J$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!J$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!J$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!K$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!K$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!K$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!K$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!K$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!L$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!L$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!L$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!L$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!L$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!M$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!M$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!M$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!M$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!M$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!N$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!N$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!N$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!N$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!N$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!O$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!O$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!O$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!O$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!O$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!P$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!P$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!P$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!P$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!P$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Q$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Q$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!Q$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Q$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Q$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!R$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!R$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!R$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!R$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!R$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!S$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!S$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!S$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!S$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!S$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!T$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!T$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!T$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!T$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!T$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!U$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!U$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!U$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!U$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!U$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!V$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!V$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!V$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!V$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!V$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!W$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!W$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!W$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!W$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!W$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!X$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!X$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!X$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!X$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!X$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Y$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Y$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!Y$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Y$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Y$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Z$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Z$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!Z$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Z$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Z$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AA$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AA$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AA$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AA$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AA$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AB$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AB$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AB$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AB$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AB$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AC$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AC$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AC$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AC$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AC$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AD$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AD$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AD$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AD$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AD$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AE$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AE$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AE$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AE$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AE$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AF$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AF$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AF$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AF$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AF$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AG$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AG$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AG$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AG$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AG$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AH$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AH$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AH$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AH$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AH$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AI$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AI$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AI$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AI$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AI$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AJ$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AJ$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AJ$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AK$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AK$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AK$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AK$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AK$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AL$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AL$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AL$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AL$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AL$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AM$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AM$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AM$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AM$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AM$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AN$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AN$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AN$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AN$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AN$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AO$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AO$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AO$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AO$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AO$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AP$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AP$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AP$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AP$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AP$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AQ$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AQ$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AQ$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AR$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AR$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AR$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AR$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AR$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AS$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AS$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AS$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AS$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AS$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AT$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AT$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AT$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AT$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AT$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AU$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AU$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AU$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AU$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AU$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AV$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AV$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AV$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AV$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AV$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AW$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AW$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AW$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AW$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AW$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AX$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AX$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AX$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AX$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AX$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!G$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!G$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!G$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!G$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!G$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!H$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!H$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!H$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!H$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!H$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!I$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!I$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!I$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!I$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!I$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!J$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!J$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!J$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!J$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!J$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!K$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!K$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!K$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!K$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!K$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!L$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!L$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!L$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!L$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!L$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!M$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!M$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!M$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!M$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!M$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!N$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!N$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!N$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!N$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!N$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!O$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!O$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!O$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!O$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!O$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!P$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!P$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!P$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!P$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!P$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Q$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Q$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!Q$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Q$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Q$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!R$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!R$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!R$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!R$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!R$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!S$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!S$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!S$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!S$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!S$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!T$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!T$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!T$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!T$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!T$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!U$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!U$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!U$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!U$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!U$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!V$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!V$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!V$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!V$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!V$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!W$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!W$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!W$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!W$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!W$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!X$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!X$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!X$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!X$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!X$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Y$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Y$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!Y$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Y$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Y$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Z$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Z$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!Z$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Z$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Z$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AA$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AA$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AA$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AA$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AA$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AB$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AB$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AB$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AB$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AB$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AC$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AC$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AC$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AC$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AC$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AD$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AD$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AD$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AD$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AD$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AE$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AE$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AE$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AE$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AE$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AF$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AF$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AF$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AF$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AF$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AG$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AG$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AG$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AG$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AG$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AH$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AH$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AH$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AH$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AH$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AI$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AI$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AI$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AI$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AI$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AJ$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AJ$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AJ$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AK$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AK$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AK$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AK$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AK$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AL$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AL$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AL$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AL$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AL$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AM$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AM$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AM$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AM$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AM$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AN$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AN$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AN$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AN$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AN$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AO$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AO$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AO$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AO$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AO$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AP$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AP$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AP$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AP$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AP$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AQ$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AQ$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AQ$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AR$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AR$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AR$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AR$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AR$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AS$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AS$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AS$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AS$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AS$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AT$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AT$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AT$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AT$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AT$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AU$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AU$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AU$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AU$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AU$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AV$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AV$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AV$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AV$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AV$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AW$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AW$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AW$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AW$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AW$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AX$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AX$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AX$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AX$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AX$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV661),0,Input!BA661:CR661*(AM661:CD661+CE661:DV661)))*L661","v":0},{"$f":"NPV(Disc,GasCalcs!M661:BD661*Input!BA661:CR661)*L661","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV661),0,Input!BA661:CR661*(AM661:CD661*$G661+CE661:DV661*$H661)))*$L661","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S661,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S661,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X661,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EC$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EC$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EC$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EC$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,ED$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,ED$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,ED$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,ED$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EE$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EE$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EE$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EE$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EF$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EF$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EF$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EF$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EG$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EG$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EG$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EG$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EH$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EH$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EH$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EH$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EI$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EI$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EI$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EI$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EJ$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EJ$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EJ$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EK$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EK$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EK$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EK$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EL$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EL$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EL$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EL$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EM$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EM$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EM$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EM$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EN$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EN$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EN$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EN$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EO$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EO$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EO$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EO$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EP$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EP$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EP$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EP$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EQ$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EQ$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EQ$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ER$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,ER$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ER$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,ER$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ES$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,ES$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ES$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,ES$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ET$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,ET$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ET$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,ET$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EU$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EU$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EU$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EU$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EV$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EV$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EV$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EV$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EW$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EW$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EW$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EW$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EX$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EX$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EX$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EX$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC661),0,EC661*Input!AO661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(ED661),0,ED661*Input!AP661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EE661),0,EE661*Input!AQ661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EF661),0,EF661*Input!AR661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EG661),0,EG661*Input!AS661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EH661),0,EH661*Input!AT661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EI661),0,EI661*Input!AU661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EJ661),0,EJ661*Input!AV661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EK661),0,EK661*Input!AW661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EL661),0,EL661*Input!AX661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EM661),0,EM661*Input!AY661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EN661),0,EN661*Input!AO661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EO661),0,EO661*Input!AP661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EP661),0,EP661*Input!AQ661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EQ661),0,EQ661*Input!AR661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(ER661),0,ER661*Input!AS661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(ES661),0,ES661*Input!AT661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(ET661),0,ET661*Input!AU661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EU661),0,EU661*Input!AV661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EV661),0,EV661*Input!AW661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EW661),0,EW661*Input!AX661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EX661),0,EX661*Input!AY661*$I661*$L661)","v":0},{"$f":"MAX(0,SUM(Input!N661:P661)-Input!L661)","v":0},{"$f":"MAX(NPV(Disc,FU661*Input!$BA661:$CR661),FY661-GA661,0)","v":0},null,{"$f":"NPV(Disc,Input!M661*Input!$BA661:$CR661)","v":0},{"$f":"NPV(Disc,SUM(Input!N661:P661)*Input!$BA661:$CR661)","v":0},0,{"$f":"NPV(Disc,1*Input!BA661:CR661)*(Input!L661-IF(Calcs!AD661>0,(Input!L661-Input!AA661)*((1+Input!AB661/Periods)/(1+Disc))^(Calcs!AD661*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA661:$CR661*Input!R661)*PV($C$3,$E661,-1,0,1)+ NPV(Disc,Input!$BA661:$CR661*N661)*PV($C$3,Input!$Z661-$E661,-1,0,1)/(1+Disc)^$AE661)*L661","v":0},{"$f":"(NPV(Disc,Input!$BA661:$CR661*Input!V661)*PV($C$3,$E661,-1,0,1)+NPV(Disc,Input!$BA661:$CR661*Input!$AE661)*PV($C$3,Input!$Z661-$E661,-1,0,1)/(1+Disc)^$AE661)*L661","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY661+DZ661-(FZ661+GC661)-(Input!$Q$13-Input!$J$11)*GK661","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF661<>0,GM661-(Input!$Q$13-Input!$J$11)*$GJ661*$GK661/GF661,0)","v":0},{"$f":"IF(GG661<>0,GN661-(Input!$Q$13-Input!$J$11)*(1-$GJ661)*$GK661/GG661,0)","v":0},0,0,{"$f":"IF(GF661<>0,GQ661-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ661*$GK661/GF661,0)","v":0},{"$f":"IF(GG661<>0,GR661-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ661)*$GK661/GG661,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ661+DY661)/((GC661+FZ661)+$GK661*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ661+DY661)/(FZ661+$GK661*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS661*O661*$G661*$L661","v":0},{"$f":"GY661*MAX(Input!$Z661,$E661)","v":0},{"$f":"Input!CS661*$I661*GasCalcs!G661*$L661","v":0},{"$f":"HA661*MAX(Input!$Z661,$E661)","v":0},{"$f":"IF(ISERROR(Loads!AY661*Input!CS661*$T661*$H661),0,Loads!AY661*Input!CS661*$T661*$H661)*$L661","v":0},{"$f":"IF(ISERROR(Loads!AZ661*Input!CS661*$T661*$H661),0,Loads!AZ661*Input!CS661*$T661*$H661)*$L661","v":0},{"$f":"Input!CS661*$P661*$H661*$C$6*$L661/1000","v":0},{"$f":"IF(Calcs!F661<>0,(Input!U661*H661*$L661*E661+Input!AD661*H661*L661*(F661-E661))/F661*Input!CS661,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB661-1,0)),0,OFFSET(CostE!$AQ$5,$AB661-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB661-1,0)),0,OFFSET(CostE!$AR$5,$AB661-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB661-1,0)),0,OFFSET(CostE!$AS$5,$AB661-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L661)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L661))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L661)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L661))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z661),0,OFFSET(CostE!$F$5,Calcs!Z661-1,0))","v":0}]
[{"$f":"Input!B678","v":0},{"$f":"Input!D678","v":0},{"$f":"TRIM(Input!E678)","v":""},{"$f":"TRIM(Input!F678)","v":""},{"$f":"IF(ISNUMBER(Input!AG678),Input!AG678,1)","v":0},{"$f":"MAX(E678,Input!Z678)","v":0},{"$f":"IF(ISNUMBER(Input!AH678),Input!AH678,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI678),Input!AI678,$G678)","v":1},{"$f":"IF(ISNUMBER(Input!AJ678),Input!AJ678,$G678)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK678),Input!AK678<>0),Input!AK678,IF(Input!V678=0,G678,IF(Input!R678=0,I678,IF(Input!R678*0.03412>Input!V678,G678,I678))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL678),100%,Input!AL678)*IF(ISBLANK(Input!AM678),100%,Input!AM678)","v":1},{"$f":"Input!R678","v":0},{"$f":"Input!AC678","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB678-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q678=\"kW\",Input!U678,Input!R678)),IF(Q678=\"kW\",Input!U678,Input!R678),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q678=\"kW\",Input!AD678,N678)),IF(Q678=\"kW\",Input!AD678,N678),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V678,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y678),MATCH(\"Gen:\"&C678&\":\"&D678&\":All\",CostE!$E$5:$E$1329,0),Y678)","v":{"$error":"#N/A"}},{"$f":"MATCH(W678,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y678),MATCH(\"Load:\"&C678&\":\"&$D678&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X678,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S678,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z678>Input!AG678,Input!AG678,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z678*Periods-(AE678+AF678+AG678)))","v":0},{"$f":"MAX(0,Input!Z678*Periods-AH678-AF678-AE678-AG678)","v":0},{"$f":"IF(OR(Input!E678=\"Residential\",Input!E678=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F678,1,0))=1","v":false},{"$f":"AJ678*AK678*Input!AN678","v":0},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!G$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!G$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!G$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!G$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!G$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!H$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!H$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!H$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!H$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!H$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!I$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!I$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!I$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!I$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!I$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!J$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!J$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!J$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!J$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!J$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!K$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!K$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!K$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!K$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!K$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!L$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!L$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!L$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!L$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!L$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!M$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!M$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!M$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!M$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!M$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!N$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!N$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!N$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!N$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!N$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!O$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!O$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!O$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!O$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!O$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!P$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!P$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!P$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!P$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!P$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Q$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Q$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!Q$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Q$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Q$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!R$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!R$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!R$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!R$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!R$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!S$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!S$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!S$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!S$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!S$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!T$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!T$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!T$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!T$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!T$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!U$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!U$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!U$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!U$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!U$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!V$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!V$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!V$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!V$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!V$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!W$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!W$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!W$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!W$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!W$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!X$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!X$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!X$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!X$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!X$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Y$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Y$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!Y$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Y$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Y$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Z$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Z$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!Z$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Z$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Z$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AA$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AA$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AA$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AA$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AA$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AB$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AB$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AB$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AB$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AB$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AC$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AC$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AC$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AC$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AC$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AD$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AD$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AD$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AD$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AD$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AE$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AE$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AE$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AE$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AE$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AF$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AF$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AF$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AF$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AF$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AG$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AG$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AG$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AG$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AG$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AH$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AH$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AH$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AH$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AH$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AI$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AI$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AI$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AI$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AI$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AJ$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AJ$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AJ$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AK$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AK$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AK$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AK$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AK$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AL$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AL$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AL$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AL$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AL$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AM$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AM$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AM$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AM$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AM$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AN$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AN$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AN$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AN$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AN$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AO$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AO$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AO$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AO$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AO$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AP$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AP$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AP$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AP$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AP$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AQ$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AQ$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AQ$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AR$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AR$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AR$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AR$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AR$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AS$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AS$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AS$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AS$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AS$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AT$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AT$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AT$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AT$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AT$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AU$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AU$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AU$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AU$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AU$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AV$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AV$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AV$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AV$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AV$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AW$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AW$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AW$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AW$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AW$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AX$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AX$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AX$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AX$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AX$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!G$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!G$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!G$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!G$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!G$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!H$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!H$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!H$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!H$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!H$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!I$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!I$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!I$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!I$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!I$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!J$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!J$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!J$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!J$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!J$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!K$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!K$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!K$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!K$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!K$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!L$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!L$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!L$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!L$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!L$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!M$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!M$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!M$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!M$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!M$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!N$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!N$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!N$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!N$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!N$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!O$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!O$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!O$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!O$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!O$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!P$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!P$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!P$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!P$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!P$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Q$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Q$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!Q$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Q$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Q$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!R$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!R$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!R$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!R$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!R$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!S$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!S$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!S$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!S$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!S$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!T$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!T$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!T$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!T$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!T$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!U$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!U$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!U$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!U$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!U$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!V$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!V$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!V$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!V$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!V$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!W$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!W$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!W$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!W$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!W$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!X$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!X$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!X$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!X$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!X$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Y$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Y$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!Y$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Y$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Y$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Z$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Z$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!Z$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Z$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Z$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AA$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AA$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AA$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AA$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AA$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AB$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AB$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AB$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AB$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AB$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AC$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AC$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AC$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AC$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AC$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AD$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AD$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AD$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AD$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AD$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AE$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AE$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AE$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AE$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AE$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AF$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AF$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AF$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AF$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AF$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AG$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AG$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AG$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AG$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AG$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AH$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AH$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AH$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AH$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AH$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AI$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AI$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AI$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AI$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AI$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AJ$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AJ$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AJ$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AK$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AK$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AK$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AK$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AK$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AL$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AL$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AL$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AL$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AL$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AM$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AM$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AM$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AM$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AM$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AN$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AN$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AN$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AN$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AN$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AO$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AO$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AO$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AO$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AO$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AP$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AP$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AP$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AP$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AP$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AQ$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AQ$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AQ$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AR$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AR$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AR$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AR$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AR$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AS$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AS$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AS$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AS$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AS$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AT$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AT$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AT$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AT$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AT$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AU$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AU$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AU$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AU$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AU$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AV$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AV$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AV$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AV$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AV$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AW$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AW$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AW$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AW$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AW$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AX$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AX$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AX$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AX$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AX$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV678),0,Input!BA678:CR678*(AM678:CD678+CE678:DV678)))*L678","v":0},{"$f":"NPV(Disc,GasCalcs!M678:BD678*Input!BA678:CR678)*L678","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV678),0,Input!BA678:CR678*(AM678:CD678*$G678+CE678:DV678*$H678)))*$L678","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S678,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S678,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X678,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EC$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EC$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EC$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EC$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,ED$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,ED$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,ED$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,ED$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EE$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EE$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EE$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EE$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EF$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EF$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EF$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EF$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EG$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EG$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EG$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EG$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EH$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EH$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EH$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EH$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EI$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EI$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EI$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EI$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EJ$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EJ$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EJ$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EK$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EK$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EK$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EK$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EL$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EL$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EL$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EL$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EM$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EM$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EM$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EM$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EN$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EN$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EN$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EN$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EO$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EO$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EO$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EO$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EP$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EP$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EP$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EP$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EQ$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EQ$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EQ$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ER$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,ER$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ER$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,ER$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ES$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,ES$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ES$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,ES$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ET$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,ET$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ET$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,ET$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EU$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EU$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EU$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EU$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EV$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EV$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EV$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EV$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EW$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EW$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EW$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EW$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EX$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EX$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EX$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EX$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC678),0,EC678*Input!AO678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(ED678),0,ED678*Input!AP678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EE678),0,EE678*Input!AQ678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EF678),0,EF678*Input!AR678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EG678),0,EG678*Input!AS678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EH678),0,EH678*Input!AT678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EI678),0,EI678*Input!AU678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EJ678),0,EJ678*Input!AV678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EK678),0,EK678*Input!AW678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EL678),0,EL678*Input!AX678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EM678),0,EM678*Input!AY678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EN678),0,EN678*Input!AO678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EO678),0,EO678*Input!AP678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EP678),0,EP678*Input!AQ678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EQ678),0,EQ678*Input!AR678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(ER678),0,ER678*Input!AS678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(ES678),0,ES678*Input!AT678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(ET678),0,ET678*Input!AU678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EU678),0,EU678*Input!AV678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EV678),0,EV678*Input!AW678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EW678),0,EW678*Input!AX678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EX678),0,EX678*Input!AY678*$I678*$L678)","v":0},{"$f":"MAX(0,SUM(Input!N678:P678)-Input!L678)","v":0},{"$f":"MAX(NPV(Disc,FU678*Input!$BA678:$CR678),FY678-GA678,0)","v":0},null,{"$f":"NPV(Disc,Input!M678*Input!$BA678:$CR678)","v":0},{"$f":"NPV(Disc,SUM(Input!N678:P678)*Input!$BA678:$CR678)","v":0},0,{"$f":"NPV(Disc,1*Input!BA678:CR678)*(Input!L678-IF(Calcs!AD678>0,(Input!L678-Input!AA678)*((1+Input!AB678/Periods)/(1+Disc))^(Calcs!AD678*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA678:$CR678*Input!R678)*PV($C$3,$E678,-1,0,1)+ NPV(Disc,Input!$BA678:$CR678*N678)*PV($C$3,Input!$Z678-$E678,-1,0,1)/(1+Disc)^$AE678)*L678","v":0},{"$f":"(NPV(Disc,Input!$BA678:$CR678*Input!V678)*PV($C$3,$E678,-1,0,1)+NPV(Disc,Input!$BA678:$CR678*Input!$AE678)*PV($C$3,Input!$Z678-$E678,-1,0,1)/(1+Disc)^$AE678)*L678","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY678+DZ678-(FZ678+GC678)-(Input!$Q$13-Input!$J$11)*GK678","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF678<>0,GM678-(Input!$Q$13-Input!$J$11)*$GJ678*$GK678/GF678,0)","v":0},{"$f":"IF(GG678<>0,GN678-(Input!$Q$13-Input!$J$11)*(1-$GJ678)*$GK678/GG678,0)","v":0},0,0,{"$f":"IF(GF678<>0,GQ678-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ678*$GK678/GF678,0)","v":0},{"$f":"IF(GG678<>0,GR678-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ678)*$GK678/GG678,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ678+DY678)/((GC678+FZ678)+$GK678*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ678+DY678)/(FZ678+$GK678*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS678*O678*$G678*$L678","v":0},{"$f":"GY678*MAX(Input!$Z678,$E678)","v":0},{"$f":"Input!CS678*$I678*GasCalcs!G678*$L678","v":0},{"$f":"HA678*MAX(Input!$Z678,$E678)","v":0},{"$f":"IF(ISERROR(Loads!AY678*Input!CS678*$T678*$H678),0,Loads!AY678*Input!CS678*$T678*$H678)*$L678","v":0},{"$f":"IF(ISERROR(Loads!AZ678*Input!CS678*$T678*$H678),0,Loads!AZ678*Input!CS678*$T678*$H678)*$L678","v":0},{"$f":"Input!CS678*$P678*$H678*$C$6*$L678/1000","v":0},{"$f":"IF(Calcs!F678<>0,(Input!U678*H678*$L678*E678+Input!AD678*H678*L678*(F678-E678))/F678*Input!CS678,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB678-1,0)),0,OFFSET(CostE!$AQ$5,$AB678-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB678-1,0)),0,OFFSET(CostE!$AR$5,$AB678-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB678-1,0)),0,OFFSET(CostE!$AS$5,$AB678-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L678)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L678))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L678)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L678))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z678),0,OFFSET(CostE!$F$5,Calcs!Z678-1,0))","v":0}]
[{"$f":"Input!B708","v":0},{"$f":"Input!D708","v":0},{"$f":"TRIM(Input!E708)","v":""},{"$f":"TRIM(Input!F708)","v":""},{"$f":"IF(ISNUMBER(Input!AG708),Input!AG708,1)","v":0},{"$f":"MAX(E708,Input!Z708)","v":0},{"$f":"IF(ISNUMBER(Input!AH708),Input!AH708,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI708),Input!AI708,$G708)","v":1},{"$f":"IF(ISNUMBER(Input!AJ708),Input!AJ708,$G708)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK708),Input!AK708<>0),Input!AK708,IF(Input!V708=0,G708,IF(Input!R708=0,I708,IF(Input!R708*0.03412>Input!V708,G708,I708))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL708),100%,Input!AL708)*IF(ISBLANK(Input!AM708),100%,Input!AM708)","v":1},{"$f":"Input!R708","v":0},{"$f":"Input!AC708","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB708-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q708=\"kW\",Input!U708,Input!R708)),IF(Q708=\"kW\",Input!U708,Input!R708),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q708=\"kW\",Input!AD708,N708)),IF(Q708=\"kW\",Input!AD708,N708),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V708,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y708),MATCH(\"Gen:\"&C708&\":\"&D708&\":All\",CostE!$E$5:$E$1329,0),Y708)","v":{"$error":"#N/A"}},{"$f":"MATCH(W708,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y708),MATCH(\"Load:\"&C708&\":\"&$D708&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X708,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S708,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z708>Input!AG708,Input!AG708,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z708*Periods-(AE708+AF708+AG708)))","v":0},{"$f":"MAX(0,Input!Z708*Periods-AH708-AF708-AE708-AG708)","v":0},{"$f":"IF(OR(Input!E708=\"Residential\",Input!E708=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F708,1,0))=1","v":false},{"$f":"AJ708*AK708*Input!AN708","v":0},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!G$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!G$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!G$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!G$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!G$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!H$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!H$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!H$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!H$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!H$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!I$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!I$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!I$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!I$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!I$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!J$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!J$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!J$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!J$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!J$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!K$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!K$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!K$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!K$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!K$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!L$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!L$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!L$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!L$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!L$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!M$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!M$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!M$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!M$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!M$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!N$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!N$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!N$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!N$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!N$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!O$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!O$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!O$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!O$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!O$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!P$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!P$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!P$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!P$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!P$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Q$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Q$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!Q$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Q$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Q$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!R$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!R$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!R$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!R$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!R$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!S$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!S$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!S$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!S$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!S$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!T$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!T$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!T$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!T$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!T$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!U$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!U$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!U$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!U$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!U$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!V$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!V$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!V$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!V$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!V$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!W$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!W$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!W$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!W$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!W$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!X$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!X$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!X$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!X$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!X$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Y$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Y$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!Y$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Y$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Y$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Z$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Z$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!Z$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Z$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Z$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AA$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AA$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AA$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AA$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AA$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AB$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AB$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AB$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AB$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AB$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AC$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AC$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AC$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AC$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AC$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AD$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AD$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AD$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AD$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AD$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AE$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AE$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AE$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AE$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AE$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AF$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AF$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AF$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AF$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AF$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AG$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AG$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AG$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AG$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AG$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AH$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AH$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AH$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AH$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AH$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AI$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AI$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AI$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AI$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AI$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AJ$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AJ$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AJ$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AK$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AK$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AK$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AK$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AK$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AL$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AL$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AL$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AL$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AL$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AM$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AM$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AM$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AM$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AM$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AN$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AN$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AN$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AN$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AN$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AO$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AO$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AO$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AO$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AO$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AP$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AP$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AP$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AP$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AP$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AQ$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AQ$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AQ$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AR$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AR$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AR$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AR$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AR$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AS$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AS$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AS$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AS$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AS$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AT$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AT$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AT$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AT$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AT$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AU$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AU$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AU$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AU$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AU$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AV$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AV$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AV$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AV$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AV$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AW$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AW$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AW$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AW$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AW$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AX$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AX$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AX$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AX$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AX$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!G$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!G$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!G$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!G$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!G$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!H$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!H$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!H$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!H$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!H$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!I$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!I$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!I$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!I$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!I$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!J$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!J$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!J$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!J$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!J$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!K$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!K$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!K$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!K$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!K$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!L$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!L$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!L$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!L$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!L$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!M$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!M$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!M$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!M$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!M$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!N$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!N$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!N$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!N$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!N$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!O$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!O$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!O$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!O$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!O$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!P$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!P$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!P$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!P$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!P$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Q$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Q$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!Q$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Q$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Q$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!R$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!R$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!R$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!R$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!R$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!S$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!S$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!S$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!S$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!S$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!T$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!T$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!T$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!T$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!T$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!U$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!U$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!U$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!U$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!U$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!V$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!V$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!V$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!V$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!V$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!W$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!W$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!W$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!W$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!W$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!X$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!X$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!X$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!X$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!X$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Y$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Y$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!Y$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Y$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Y$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Z$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Z$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!Z$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Z$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Z$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AA$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AA$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AA$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AA$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AA$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AB$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AB$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AB$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AB$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AB$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AC$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AC$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AC$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AC$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AC$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AD$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AD$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AD$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AD$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AD$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AE$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AE$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AE$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AE$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AE$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AF$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AF$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AF$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AF$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AF$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AG$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AG$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AG$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AG$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AG$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AH$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AH$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AH$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AH$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AH$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AI$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AI$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AI$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AI$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AI$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AJ$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AJ$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AJ$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AK$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AK$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AK$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AK$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AK$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AL$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AL$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AL$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AL$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AL$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AM$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AM$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AM$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AM$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AM$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AN$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AN$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AN$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AN$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AN$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AO$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AO$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AO$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AO$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AO$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AP$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AP$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AP$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AP$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AP$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AQ$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AQ$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AQ$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AR$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AR$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AR$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AR$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AR$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AS$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AS$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AS$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AS$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AS$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AT$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AT$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AT$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AT$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AT$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AU$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AU$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AU$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AU$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AU$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AV$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AV$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AV$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AV$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AV$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AW$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AW$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AW$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AW$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AW$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AX$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AX$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AX$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AX$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AX$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV708),0,Input!BA708:CR708*(AM708:CD708+CE708:DV708)))*L708","v":0},{"$f":"NPV(Disc,GasCalcs!M708:BD708*Input!BA708:CR708)*L708","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV708),0,Input!BA708:CR708*(AM708:CD708*$G708+CE708:DV708*$H708)))*$L708","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S708,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S708,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X708,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EC$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EC$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EC$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EC$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,ED$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,ED$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,ED$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,ED$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EE$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EE$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EE$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EE$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EF$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EF$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EF$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EF$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EG$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EG$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EG$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EG$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EH$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EH$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EH$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EH$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EI$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EI$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EI$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EI$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EJ$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EJ$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EJ$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EK$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EK$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EK$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EK$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EL$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EL$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EL$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EL$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EM$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EM$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EM$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EM$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EN$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EN$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EN$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EN$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EO$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EO$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EO$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EO$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EP$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EP$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EP$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EP$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EQ$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EQ$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EQ$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ER$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,ER$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ER$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,ER$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ES$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,ES$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ES$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,ES$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ET$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,ET$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ET$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,ET$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EU$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EU$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EU$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EU$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EV$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EV$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EV$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EV$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EW$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EW$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EW$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EW$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EX$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EX$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EX$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EX$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC708),0,EC708*Input!AO708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(ED708),0,ED708*Input!AP708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EE708),0,EE708*Input!AQ708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EF708),0,EF708*Input!AR708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EG708),0,EG708*Input!AS708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EH708),0,EH708*Input!AT708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EI708),0,EI708*Input!AU708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EJ708),0,EJ708*Input!AV708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EK708),0,EK708*Input!AW708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EL708),0,EL708*Input!AX708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EM708),0,EM708*Input!AY708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EN708),0,EN708*Input!AO708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EO708),0,EO708*Input!AP708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EP708),0,EP708*Input!AQ708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EQ708),0,EQ708*Input!AR708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(ER708),0,ER708*Input!AS708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(ES708),0,ES708*Input!AT708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(ET708),0,ET708*Input!AU708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EU708),0,EU708*Input!AV708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EV708),0,EV708*Input!AW708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EW708),0,EW708*Input!AX708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EX708),0,EX708*Input!AY708*$I708*$L708)","v":0},{"$f":"MAX(0,SUM(Input!N708:P708)-Input!L708)","v":0},{"$f":"MAX(NPV(Disc,FU708*Input!$BA708:$CR708),FY708-GA708,0)","v":0},null,{"$f":"NPV(Disc,Input!M708*Input!$BA708:$CR708)","v":0},{"$f":"NPV(Disc,SUM(Input!N708:P708)*Input!$BA708:$CR708)","v":0},0,{"$f":"NPV(Disc,1*Input!BA708:CR708)*(Input!L708-IF(Calcs!AD708>0,(Input!L708-Input!AA708)*((1+Input!AB708/Periods)/(1+Disc))^(Calcs!AD708*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA708:$CR708*Input!R708)*PV($C$3,$E708,-1,0,1)+ NPV(Disc,Input!$BA708:$CR708*N708)*PV($C$3,Input!$Z708-$E708,-1,0,1)/(1+Disc)^$AE708)*L708","v":0},{"$f":"(NPV(Disc,Input!$BA708:$CR708*Input!V708)*PV($C$3,$E708,-1,0,1)+NPV(Disc,Input!$BA708:$CR708*Input!$AE708)*PV($C$3,Input!$Z708-$E708,-1,0,1)/(1+Disc)^$AE708)*L708","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY708+DZ708-(FZ708+GC708)-(Input!$Q$13-Input!$J$11)*GK708","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF708<>0,GM708-(Input!$Q$13-Input!$J$11)*$GJ708*$GK708/GF708,0)","v":0},{"$f":"IF(GG708<>0,GN708-(Input!$Q$13-Input!$J$11)*(1-$GJ708)*$GK708/GG708,0)","v":0},0,0,{"$f":"IF(GF708<>0,GQ708-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ708*$GK708/GF708,0)","v":0},{"$f":"IF(GG708<>0,GR708-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ708)*$GK708/GG708,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ708+DY708)/((GC708+FZ708)+$GK708*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ708+DY708)/(FZ708+$GK708*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS708*O708*$G708*$L708","v":0},{"$f":"GY708*MAX(Input!$Z708,$E708)","v":0},{"$f":"Input!CS708*$I708*GasCalcs!G708*$L708","v":0},{"$f":"HA708*MAX(Input!$Z708,$E708)","v":0},{"$f":"IF(ISERROR(Loads!AY708*Input!CS708*$T708*$H708),0,Loads!AY708*Input!CS708*$T708*$H708)*$L708","v":0},{"$f":"IF(ISERROR(Loads!AZ708*Input!CS708*$T708*$H708),0,Loads!AZ708*Input!CS708*$T708*$H708)*$L708","v":0},{"$f":"Input!CS708*$P708*$H708*$C$6*$L708/1000","v":0},{"$f":"IF(Calcs!F708<>0,(Input!U708*H708*$L708*E708+Input!AD708*H708*L708*(F708-E708))/F708*Input!CS708,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB708-1,0)),0,OFFSET(CostE!$AQ$5,$AB708-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB708-1,0)),0,OFFSET(CostE!$AR$5,$AB708-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB708-1,0)),0,OFFSET(CostE!$AS$5,$AB708-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L708)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L708))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L708)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L708))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z708),0,OFFSET(CostE!$F$5,Calcs!Z708-1,0))","v":0}]
[{"$f":"Input!B743","v":0},{"$f":"Input!D743","v":0},{"$f":"TRIM(Input!E743)","v":""},{"$f":"TRIM(Input!F743)","v":""},{"$f":"IF(ISNUMBER(Input!AG743),Input!AG743,1)","v":0},{"$f":"MAX(E743,Input!Z743)","v":0},{"$f":"IF(ISNUMBER(Input!AH743),Input!AH743,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI743),Input!AI743,$G743)","v":1},{"$f":"IF(ISNUMBER(Input!AJ743),Input!AJ743,$G743)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK743),Input!AK743<>0),Input!AK743,IF(Input!V743=0,G743,IF(Input!R743=0,I743,IF(Input!R743*0.03412>Input!V743,G743,I743))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL743),100%,Input!AL743)*IF(ISBLANK(Input!AM743),100%,Input!AM743)","v":1},{"$f":"Input!R743","v":0},{"$f":"Input!AC743","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB743-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q743=\"kW\",Input!U743,Input!R743)),IF(Q743=\"kW\",Input!U743,Input!R743),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q743=\"kW\",Input!AD743,N743)),IF(Q743=\"kW\",Input!AD743,N743),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V743,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y743),MATCH(\"Gen:\"&C743&\":\"&D743&\":All\",CostE!$E$5:$E$1329,0),Y743)","v":{"$error":"#N/A"}},{"$f":"MATCH(W743,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y743),MATCH(\"Load:\"&C743&\":\"&$D743&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X743,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S743,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z743>Input!AG743,Input!AG743,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z743*Periods-(AE743+AF743+AG743)))","v":0},{"$f":"MAX(0,Input!Z743*Periods-AH743-AF743-AE743-AG743)","v":0},{"$f":"IF(OR(Input!E743=\"Residential\",Input!E743=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F743,1,0))=1","v":false},{"$f":"AJ743*AK743*Input!AN743","v":0},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!G$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!G$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!G$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!G$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!G$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!H$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!H$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!H$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!H$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!H$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!I$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!I$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!I$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!I$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!I$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!J$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!J$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!J$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!J$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!J$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!K$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!K$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!K$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!K$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!K$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!L$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!L$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!L$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!L$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!L$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!M$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!M$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!M$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!M$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!M$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!N$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!N$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!N$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!N$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!N$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!O$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!O$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!O$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!O$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!O$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!P$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!P$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!P$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!P$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!P$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Q$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Q$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!Q$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Q$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Q$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!R$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!R$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!R$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!R$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!R$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!S$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!S$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!S$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!S$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!S$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!T$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!T$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!T$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!T$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!T$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!U$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!U$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!U$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!U$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!U$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!V$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!V$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!V$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!V$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!V$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!W$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!W$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!W$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!W$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!W$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!X$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!X$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!X$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!X$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!X$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Y$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Y$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!Y$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Y$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Y$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Z$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Z$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!Z$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Z$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Z$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AA$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AA$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AA$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AA$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AA$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AB$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AB$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AB$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AB$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AB$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AC$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AC$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AC$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AC$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AC$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AD$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AD$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AD$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AD$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AD$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AE$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AE$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AE$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AE$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AE$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AF$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AF$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AF$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AF$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AF$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AG$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AG$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AG$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AG$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AG$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AH$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AH$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AH$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AH$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AH$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AI$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AI$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AI$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AI$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AI$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AJ$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AJ$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AJ$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AK$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AK$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AK$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AK$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AK$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AL$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AL$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AL$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AL$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AL$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AM$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AM$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AM$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AM$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AM$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AN$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AN$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AN$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AN$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AN$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AO$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AO$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AO$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AO$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AO$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AP$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AP$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AP$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AP$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AP$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AQ$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AQ$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AQ$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AR$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AR$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AR$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AR$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AR$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AS$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AS$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AS$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AS$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AS$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AT$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AT$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AT$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AT$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AT$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AU$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AU$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AU$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AU$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AU$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AV$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AV$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AV$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AV$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AV$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AW$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AW$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AW$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AW$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AW$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AX$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AX$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AX$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AX$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AX$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!G$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!G$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!G$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!G$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!G$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!H$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!H$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!H$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!H$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!H$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!I$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!I$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!I$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!I$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!I$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!J$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!J$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!J$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!J$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!J$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!K$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!K$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!K$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!K$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!K$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!L$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!L$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!L$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!L$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!L$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!M$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!M$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!M$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!M$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!M$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!N$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!N$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!N$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!N$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!N$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!O$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!O$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!O$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!O$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!O$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!P$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!P$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!P$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!P$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!P$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Q$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Q$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!Q$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Q$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Q$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!R$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!R$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!R$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!R$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!R$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!S$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!S$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!S$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!S$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!S$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!T$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!T$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!T$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!T$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!T$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!U$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!U$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!U$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!U$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!U$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!V$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!V$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!V$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!V$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!V$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!W$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!W$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!W$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!W$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!W$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!X$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!X$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!X$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!X$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!X$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Y$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Y$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!Y$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Y$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Y$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Z$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Z$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!Z$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Z$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Z$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AA$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AA$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AA$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AA$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AA$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AB$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AB$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AB$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AB$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AB$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AC$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AC$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AC$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AC$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AC$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AD$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AD$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AD$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AD$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AD$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AE$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AE$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AE$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AE$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AE$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AF$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AF$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AF$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AF$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AF$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AG$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AG$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AG$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AG$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AG$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AH$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AH$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AH$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AH$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AH$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AI$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AI$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AI$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AI$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AI$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AJ$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AJ$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AJ$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AK$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AK$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AK$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AK$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AK$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AL$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AL$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AL$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AL$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AL$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AM$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AM$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AM$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AM$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AM$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AN$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AN$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AN$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AN$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AN$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AO$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AO$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AO$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AO$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AO$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AP$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AP$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AP$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AP$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AP$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AQ$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AQ$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AQ$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AR$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AR$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AR$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AR$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AR$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AS$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AS$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AS$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AS$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AS$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AT$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AT$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AT$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AT$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AT$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AU$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AU$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AU$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AU$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AU$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AV$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AV$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AV$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AV$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AV$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AW$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AW$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AW$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AW$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AW$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AX$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AX$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AX$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AX$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AX$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV743),0,Input!BA743:CR743*(AM743:CD743+CE743:DV743)))*L743","v":0},{"$f":"NPV(Disc,GasCalcs!M743:BD743*Input!BA743:CR743)*L743","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV743),0,Input!BA743:CR743*(AM743:CD743*$G743+CE743:DV743*$H743)))*$L743","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S743,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S743,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X743,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EC$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EC$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EC$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EC$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,ED$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,ED$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,ED$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,ED$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EE$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EE$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EE$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EE$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EF$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EF$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EF$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EF$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EG$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EG$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EG$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EG$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EH$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EH$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EH$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EH$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EI$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EI$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EI$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EI$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EJ$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EJ$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EJ$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EK$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EK$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EK$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EK$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EL$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EL$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EL$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EL$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EM$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EM$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EM$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EM$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EN$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EN$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EN$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EN$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EO$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EO$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EO$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EO$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EP$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EP$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EP$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EP$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EQ$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EQ$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EQ$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ER$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,ER$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ER$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,ER$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ES$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,ES$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ES$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,ES$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ET$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,ET$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ET$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,ET$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EU$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EU$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EU$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EU$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EV$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EV$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EV$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EV$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EW$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EW$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EW$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EW$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EX$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EX$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EX$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EX$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC743),0,EC743*Input!AO743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(ED743),0,ED743*Input!AP743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EE743),0,EE743*Input!AQ743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EF743),0,EF743*Input!AR743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EG743),0,EG743*Input!AS743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EH743),0,EH743*Input!AT743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EI743),0,EI743*Input!AU743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EJ743),0,EJ743*Input!AV743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EK743),0,EK743*Input!AW743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EL743),0,EL743*Input!AX743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EM743),0,EM743*Input!AY743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EN743),0,EN743*Input!AO743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EO743),0,EO743*Input!AP743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EP743),0,EP743*Input!AQ743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EQ743),0,EQ743*Input!AR743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(ER743),0,ER743*Input!AS743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(ES743),0,ES743*Input!AT743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(ET743),0,ET743*Input!AU743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EU743),0,EU743*Input!AV743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EV743),0,EV743*Input!AW743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EW743),0,EW743*Input!AX743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EX743),0,EX743*Input!AY743*$I743*$L743)","v":0},{"$f":"MAX(0,SUM(Input!N743:P743)-Input!L743)","v":0},{"$f":"MAX(NPV(Disc,FU743*Input!$BA743:$CR743),FY743-GA743,0)","v":0},null,{"$f":"NPV(Disc,Input!M743*Input!$BA743:$CR743)","v":0},{"$f":"NPV(Disc,SUM(Input!N743:P743)*Input!$BA743:$CR743)","v":0},0,{"$f":"NPV(Disc,1*Input!BA743:CR743)*(Input!L743-IF(Calcs!AD743>0,(Input!L743-Input!AA743)*((1+Input!AB743/Periods)/(1+Disc))^(Calcs!AD743*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA743:$CR743*Input!R743)*PV($C$3,$E743,-1,0,1)+ NPV(Disc,Input!$BA743:$CR743*N743)*PV($C$3,Input!$Z743-$E743,-1,0,1)/(1+Disc)^$AE743)*L743","v":0},{"$f":"(NPV(Disc,Input!$BA743:$CR743*Input!V743)*PV($C$3,$E743,-1,0,1)+NPV(Disc,Input!$BA743:$CR743*Input!$AE743)*PV($C$3,Input!$Z743-$E743,-1,0,1)/(1+Disc)^$AE743)*L743","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY743+DZ743-(FZ743+GC743)-(Input!$Q$13-Input!$J$11)*GK743","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF743<>0,GM743-(Input!$Q$13-Input!$J$11)*$GJ743*$GK743/GF743,0)","v":0},{"$f":"IF(GG743<>0,GN743-(Input!$Q$13-Input!$J$11)*(1-$GJ743)*$GK743/GG743,0)","v":0},0,0,{"$f":"IF(GF743<>0,GQ743-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ743*$GK743/GF743,0)","v":0},{"$f":"IF(GG743<>0,GR743-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ743)*$GK743/GG743,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ743+DY743)/((GC743+FZ743)+$GK743*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ743+DY743)/(FZ743+$GK743*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS743*O743*$G743*$L743","v":0},{"$f":"GY743*MAX(Input!$Z743,$E743)","v":0},{"$f":"Input!CS743*$I743*GasCalcs!G743*$L743","v":0},{"$f":"HA743*MAX(Input!$Z743,$E743)","v":0},{"$f":"IF(ISERROR(Loads!AY743*Input!CS743*$T743*$H743),0,Loads!AY743*Input!CS743*$T743*$H743)*$L743","v":0},{"$f":"IF(ISERROR(Loads!AZ743*Input!CS743*$T743*$H743),0,Loads!AZ743*Input!CS743*$T743*$H743)*$L743","v":0},{"$f":"Input!CS743*$P743*$H743*$C$6*$L743/1000","v":0},{"$f":"IF(Calcs!F743<>0,(Input!U743*H743*$L743*E743+Input!AD743*H743*L743*(F743-E743))/F743*Input!CS743,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB743-1,0)),0,OFFSET(CostE!$AQ$5,$AB743-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB743-1,0)),0,OFFSET(CostE!$AR$5,$AB743-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB743-1,0)),0,OFFSET(CostE!$AS$5,$AB743-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L743)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L743))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L743)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L743))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z743),0,OFFSET(CostE!$F$5,Calcs!Z743-1,0))","v":0}]
[{"$f":"Input!B760","v":0},{"$f":"Input!D760","v":0},{"$f":"TRIM(Input!E760)","v":""},{"$f":"TRIM(Input!F760)","v":""},{"$f":"IF(ISNUMBER(Input!AG760),Input!AG760,1)","v":0},{"$f":"MAX(E760,Input!Z760)","v":0},{"$f":"IF(ISNUMBER(Input!AH760),Input!AH760,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI760),Input!AI760,$G760)","v":1},{"$f":"IF(ISNUMBER(Input!AJ760),Input!AJ760,$G760)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK760),Input!AK760<>0),Input!AK760,IF(Input!V760=0,G760,IF(Input!R760=0,I760,IF(Input!R760*0.03412>Input!V760,G760,I760))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL760),100%,Input!AL760)*IF(ISBLANK(Input!AM760),100%,Input!AM760)","v":1},{"$f":"Input!R760","v":0},{"$f":"Input!AC760","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB760-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q760=\"kW\",Input!U760,Input!R760)),IF(Q760=\"kW\",Input!U760,Input!R760),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q760=\"kW\",Input!AD760,N760)),IF(Q760=\"kW\",Input!AD760,N760),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V760,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y760),MATCH(\"Gen:\"&C760&\":\"&D760&\":All\",CostE!$E$5:$E$1329,0),Y760)","v":{"$error":"#N/A"}},{"$f":"MATCH(W760,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y760),MATCH(\"Load:\"&C760&\":\"&$D760&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X760,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S760,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z760>Input!AG760,Input!AG760,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z760*Periods-(AE760+AF760+AG760)))","v":0},{"$f":"MAX(0,Input!Z760*Periods-AH760-AF760-AE760-AG760)","v":0},{"$f":"IF(OR(Input!E760=\"Residential\",Input!E760=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F760,1,0))=1","v":false},{"$f":"AJ760*AK760*Input!AN760","v":0},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!G$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!G$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!G$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!G$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!G$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!H$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!H$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!H$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!H$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!H$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!I$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!I$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!I$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!I$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!I$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!J$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!J$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!J$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!J$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!J$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!K$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!K$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!K$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!K$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!K$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!L$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!L$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!L$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!L$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!L$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!M$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!M$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!M$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!M$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!M$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!N$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!N$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!N$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!N$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!N$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!O$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!O$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!O$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!O$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!O$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!P$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!P$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!P$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!P$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!P$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Q$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Q$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!Q$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Q$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Q$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!R$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!R$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!R$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!R$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!R$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!S$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!S$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!S$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!S$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!S$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!T$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!T$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!T$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!T$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!T$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!U$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!U$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!U$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!U$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!U$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!V$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!V$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!V$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!V$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!V$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!W$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!W$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!W$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!W$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!W$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!X$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!X$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!X$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!X$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!X$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Y$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Y$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!Y$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Y$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Y$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Z$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Z$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!Z$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Z$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Z$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AA$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AA$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AA$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AA$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AA$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AB$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AB$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AB$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AB$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AB$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AC$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AC$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AC$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AC$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AC$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AD$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AD$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AD$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AD$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AD$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AE$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AE$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AE$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AE$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AE$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AF$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AF$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AF$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AF$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AF$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AG$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AG$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AG$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AG$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AG$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AH$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AH$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AH$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AH$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AH$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AI$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AI$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AI$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AI$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AI$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AJ$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AJ$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AJ$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AK$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AK$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AK$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AK$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AK$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AL$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AL$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AL$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AL$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AL$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AM$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AM$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AM$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AM$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AM$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AN$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AN$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AN$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AN$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AN$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AO$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AO$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AO$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AO$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AO$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AP$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AP$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AP$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AP$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AP$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AQ$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AQ$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AQ$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AR$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AR$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AR$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AR$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AR$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AS$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AS$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AS$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AS$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AS$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AT$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AT$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AT$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AT$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AT$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AU$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AU$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AU$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AU$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AU$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AV$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AV$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AV$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AV$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AV$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AW$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AW$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AW$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AW$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AW$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AX$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AX$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AX$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AX$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AX$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!G$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!G$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!G$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!G$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!G$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!H$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!H$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!H$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!H$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!H$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!I$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!I$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!I$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!I$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!I$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!J$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!J$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!J$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!J$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!J$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!K$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!K$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!K$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!K$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!K$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!L$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!L$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!L$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!L$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!L$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!M$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!M$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!M$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!M$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!M$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!N$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!N$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!N$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!N$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!N$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!O$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!O$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!O$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!O$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!O$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!P$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!P$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!P$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!P$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!P$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Q$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Q$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!Q$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Q$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Q$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!R$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!R$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!R$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!R$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!R$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!S$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!S$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!S$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!S$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!S$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!T$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!T$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!T$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!T$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!T$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!U$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!U$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!U$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!U$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!U$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!V$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!V$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!V$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!V$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!V$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!W$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!W$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!W$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!W$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!W$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!X$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!X$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!X$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!X$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!X$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Y$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Y$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!Y$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Y$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Y$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Z$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Z$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!Z$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Z$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Z$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AA$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AA$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AA$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AA$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AA$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AB$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AB$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AB$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AB$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AB$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AC$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AC$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AC$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AC$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AC$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AD$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AD$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AD$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AD$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AD$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AE$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AE$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AE$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AE$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AE$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AF$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AF$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AF$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AF$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AF$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AG$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AG$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AG$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AG$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AG$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AH$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AH$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AH$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AH$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AH$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AI$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AI$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AI$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AI$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AI$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AJ$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AJ$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AJ$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AK$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AK$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AK$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AK$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AK$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AL$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AL$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AL$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AL$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AL$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AM$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AM$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AM$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AM$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AM$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AN$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AN$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AN$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AN$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AN$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AO$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AO$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AO$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AO$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AO$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AP$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AP$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AP$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AP$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AP$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AQ$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AQ$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AQ$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AR$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AR$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AR$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AR$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AR$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AS$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AS$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AS$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AS$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AS$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AT$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AT$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AT$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AT$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AT$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AU$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AU$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AU$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AU$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AU$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AV$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AV$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AV$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AV$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AV$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AW$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AW$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AW$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AW$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AW$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AX$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AX$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AX$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AX$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AX$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV760),0,Input!BA760:CR760*(AM760:CD760+CE760:DV760)))*L760","v":0},{"$f":"NPV(Disc,GasCalcs!M760:BD760*Input!BA760:CR760)*L760","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV760),0,Input!BA760:CR760*(AM760:CD760*$G760+CE760:DV760*$H760)))*$L760","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S760,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S760,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X760,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EC$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EC$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EC$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EC$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,ED$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,ED$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,ED$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,ED$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EE$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EE$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EE$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EE$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EF$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EF$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EF$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EF$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EG$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EG$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EG$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EG$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EH$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EH$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EH$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EH$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EI$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EI$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EI$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EI$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EJ$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EJ$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EJ$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EK$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EK$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EK$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EK$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EL$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EL$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EL$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EL$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EM$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EM$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EM$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EM$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EN$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EN$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EN$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EN$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EO$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EO$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EO$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EO$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EP$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EP$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EP$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EP$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EQ$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EQ$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EQ$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ER$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,ER$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ER$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,ER$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ES$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,ES$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ES$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,ES$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ET$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,ET$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ET$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,ET$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EU$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EU$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EU$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EU$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EV$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EV$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EV$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EV$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EW$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EW$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EW$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EW$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EX$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EX$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EX$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EX$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC760),0,EC760*Input!AO760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(ED760),0,ED760*Input!AP760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EE760),0,EE760*Input!AQ760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EF760),0,EF760*Input!AR760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EG760),0,EG760*Input!AS760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EH760),0,EH760*Input!AT760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EI760),0,EI760*Input!AU760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EJ760),0,EJ760*Input!AV760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EK760),0,EK760*Input!AW760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EL760),0,EL760*Input!AX760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EM760),0,EM760*Input!AY760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EN760),0,EN760*Input!AO760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EO760),0,EO760*Input!AP760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EP760),0,EP760*Input!AQ760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EQ760),0,EQ760*Input!AR760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(ER760),0,ER760*Input!AS760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(ES760),0,ES760*Input!AT760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(ET760),0,ET760*Input!AU760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EU760),0,EU760*Input!AV760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EV760),0,EV760*Input!AW760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EW760),0,EW760*Input!AX760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EX760),0,EX760*Input!AY760*$I760*$L760)","v":0},{"$f":"MAX(0,SUM(Input!N760:P760)-Input!L760)","v":0},{"$f":"MAX(NPV(Disc,FU760*Input!$BA760:$CR760),FY760-GA760,0)","v":0},null,{"$f":"NPV(Disc,Input!M760*Input!$BA760:$CR760)","v":0},{"$f":"NPV(Disc,SUM(Input!N760:P760)*Input!$BA760:$CR760)","v":0},0,{"$f":"NPV(Disc,1*Input!BA760:CR760)*(Input!L760-IF(Calcs!AD760>0,(Input!L760-Input!AA760)*((1+Input!AB760/Periods)/(1+Disc))^(Calcs!AD760*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA760:$CR760*Input!R760)*PV($C$3,$E760,-1,0,1)+ NPV(Disc,Input!$BA760:$CR760*N760)*PV($C$3,Input!$Z760-$E760,-1,0,1)/(1+Disc)^$AE760)*L760","v":0},{"$f":"(NPV(Disc,Input!$BA760:$CR760*Input!V760)*PV($C$3,$E760,-1,0,1)+NPV(Disc,Input!$BA760:$CR760*Input!$AE760)*PV($C$3,Input!$Z760-$E760,-1,0,1)/(1+Disc)^$AE760)*L760","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY760+DZ760-(FZ760+GC760)-(Input!$Q$13-Input!$J$11)*GK760","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF760<>0,GM760-(Input!$Q$13-Input!$J$11)*$GJ760*$GK760/GF760,0)","v":0},{"$f":"IF(GG760<>0,GN760-(Input!$Q$13-Input!$J$11)*(1-$GJ760)*$GK760/GG760,0)","v":0},0,0,{"$f":"IF(GF760<>0,GQ760-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ760*$GK760/GF760,0)","v":0},{"$f":"IF(GG760<>0,GR760-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ760)*$GK760/GG760,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ760+DY760)/((GC760+FZ760)+$GK760*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ760+DY760)/(FZ760+$GK760*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS760*O760*$G760*$L760","v":0},{"$f":"GY760*MAX(Input!$Z760,$E760)","v":0},{"$f":"Input!CS760*$I760*GasCalcs!G760*$L760","v":0},{"$f":"HA760*MAX(Input!$Z760,$E760)","v":0},{"$f":"IF(ISERROR(Loads!AY760*Input!CS760*$T760*$H760),0,Loads!AY760*Input!CS760*$T760*$H760)*$L760","v":0},{"$f":"IF(ISERROR(Loads!AZ760*Input!CS760*$T760*$H760),0,Loads!AZ760*Input!CS760*$T760*$H760)*$L760","v":0},{"$f":"Input!CS760*$P760*$H760*$C$6*$L760/1000","v":0},{"$f":"IF(Calcs!F760<>0,(Input!U760*H760*$L760*E760+Input!AD760*H760*L760*(F760-E760))/F760*Input!CS760,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB760-1,0)),0,OFFSET(CostE!$AQ$5,$AB760-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB760-1,0)),0,OFFSET(CostE!$AR$5,$AB760-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB760-1,0)),0,OFFSET(CostE!$AS$5,$AB760-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L760)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L760))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L760)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L760))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z760),0,OFFSET(CostE!$F$5,Calcs!Z760-1,0))","v":0}]
[{"$f":"Input!B798","v":0},{"$f":"Input!D798","v":0},{"$f":"TRIM(Input!E798)","v":""},{"$f":"TRIM(Input!F798)","v":""},{"$f":"IF(ISNUMBER(Input!AG798),Input!AG798,1)","v":0},{"$f":"MAX(E798,Input!Z798)","v":0},{"$f":"IF(ISNUMBER(Input!AH798),Input!AH798,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI798),Input!AI798,$G798)","v":1},{"$f":"IF(ISNUMBER(Input!AJ798),Input!AJ798,$G798)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK798),Input!AK798<>0),Input!AK798,IF(Input!V798=0,G798,IF(Input!R798=0,I798,IF(Input!R798*0.03412>Input!V798,G798,I798))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL798),100%,Input!AL798)*IF(ISBLANK(Input!AM798),100%,Input!AM798)","v":1},{"$f":"Input!R798","v":0},{"$f":"Input!AC798","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB798-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q798=\"kW\",Input!U798,Input!R798)),IF(Q798=\"kW\",Input!U798,Input!R798),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q798=\"kW\",Input!AD798,N798)),IF(Q798=\"kW\",Input!AD798,N798),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V798,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y798),MATCH(\"Gen:\"&C798&\":\"&D798&\":All\",CostE!$E$5:$E$1329,0),Y798)","v":{"$error":"#N/A"}},{"$f":"MATCH(W798,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y798),MATCH(\"Load:\"&C798&\":\"&$D798&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X798,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S798,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z798>Input!AG798,Input!AG798,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z798*Periods-(AE798+AF798+AG798)))","v":0},{"$f":"MAX(0,Input!Z798*Periods-AH798-AF798-AE798-AG798)","v":0},{"$f":"IF(OR(Input!E798=\"Residential\",Input!E798=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F798,1,0))=1","v":false},{"$f":"AJ798*AK798*Input!AN798","v":0},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!G$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!G$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!G$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!G$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!G$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!H$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!H$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!H$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!H$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!H$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!I$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!I$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!I$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!I$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!I$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!J$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!J$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!J$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!J$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!J$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!K$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!K$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!K$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!K$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!K$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!L$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!L$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!L$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!L$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!L$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!M$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!M$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!M$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!M$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!M$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!N$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!N$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!N$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!N$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!N$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!O$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!O$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!O$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!O$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!O$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!P$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!P$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!P$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!P$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!P$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Q$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Q$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!Q$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Q$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Q$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!R$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!R$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!R$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!R$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!R$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!S$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!S$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!S$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!S$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!S$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!T$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!T$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!T$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!T$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!T$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!U$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!U$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!U$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!U$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!U$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!V$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!V$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!V$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!V$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!V$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!W$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!W$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!W$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!W$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!W$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!X$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!X$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!X$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!X$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!X$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Y$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Y$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!Y$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Y$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Y$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Z$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Z$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!Z$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Z$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Z$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AA$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AA$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AA$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AA$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AA$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AB$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AB$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AB$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AB$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AB$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AC$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AC$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AC$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AC$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AC$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AD$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AD$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AD$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AD$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AD$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AE$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AE$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AE$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AE$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AE$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AF$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AF$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AF$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AF$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AF$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AG$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AG$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AG$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AG$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AG$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AH$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AH$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AH$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AH$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AH$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AI$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AI$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AI$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AI$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AI$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AJ$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AJ$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AJ$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AK$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AK$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AK$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AK$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AK$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AL$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AL$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AL$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AL$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AL$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AM$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AM$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AM$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AM$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AM$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AN$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AN$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AN$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AN$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AN$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AO$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AO$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AO$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AO$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AO$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AP$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AP$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AP$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AP$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AP$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AQ$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AQ$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AQ$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AR$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AR$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AR$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AR$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AR$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AS$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AS$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AS$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AS$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AS$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AT$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AT$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AT$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AT$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AT$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AU$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AU$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AU$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AU$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AU$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AV$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AV$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AV$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AV$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AV$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AW$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AW$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AW$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AW$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AW$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AX$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AX$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AX$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AX$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AX$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!G$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!G$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!G$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!G$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!G$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!H$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!H$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!H$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!H$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!H$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!I$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!I$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!I$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!I$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!I$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!J$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!J$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!J$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!J$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!J$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!K$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!K$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!K$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!K$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!K$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!L$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!L$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!L$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!L$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!L$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!M$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!M$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!M$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!M$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!M$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!N$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!N$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!N$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!N$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!N$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!O$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!O$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!O$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!O$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!O$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!P$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!P$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!P$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!P$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!P$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Q$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Q$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!Q$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Q$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Q$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!R$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!R$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!R$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!R$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!R$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!S$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!S$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!S$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!S$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!S$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!T$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!T$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!T$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!T$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!T$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!U$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!U$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!U$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!U$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!U$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!V$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!V$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!V$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!V$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!V$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!W$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!W$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!W$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!W$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!W$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!X$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!X$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!X$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!X$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!X$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Y$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Y$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!Y$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Y$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Y$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Z$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Z$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!Z$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Z$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Z$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AA$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AA$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AA$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AA$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AA$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AB$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AB$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AB$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AB$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AB$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AC$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AC$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AC$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AC$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AC$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AD$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AD$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AD$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AD$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AD$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AE$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AE$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AE$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AE$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AE$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AF$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AF$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AF$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AF$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AF$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AG$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AG$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AG$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AG$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AG$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AH$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AH$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AH$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AH$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AH$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AI$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AI$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AI$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AI$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AI$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AJ$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AJ$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AJ$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AK$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AK$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AK$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AK$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AK$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AL$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AL$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AL$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AL$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AL$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AM$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AM$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AM$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AM$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AM$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AN$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AN$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AN$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AN$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AN$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AO$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AO$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AO$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AO$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AO$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AP$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AP$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AP$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AP$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AP$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AQ$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AQ$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AQ$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AR$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AR$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AR$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AR$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AR$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AS$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AS$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AS$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AS$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AS$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AT$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AT$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AT$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AT$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AT$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AU$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AU$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AU$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AU$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AU$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AV$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AV$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AV$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AV$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AV$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AW$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AW$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AW$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AW$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AW$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AX$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AX$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AX$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AX$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AX$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV798),0,Input!BA798:CR798*(AM798:CD798+CE798:DV798)))*L798","v":0},{"$f":"NPV(Disc,GasCalcs!M798:BD798*Input!BA798:CR798)*L798","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV798),0,Input!BA798:CR798*(AM798:CD798*$G798+CE798:DV798*$H798)))*$L798","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S798,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S798,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X798,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EC$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EC$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EC$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EC$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,ED$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,ED$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,ED$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,ED$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EE$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EE$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EE$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EE$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EF$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EF$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EF$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EF$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EG$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EG$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EG$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EG$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EH$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EH$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EH$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EH$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EI$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EI$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EI$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EI$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EJ$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EJ$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EJ$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EK$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EK$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EK$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EK$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EL$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EL$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EL$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EL$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EM$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EM$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EM$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EM$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EN$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EN$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EN$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EN$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EO$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EO$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EO$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EO$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EP$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EP$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EP$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EP$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EQ$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EQ$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EQ$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ER$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,ER$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ER$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,ER$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ES$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,ES$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ES$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,ES$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ET$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,ET$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ET$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,ET$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EU$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EU$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EU$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EU$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EV$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EV$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EV$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EV$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EW$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EW$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EW$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EW$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EX$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EX$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EX$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EX$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC798),0,EC798*Input!AO798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(ED798),0,ED798*Input!AP798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EE798),0,EE798*Input!AQ798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EF798),0,EF798*Input!AR798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EG798),0,EG798*Input!AS798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EH798),0,EH798*Input!AT798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EI798),0,EI798*Input!AU798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EJ798),0,EJ798*Input!AV798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EK798),0,EK798*Input!AW798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EL798),0,EL798*Input!AX798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EM798),0,EM798*Input!AY798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EN798),0,EN798*Input!AO798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EO798),0,EO798*Input!AP798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EP798),0,EP798*Input!AQ798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EQ798),0,EQ798*Input!AR798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(ER798),0,ER798*Input!AS798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(ES798),0,ES798*Input!AT798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(ET798),0,ET798*Input!AU798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EU798),0,EU798*Input!AV798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EV798),0,EV798*Input!AW798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EW798),0,EW798*Input!AX798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EX798),0,EX798*Input!AY798*$I798*$L798)","v":0},{"$f":"MAX(0,SUM(Input!N798:P798)-Input!L798)","v":0},{"$f":"MAX(NPV(Disc,FU798*Input!$BA798:$CR798),FY798-GA798,0)","v":0},null,{"$f":"NPV(Disc,Input!M798*Input!$BA798:$CR798)","v":0},{"$f":"NPV(Disc,SUM(Input!N798:P798)*Input!$BA798:$CR798)","v":0},0,{"$f":"NPV(Disc,1*Input!BA798:CR798)*(Input!L798-IF(Calcs!AD798>0,(Input!L798-Input!AA798)*((1+Input!AB798/Periods)/(1+Disc))^(Calcs!AD798*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA798:$CR798*Input!R798)*PV($C$3,$E798,-1,0,1)+ NPV(Disc,Input!$BA798:$CR798*N798)*PV($C$3,Input!$Z798-$E798,-1,0,1)/(1+Disc)^$AE798)*L798","v":0},{"$f":"(NPV(Disc,Input!$BA798:$CR798*Input!V798)*PV($C$3,$E798,-1,0,1)+NPV(Disc,Input!$BA798:$CR798*Input!$AE798)*PV($C$3,Input!$Z798-$E798,-1,0,1)/(1+Disc)^$AE798)*L798","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY798+DZ798-(FZ798+GC798)-(Input!$Q$13-Input!$J$11)*GK798","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF798<>0,GM798-(Input!$Q$13-Input!$J$11)*$GJ798*$GK798/GF798,0)","v":0},{"$f":"IF(GG798<>0,GN798-(Input!$Q$13-Input!$J$11)*(1-$GJ798)*$GK798/GG798,0)","v":0},0,0,{"$f":"IF(GF798<>0,GQ798-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ798*$GK798/GF798,0)","v":0},{"$f":"IF(GG798<>0,GR798-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ798)*$GK798/GG798,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ798+DY798)/((GC798+FZ798)+$GK798*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ798+DY798)/(FZ798+$GK798*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS798*O798*$G798*$L798","v":0},{"$f":"GY798*MAX(Input!$Z798,$E798)","v":0},{"$f":"Input!CS798*$I798*GasCalcs!G798*$L798","v":0},{"$f":"HA798*MAX(Input!$Z798,$E798)","v":0},{"$f":"IF(ISERROR(Loads!AY798*Input!CS798*$T798*$H798),0,Loads!AY798*Input!CS798*$T798*$H798)*$L798","v":0},{"$f":"IF(ISERROR(Loads!AZ798*Input!CS798*$T798*$H798),0,Loads!AZ798*Input!CS798*$T798*$H798)*$L798","v":0},{"$f":"Input!CS798*$P798*$H798*$C$6*$L798/1000","v":0},{"$f":"IF(Calcs!F798<>0,(Input!U798*H798*$L798*E798+Input!AD798*H798*L798*(F798-E798))/F798*Input!CS798,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB798-1,0)),0,OFFSET(CostE!$AQ$5,$AB798-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB798-1,0)),0,OFFSET(CostE!$AR$5,$AB798-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB798-1,0)),0,OFFSET(CostE!$AS$5,$AB798-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L798)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L798))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L798)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L798))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z798),0,OFFSET(CostE!$F$5,Calcs!Z798-1,0))","v":0}]
[{"$f":"Input!B825","v":0},{"$f":"Input!D825","v":0},{"$f":"TRIM(Input!E825)","v":""},{"$f":"TRIM(Input!F825)","v":""},{"$f":"IF(ISNUMBER(Input!AG825),Input!AG825,1)","v":0},{"$f":"MAX(E825,Input!Z825)","v":0},{"$f":"IF(ISNUMBER(Input!AH825),Input!AH825,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI825),Input!AI825,$G825)","v":1},{"$f":"IF(ISNUMBER(Input!AJ825),Input!AJ825,$G825)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK825),Input!AK825<>0),Input!AK825,IF(Input!V825=0,G825,IF(Input!R825=0,I825,IF(Input!R825*0.03412>Input!V825,G825,I825))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL825),100%,Input!AL825)*IF(ISBLANK(Input!AM825),100%,Input!AM825)","v":1},{"$f":"Input!R825","v":0},{"$f":"Input!AC825","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB825-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q825=\"kW\",Input!U825,Input!R825)),IF(Q825=\"kW\",Input!U825,Input!R825),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q825=\"kW\",Input!AD825,N825)),IF(Q825=\"kW\",Input!AD825,N825),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V825,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y825),MATCH(\"Gen:\"&C825&\":\"&D825&\":All\",CostE!$E$5:$E$1329,0),Y825)","v":{"$error":"#N/A"}},{"$f":"MATCH(W825,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y825),MATCH(\"Load:\"&C825&\":\"&$D825&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X825,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S825,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z825>Input!AG825,Input!AG825,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z825*Periods-(AE825+AF825+AG825)))","v":0},{"$f":"MAX(0,Input!Z825*Periods-AH825-AF825-AE825-AG825)","v":0},{"$f":"IF(OR(Input!E825=\"Residential\",Input!E825=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F825,1,0))=1","v":false},{"$f":"AJ825*AK825*Input!AN825","v":0},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!G$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!G$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!G$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!G$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!G$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!H$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!H$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!H$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!H$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!H$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!I$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!I$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!I$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!I$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!I$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!J$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!J$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!J$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!J$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!J$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!K$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!K$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!K$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!K$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!K$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!L$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!L$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!L$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!L$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!L$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!M$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!M$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!M$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!M$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!M$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!N$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!N$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!N$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!N$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!N$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!O$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!O$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!O$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!O$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!O$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!P$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!P$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!P$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!P$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!P$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Q$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Q$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!Q$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Q$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Q$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!R$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!R$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!R$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!R$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!R$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!S$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!S$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!S$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!S$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!S$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!T$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!T$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!T$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!T$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!T$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!U$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!U$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!U$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!U$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!U$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!V$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!V$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!V$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!V$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!V$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!W$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!W$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!W$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!W$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!W$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!X$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!X$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!X$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!X$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!X$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Y$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Y$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!Y$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Y$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Y$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Z$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Z$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!Z$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Z$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Z$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AA$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AA$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AA$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AA$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AA$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AB$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AB$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AB$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AB$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AB$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AC$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AC$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AC$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AC$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AC$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AD$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AD$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AD$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AD$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AD$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AE$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AE$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AE$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AE$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AE$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AF$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AF$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AF$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AF$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AF$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AG$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AG$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AG$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AG$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AG$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AH$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AH$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AH$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AH$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AH$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AI$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AI$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AI$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AI$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AI$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AJ$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AJ$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AJ$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AK$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AK$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AK$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AK$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AK$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AL$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AL$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AL$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AL$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AL$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AM$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AM$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AM$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AM$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AM$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AN$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AN$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AN$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AN$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AN$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AO$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AO$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AO$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AO$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AO$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AP$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AP$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AP$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AP$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AP$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AQ$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AQ$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AQ$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AR$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AR$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AR$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AR$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AR$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AS$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AS$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AS$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AS$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AS$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AT$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AT$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AT$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AT$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AT$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AU$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AU$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AU$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AU$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AU$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AV$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AV$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AV$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AV$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AV$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AW$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AW$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AW$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AW$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AW$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AX$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AX$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AX$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AX$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AX$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!G$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!G$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!G$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!G$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!G$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!H$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!H$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!H$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!H$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!H$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!I$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!I$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!I$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!I$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!I$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!J$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!J$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!J$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!J$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!J$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!K$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!K$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!K$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!K$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!K$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!L$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!L$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!L$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!L$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!L$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!M$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!M$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!M$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!M$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!M$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!N$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!N$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!N$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!N$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!N$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!O$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!O$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!O$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!O$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!O$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!P$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!P$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!P$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!P$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!P$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Q$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Q$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!Q$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Q$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Q$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!R$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!R$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!R$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!R$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!R$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!S$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!S$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!S$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!S$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!S$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!T$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!T$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!T$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!T$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!T$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!U$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!U$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!U$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!U$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!U$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!V$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!V$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!V$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!V$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!V$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!W$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!W$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!W$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!W$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!W$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!X$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!X$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!X$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!X$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!X$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Y$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Y$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!Y$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Y$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Y$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Z$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Z$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!Z$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Z$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Z$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AA$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AA$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AA$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AA$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AA$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AB$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AB$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AB$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AB$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AB$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AC$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AC$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AC$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AC$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AC$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AD$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AD$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AD$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AD$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AD$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AE$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AE$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AE$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AE$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AE$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AF$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AF$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AF$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AF$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AF$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AG$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AG$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AG$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AG$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AG$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AH$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AH$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AH$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AH$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AH$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AI$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AI$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AI$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AI$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AI$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AJ$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AJ$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AJ$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AK$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AK$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AK$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AK$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AK$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AL$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AL$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AL$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AL$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AL$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AM$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AM$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AM$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AM$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AM$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AN$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AN$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AN$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AN$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AN$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AO$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AO$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AO$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AO$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AO$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AP$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AP$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AP$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AP$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AP$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AQ$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AQ$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AQ$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AR$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AR$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AR$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AR$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AR$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AS$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AS$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AS$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AS$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AS$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AT$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AT$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AT$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AT$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AT$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AU$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AU$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AU$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AU$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AU$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AV$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AV$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AV$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AV$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AV$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AW$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AW$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AW$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AW$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AW$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AX$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AX$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AX$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AX$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AX$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV825),0,Input!BA825:CR825*(AM825:CD825+CE825:DV825)))*L825","v":0},{"$f":"NPV(Disc,GasCalcs!M825:BD825*Input!BA825:CR825)*L825","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV825),0,Input!BA825:CR825*(AM825:CD825*$G825+CE825:DV825*$H825)))*$L825","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S825,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S825,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X825,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EC$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EC$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EC$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EC$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,ED$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,ED$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,ED$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,ED$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EE$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EE$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EE$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EE$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EF$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EF$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EF$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EF$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EG$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EG$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EG$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EG$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EH$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EH$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EH$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EH$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EI$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EI$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EI$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EI$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EJ$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EJ$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EJ$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EK$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EK$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EK$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EK$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EL$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EL$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EL$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EL$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EM$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EM$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EM$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EM$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EN$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EN$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EN$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EN$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EO$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EO$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EO$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EO$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EP$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EP$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EP$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EP$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EQ$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EQ$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EQ$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ER$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,ER$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ER$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,ER$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ES$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,ES$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ES$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,ES$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ET$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,ET$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ET$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,ET$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EU$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EU$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EU$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EU$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EV$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EV$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EV$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EV$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EW$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EW$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EW$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EW$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EX$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EX$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EX$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EX$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC825),0,EC825*Input!AO825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(ED825),0,ED825*Input!AP825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EE825),0,EE825*Input!AQ825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EF825),0,EF825*Input!AR825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EG825),0,EG825*Input!AS825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EH825),0,EH825*Input!AT825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EI825),0,EI825*Input!AU825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EJ825),0,EJ825*Input!AV825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EK825),0,EK825*Input!AW825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EL825),0,EL825*Input!AX825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EM825),0,EM825*Input!AY825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EN825),0,EN825*Input!AO825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EO825),0,EO825*Input!AP825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EP825),0,EP825*Input!AQ825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EQ825),0,EQ825*Input!AR825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(ER825),0,ER825*Input!AS825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(ES825),0,ES825*Input!AT825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(ET825),0,ET825*Input!AU825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EU825),0,EU825*Input!AV825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EV825),0,EV825*Input!AW825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EW825),0,EW825*Input!AX825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EX825),0,EX825*Input!AY825*$I825*$L825)","v":0},{"$f":"MAX(0,SUM(Input!N825:P825)-Input!L825)","v":0},{"$f":"MAX(NPV(Disc,FU825*Input!$BA825:$CR825),FY825-GA825,0)","v":0},null,{"$f":"NPV(Disc,Input!M825*Input!$BA825:$CR825)","v":0},{"$f":"NPV(Disc,SUM(Input!N825:P825)*Input!$BA825:$CR825)","v":0},0,{"$f":"NPV(Disc,1*Input!BA825:CR825)*(Input!L825-IF(Calcs!AD825>0,(Input!L825-Input!AA825)*((1+Input!AB825/Periods)/(1+Disc))^(Calcs!AD825*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA825:$CR825*Input!R825)*PV($C$3,$E825,-1,0,1)+ NPV(Disc,Input!$BA825:$CR825*N825)*PV($C$3,Input!$Z825-$E825,-1,0,1)/(1+Disc)^$AE825)*L825","v":0},{"$f":"(NPV(Disc,Input!$BA825:$CR825*Input!V825)*PV($C$3,$E825,-1,0,1)+NPV(Disc,Input!$BA825:$CR825*Input!$AE825)*PV($C$3,Input!$Z825-$E825,-1,0,1)/(1+Disc)^$AE825)*L825","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY825+DZ825-(FZ825+GC825)-(Input!$Q$13-Input!$J$11)*GK825","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF825<>0,GM825-(Input!$Q$13-Input!$J$11)*$GJ825*$GK825/GF825,0)","v":0},{"$f":"IF(GG825<>0,GN825-(Input!$Q$13-Input!$J$11)*(1-$GJ825)*$GK825/GG825,0)","v":0},0,0,{"$f":"IF(GF825<>0,GQ825-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ825*$GK825/GF825,0)","v":0},{"$f":"IF(GG825<>0,GR825-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ825)*$GK825/GG825,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ825+DY825)/((GC825+FZ825)+$GK825*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ825+DY825)/(FZ825+$GK825*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS825*O825*$G825*$L825","v":0},{"$f":"GY825*MAX(Input!$Z825,$E825)","v":0},{"$f":"Input!CS825*$I825*GasCalcs!G825*$L825","v":0},{"$f":"HA825*MAX(Input!$Z825,$E825)","v":0},{"$f":"IF(ISERROR(Loads!AY825*Input!CS825*$T825*$H825),0,Loads!AY825*Input!CS825*$T825*$H825)*$L825","v":0},{"$f":"IF(ISERROR(Loads!AZ825*Input!CS825*$T825*$H825),0,Loads!AZ825*Input!CS825*$T825*$H825)*$L825","v":0},{"$f":"Input!CS825*$P825*$H825*$C$6*$L825/1000","v":0},{"$f":"IF(Calcs!F825<>0,(Input!U825*H825*$L825*E825+Input!AD825*H825*L825*(F825-E825))/F825*Input!CS825,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB825-1,0)),0,OFFSET(CostE!$AQ$5,$AB825-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB825-1,0)),0,OFFSET(CostE!$AR$5,$AB825-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB825-1,0)),0,OFFSET(CostE!$AS$5,$AB825-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L825)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L825))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L825)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L825))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z825),0,OFFSET(CostE!$F$5,Calcs!Z825-1,0))","v":0}]
[{"$f":"Input!B874","v":0},{"$f":"Input!D874","v":0},{"$f":"TRIM(Input!E874)","v":""},{"$f":"TRIM(Input!F874)","v":""},{"$f":"IF(ISNUMBER(Input!AG874),Input!AG874,1)","v":0},{"$f":"MAX(E874,Input!Z874)","v":0},{"$f":"IF(ISNUMBER(Input!AH874),Input!AH874,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI874),Input!AI874,$G874)","v":1},{"$f":"IF(ISNUMBER(Input!AJ874),Input!AJ874,$G874)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK874),Input!AK874<>0),Input!AK874,IF(Input!V874=0,G874,IF(Input!R874=0,I874,IF(Input!R874*0.03412>Input!V874,G874,I874))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL874),100%,Input!AL874)*IF(ISBLANK(Input!AM874),100%,Input!AM874)","v":1},{"$f":"Input!R874","v":0},{"$f":"Input!AC874","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB874-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q874=\"kW\",Input!U874,Input!R874)),IF(Q874=\"kW\",Input!U874,Input!R874),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q874=\"kW\",Input!AD874,N874)),IF(Q874=\"kW\",Input!AD874,N874),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V874,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y874),MATCH(\"Gen:\"&C874&\":\"&D874&\":All\",CostE!$E$5:$E$1329,0),Y874)","v":{"$error":"#N/A"}},{"$f":"MATCH(W874,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y874),MATCH(\"Load:\"&C874&\":\"&$D874&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X874,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S874,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z874>Input!AG874,Input!AG874,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z874*Periods-(AE874+AF874+AG874)))","v":0},{"$f":"MAX(0,Input!Z874*Periods-AH874-AF874-AE874-AG874)","v":0},{"$f":"IF(OR(Input!E874=\"Residential\",Input!E874=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F874,1,0))=1","v":false},{"$f":"AJ874*AK874*Input!AN874","v":0},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!G$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!G$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!G$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!G$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!G$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!H$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!H$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!H$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!H$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!H$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!I$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!I$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!I$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!I$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!I$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!J$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!J$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!J$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!J$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!J$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!K$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!K$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!K$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!K$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!K$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!L$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!L$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!L$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!L$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!L$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!M$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!M$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!M$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!M$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!M$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!N$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!N$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!N$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!N$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!N$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!O$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!O$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!O$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!O$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!O$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!P$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!P$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!P$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!P$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!P$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Q$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Q$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!Q$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Q$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Q$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!R$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!R$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!R$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!R$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!R$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!S$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!S$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!S$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!S$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!S$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!T$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!T$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!T$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!T$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!T$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!U$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!U$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!U$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!U$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!U$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!V$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!V$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!V$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!V$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!V$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!W$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!W$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!W$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!W$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!W$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!X$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!X$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!X$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!X$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!X$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Y$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Y$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!Y$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Y$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Y$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Z$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Z$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!Z$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Z$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Z$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AA$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AA$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AA$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AA$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AA$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AB$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AB$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AB$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AB$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AB$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AC$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AC$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AC$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AC$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AC$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AD$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AD$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AD$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AD$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AD$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AE$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AE$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AE$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AE$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AE$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AF$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AF$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AF$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AF$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AF$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AG$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AG$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AG$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AG$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AG$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AH$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AH$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AH$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AH$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AH$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AI$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AI$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AI$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AI$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AI$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AJ$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AJ$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AJ$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AK$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AK$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AK$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AK$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AK$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AL$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AL$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AL$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AL$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AL$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AM$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AM$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AM$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AM$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AM$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AN$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AN$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AN$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AN$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AN$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AO$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AO$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AO$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AO$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AO$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AP$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AP$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AP$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AP$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AP$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AQ$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AQ$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AQ$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AR$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AR$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AR$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AR$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AR$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AS$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AS$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AS$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AS$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AS$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AT$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AT$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AT$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AT$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AT$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AU$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AU$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AU$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AU$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AU$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AV$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AV$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AV$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AV$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AV$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AW$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AW$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AW$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AW$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AW$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AX$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AX$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AX$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AX$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AX$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!G$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!G$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!G$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!G$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!G$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!H$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!H$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!H$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!H$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!H$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!I$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!I$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!I$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!I$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!I$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!J$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!J$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!J$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!J$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!J$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!K$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!K$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!K$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!K$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!K$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!L$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!L$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!L$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!L$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!L$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!M$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!M$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!M$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!M$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!M$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!N$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!N$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!N$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!N$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!N$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!O$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!O$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!O$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!O$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!O$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!P$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!P$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!P$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!P$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!P$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Q$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Q$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!Q$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Q$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Q$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!R$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!R$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!R$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!R$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!R$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!S$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!S$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!S$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!S$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!S$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!T$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!T$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!T$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!T$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!T$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!U$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!U$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!U$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!U$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!U$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!V$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!V$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!V$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!V$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!V$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!W$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!W$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!W$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!W$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!W$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!X$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!X$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!X$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!X$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!X$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Y$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Y$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!Y$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Y$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Y$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Z$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Z$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!Z$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Z$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Z$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AA$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AA$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AA$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AA$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AA$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AB$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AB$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AB$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AB$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AB$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AC$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AC$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AC$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AC$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AC$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AD$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AD$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AD$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AD$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AD$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AE$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AE$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AE$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AE$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AE$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AF$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AF$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AF$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AF$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AF$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AG$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AG$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AG$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AG$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AG$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AH$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AH$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AH$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AH$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AH$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AI$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AI$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AI$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AI$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AI$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AJ$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AJ$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AJ$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AK$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AK$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AK$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AK$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AK$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AL$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AL$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AL$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AL$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AL$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AM$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AM$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AM$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AM$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AM$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AN$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AN$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AN$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AN$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AN$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AO$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AO$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AO$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AO$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AO$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AP$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AP$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AP$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AP$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AP$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AQ$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AQ$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AQ$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AR$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AR$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AR$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AR$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AR$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AS$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AS$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AS$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AS$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AS$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AT$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AT$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AT$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AT$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AT$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AU$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AU$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AU$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AU$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AU$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AV$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AV$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AV$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AV$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AV$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AW$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AW$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AW$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AW$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AW$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AX$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AX$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AX$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AX$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AX$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV874),0,Input!BA874:CR874*(AM874:CD874+CE874:DV874)))*L874","v":0},{"$f":"NPV(Disc,GasCalcs!M874:BD874*Input!BA874:CR874)*L874","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV874),0,Input!BA874:CR874*(AM874:CD874*$G874+CE874:DV874*$H874)))*$L874","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S874,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S874,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X874,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EC$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EC$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EC$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EC$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,ED$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,ED$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,ED$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,ED$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EE$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EE$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EE$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EE$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EF$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EF$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EF$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EF$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EG$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EG$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EG$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EG$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EH$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EH$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EH$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EH$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EI$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EI$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EI$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EI$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EJ$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EJ$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EJ$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EK$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EK$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EK$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EK$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EL$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EL$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EL$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EL$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EM$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EM$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EM$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EM$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EN$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EN$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EN$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EN$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EO$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EO$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EO$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EO$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EP$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EP$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EP$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EP$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EQ$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EQ$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EQ$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ER$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,ER$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ER$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,ER$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ES$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,ES$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ES$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,ES$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ET$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,ET$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ET$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,ET$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EU$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EU$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EU$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EU$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EV$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EV$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EV$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EV$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EW$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EW$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EW$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EW$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EX$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EX$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EX$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EX$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC874),0,EC874*Input!AO874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(ED874),0,ED874*Input!AP874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EE874),0,EE874*Input!AQ874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EF874),0,EF874*Input!AR874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EG874),0,EG874*Input!AS874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EH874),0,EH874*Input!AT874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EI874),0,EI874*Input!AU874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EJ874),0,EJ874*Input!AV874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EK874),0,EK874*Input!AW874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EL874),0,EL874*Input!AX874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EM874),0,EM874*Input!AY874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EN874),0,EN874*Input!AO874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EO874),0,EO874*Input!AP874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EP874),0,EP874*Input!AQ874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EQ874),0,EQ874*Input!AR874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(ER874),0,ER874*Input!AS874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(ES874),0,ES874*Input!AT874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(ET874),0,ET874*Input!AU874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EU874),0,EU874*Input!AV874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EV874),0,EV874*Input!AW874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EW874),0,EW874*Input!AX874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EX874),0,EX874*Input!AY874*$I874*$L874)","v":0},{"$f":"MAX(0,SUM(Input!N874:P874)-Input!L874)","v":0},{"$f":"MAX(NPV(Disc,FU874*Input!$BA874:$CR874),FY874-GA874,0)","v":0},null,{"$f":"NPV(Disc,Input!M874*Input!$BA874:$CR874)","v":0},{"$f":"NPV(Disc,SUM(Input!N874:P874)*Input!$BA874:$CR874)","v":0},0,{"$f":"NPV(Disc,1*Input!BA874:CR874)*(Input!L874-IF(Calcs!AD874>0,(Input!L874-Input!AA874)*((1+Input!AB874/Periods)/(1+Disc))^(Calcs!AD874*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA874:$CR874*Input!R874)*PV($C$3,$E874,-1,0,1)+ NPV(Disc,Input!$BA874:$CR874*N874)*PV($C$3,Input!$Z874-$E874,-1,0,1)/(1+Disc)^$AE874)*L874","v":0},{"$f":"(NPV(Disc,Input!$BA874:$CR874*Input!V874)*PV($C$3,$E874,-1,0,1)+NPV(Disc,Input!$BA874:$CR874*Input!$AE874)*PV($C$3,Input!$Z874-$E874,-1,0,1)/(1+Disc)^$AE874)*L874","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY874+DZ874-(FZ874+GC874)-(Input!$Q$13-Input!$J$11)*GK874","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF874<>0,GM874-(Input!$Q$13-Input!$J$11)*$GJ874*$GK874/GF874,0)","v":0},{"$f":"IF(GG874<>0,GN874-(Input!$Q$13-Input!$J$11)*(1-$GJ874)*$GK874/GG874,0)","v":0},0,0,{"$f":"IF(GF874<>0,GQ874-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ874*$GK874/GF874,0)","v":0},{"$f":"IF(GG874<>0,GR874-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ874)*$GK874/GG874,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ874+DY874)/((GC874+FZ874)+$GK874*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ874+DY874)/(FZ874+$GK874*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS874*O874*$G874*$L874","v":0},{"$f":"GY874*MAX(Input!$Z874,$E874)","v":0},{"$f":"Input!CS874*$I874*GasCalcs!G874*$L874","v":0},{"$f":"HA874*MAX(Input!$Z874,$E874)","v":0},{"$f":"IF(ISERROR(Loads!AY874*Input!CS874*$T874*$H874),0,Loads!AY874*Input!CS874*$T874*$H874)*$L874","v":0},{"$f":"IF(ISERROR(Loads!AZ874*Input!CS874*$T874*$H874),0,Loads!AZ874*Input!CS874*$T874*$H874)*$L874","v":0},{"$f":"Input!CS874*$P874*$H874*$C$6*$L874/1000","v":0},{"$f":"IF(Calcs!F874<>0,(Input!U874*H874*$L874*E874+Input!AD874*H874*L874*(F874-E874))/F874*Input!CS874,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB874-1,0)),0,OFFSET(CostE!$AQ$5,$AB874-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB874-1,0)),0,OFFSET(CostE!$AR$5,$AB874-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB874-1,0)),0,OFFSET(CostE!$AS$5,$AB874-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L874)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L874))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L874)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L874))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z874),0,OFFSET(CostE!$F$5,Calcs!Z874-1,0))","v":0}]
[{"$f":"Input!B888","v":0},{"$f":"Input!D888","v":0},{"$f":"TRIM(Input!E888)","v":""},{"$f":"TRIM(Input!F888)","v":""},{"$f":"IF(ISNUMBER(Input!AG888),Input!AG888,1)","v":0},{"$f":"MAX(E888,Input!Z888)","v":0},{"$f":"IF(ISNUMBER(Input!AH888),Input!AH888,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI888),Input!AI888,$G888)","v":1},{"$f":"IF(ISNUMBER(Input!AJ888),Input!AJ888,$G888)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK888),Input!AK888<>0),Input!AK888,IF(Input!V888=0,G888,IF(Input!R888=0,I888,IF(Input!R888*0.03412>Input!V888,G888,I888))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL888),100%,Input!AL888)*IF(ISBLANK(Input!AM888),100%,Input!AM888)","v":1},{"$f":"Input!R888","v":0},{"$f":"Input!AC888","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB888-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q888=\"kW\",Input!U888,Input!R888)),IF(Q888=\"kW\",Input!U888,Input!R888),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q888=\"kW\",Input!AD888,N888)),IF(Q888=\"kW\",Input!AD888,N888),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V888,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y888),MATCH(\"Gen:\"&C888&\":\"&D888&\":All\",CostE!$E$5:$E$1329,0),Y888)","v":{"$error":"#N/A"}},{"$f":"MATCH(W888,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y888),MATCH(\"Load:\"&C888&\":\"&$D888&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X888,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S888,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z888>Input!AG888,Input!AG888,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z888*Periods-(AE888+AF888+AG888)))","v":0},{"$f":"MAX(0,Input!Z888*Periods-AH888-AF888-AE888-AG888)","v":0},{"$f":"IF(OR(Input!E888=\"Residential\",Input!E888=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F888,1,0))=1","v":false},{"$f":"AJ888*AK888*Input!AN888","v":0},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!G$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!G$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!G$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!G$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!G$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!H$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!H$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!H$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!H$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!H$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!I$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!I$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!I$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!I$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!I$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!J$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!J$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!J$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!J$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!J$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!K$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!K$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!K$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!K$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!K$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!L$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!L$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!L$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!L$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!L$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!M$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!M$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!M$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!M$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!M$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!N$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!N$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!N$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!N$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!N$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!O$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!O$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!O$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!O$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!O$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!P$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!P$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!P$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!P$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!P$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Q$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Q$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!Q$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Q$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Q$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!R$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!R$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!R$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!R$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!R$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!S$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!S$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!S$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!S$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!S$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!T$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!T$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!T$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!T$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!T$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!U$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!U$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!U$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!U$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!U$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!V$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!V$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!V$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!V$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!V$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!W$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!W$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!W$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!W$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!W$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!X$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!X$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!X$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!X$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!X$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Y$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Y$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!Y$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Y$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Y$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Z$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Z$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!Z$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Z$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Z$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AA$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AA$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AA$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AA$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AA$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AB$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AB$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AB$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AB$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AB$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AC$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AC$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AC$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AC$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AC$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AD$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AD$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AD$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AD$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AD$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AE$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AE$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AE$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AE$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AE$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AF$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AF$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AF$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AF$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AF$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AG$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AG$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AG$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AG$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AG$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AH$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AH$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AH$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AH$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AH$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AI$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AI$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AI$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AI$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AI$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AJ$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AJ$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AJ$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AK$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AK$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AK$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AK$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AK$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AL$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AL$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AL$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AL$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AL$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AM$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AM$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AM$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AM$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AM$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AN$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AN$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AN$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AN$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AN$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AO$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AO$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AO$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AO$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AO$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AP$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AP$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AP$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AP$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AP$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AQ$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AQ$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AQ$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AR$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AR$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AR$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AR$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AR$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AS$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AS$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AS$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AS$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AS$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AT$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AT$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AT$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AT$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AT$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AU$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AU$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AU$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AU$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AU$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AV$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AV$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AV$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AV$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AV$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AW$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AW$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AW$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AW$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AW$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AX$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AX$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AX$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AX$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AX$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!G$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!G$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!G$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!G$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!G$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!H$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!H$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!H$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!H$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!H$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!I$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!I$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!I$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!I$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!I$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!J$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!J$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!J$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!J$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!J$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!K$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!K$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!K$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!K$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!K$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!L$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!L$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!L$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!L$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!L$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!M$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!M$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!M$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!M$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!M$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!N$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!N$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!N$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!N$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!N$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!O$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!O$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!O$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!O$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!O$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!P$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!P$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!P$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!P$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!P$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Q$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Q$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!Q$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Q$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Q$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!R$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!R$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!R$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!R$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!R$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!S$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!S$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!S$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!S$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!S$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!T$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!T$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!T$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!T$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!T$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!U$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!U$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!U$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!U$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!U$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!V$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!V$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!V$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!V$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!V$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!W$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!W$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!W$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!W$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!W$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!X$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!X$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!X$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!X$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!X$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Y$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Y$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!Y$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Y$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Y$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Z$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Z$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!Z$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Z$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Z$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AA$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AA$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AA$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AA$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AA$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AB$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AB$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AB$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AB$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AB$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AC$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AC$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AC$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AC$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AC$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AD$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AD$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AD$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AD$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AD$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AE$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AE$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AE$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AE$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AE$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AF$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AF$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AF$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AF$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AF$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AG$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AG$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AG$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AG$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AG$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AH$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AH$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AH$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AH$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AH$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AI$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AI$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AI$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AI$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AI$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AJ$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AJ$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AJ$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AK$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AK$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AK$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AK$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AK$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AL$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AL$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AL$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AL$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AL$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AM$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AM$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AM$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AM$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AM$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AN$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AN$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AN$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AN$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AN$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AO$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AO$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AO$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AO$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AO$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AP$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AP$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AP$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AP$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AP$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AQ$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AQ$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AQ$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AR$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AR$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AR$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AR$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AR$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AS$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AS$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AS$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AS$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AS$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AT$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AT$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AT$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AT$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AT$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AU$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AU$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AU$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AU$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AU$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AV$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AV$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AV$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AV$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AV$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AW$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AW$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AW$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AW$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AW$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AX$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AX$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AX$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AX$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AX$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV888),0,Input!BA888:CR888*(AM888:CD888+CE888:DV888)))*L888","v":0},{"$f":"NPV(Disc,GasCalcs!M888:BD888*Input!BA888:CR888)*L888","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV888),0,Input!BA888:CR888*(AM888:CD888*$G888+CE888:DV888*$H888)))*$L888","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S888,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S888,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X888,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EC$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EC$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EC$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EC$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,ED$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,ED$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,ED$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,ED$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EE$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EE$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EE$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EE$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EF$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EF$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EF$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EF$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EG$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EG$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EG$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EG$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EH$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EH$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EH$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EH$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EI$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EI$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EI$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EI$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EJ$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EJ$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EJ$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EK$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EK$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EK$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EK$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EL$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EL$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EL$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EL$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EM$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EM$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EM$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EM$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EN$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EN$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EN$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EN$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EO$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EO$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EO$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EO$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EP$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EP$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EP$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EP$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EQ$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EQ$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EQ$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ER$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,ER$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ER$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,ER$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ES$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,ES$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ES$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,ES$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ET$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,ET$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ET$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,ET$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EU$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EU$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EU$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EU$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EV$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EV$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EV$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EV$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EW$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EW$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EW$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EW$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EX$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EX$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EX$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EX$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC888),0,EC888*Input!AO888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(ED888),0,ED888*Input!AP888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EE888),0,EE888*Input!AQ888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EF888),0,EF888*Input!AR888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EG888),0,EG888*Input!AS888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EH888),0,EH888*Input!AT888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EI888),0,EI888*Input!AU888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EJ888),0,EJ888*Input!AV888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EK888),0,EK888*Input!AW888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EL888),0,EL888*Input!AX888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EM888),0,EM888*Input!AY888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EN888),0,EN888*Input!AO888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EO888),0,EO888*Input!AP888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EP888),0,EP888*Input!AQ888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EQ888),0,EQ888*Input!AR888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(ER888),0,ER888*Input!AS888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(ES888),0,ES888*Input!AT888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(ET888),0,ET888*Input!AU888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EU888),0,EU888*Input!AV888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EV888),0,EV888*Input!AW888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EW888),0,EW888*Input!AX888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EX888),0,EX888*Input!AY888*$I888*$L888)","v":0},{"$f":"MAX(0,SUM(Input!N888:P888)-Input!L888)","v":0},{"$f":"MAX(NPV(Disc,FU888*Input!$BA888:$CR888),FY888-GA888,0)","v":0},null,{"$f":"NPV(Disc,Input!M888*Input!$BA888:$CR888)","v":0},{"$f":"NPV(Disc,SUM(Input!N888:P888)*Input!$BA888:$CR888)","v":0},0,{"$f":"NPV(Disc,1*Input!BA888:CR888)*(Input!L888-IF(Calcs!AD888>0,(Input!L888-Input!AA888)*((1+Input!AB888/Periods)/(1+Disc))^(Calcs!AD888*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA888:$CR888*Input!R888)*PV($C$3,$E888,-1,0,1)+ NPV(Disc,Input!$BA888:$CR888*N888)*PV($C$3,Input!$Z888-$E888,-1,0,1)/(1+Disc)^$AE888)*L888","v":0},{"$f":"(NPV(Disc,Input!$BA888:$CR888*Input!V888)*PV($C$3,$E888,-1,0,1)+NPV(Disc,Input!$BA888:$CR888*Input!$AE888)*PV($C$3,Input!$Z888-$E888,-1,0,1)/(1+Disc)^$AE888)*L888","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY888+DZ888-(FZ888+GC888)-(Input!$Q$13-Input!$J$11)*GK888","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF888<>0,GM888-(Input!$Q$13-Input!$J$11)*$GJ888*$GK888/GF888,0)","v":0},{"$f":"IF(GG888<>0,GN888-(Input!$Q$13-Input!$J$11)*(1-$GJ888)*$GK888/GG888,0)","v":0},0,0,{"$f":"IF(GF888<>0,GQ888-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ888*$GK888/GF888,0)","v":0},{"$f":"IF(GG888<>0,GR888-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ888)*$GK888/GG888,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ888+DY888)/((GC888+FZ888)+$GK888*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ888+DY888)/(FZ888+$GK888*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS888*O888*$G888*$L888","v":0},{"$f":"GY888*MAX(Input!$Z888,$E888)","v":0},{"$f":"Input!CS888*$I888*GasCalcs!G888*$L888","v":0},{"$f":"HA888*MAX(Input!$Z888,$E888)","v":0},{"$f":"IF(ISERROR(Loads!AY888*Input!CS888*$T888*$H888),0,Loads!AY888*Input!CS888*$T888*$H888)*$L888","v":0},{"$f":"IF(ISERROR(Loads!AZ888*Input!CS888*$T888*$H888),0,Loads!AZ888*Input!CS888*$T888*$H888)*$L888","v":0},{"$f":"Input!CS888*$P888*$H888*$C$6*$L888/1000","v":0},{"$f":"IF(Calcs!F888<>0,(Input!U888*H888*$L888*E888+Input!AD888*H888*L888*(F888-E888))/F888*Input!CS888,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB888-1,0)),0,OFFSET(CostE!$AQ$5,$AB888-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB888-1,0)),0,OFFSET(CostE!$AR$5,$AB888-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB888-1,0)),0,OFFSET(CostE!$AS$5,$AB888-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L888)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L888))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L888)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L888))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z888),0,OFFSET(CostE!$F$5,Calcs!Z888-1,0))","v":0}]
[{"$f":"Input!B939","v":0},{"$f":"Input!D939","v":0},{"$f":"TRIM(Input!E939)","v":""},{"$f":"TRIM(Input!F939)","v":""},{"$f":"IF(ISNUMBER(Input!AG939),Input!AG939,1)","v":0},{"$f":"MAX(E939,Input!Z939)","v":0},{"$f":"IF(ISNUMBER(Input!AH939),Input!AH939,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI939),Input!AI939,$G939)","v":1},{"$f":"IF(ISNUMBER(Input!AJ939),Input!AJ939,$G939)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK939),Input!AK939<>0),Input!AK939,IF(Input!V939=0,G939,IF(Input!R939=0,I939,IF(Input!R939*0.03412>Input!V939,G939,I939))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL939),100%,Input!AL939)*IF(ISBLANK(Input!AM939),100%,Input!AM939)","v":1},{"$f":"Input!R939","v":0},{"$f":"Input!AC939","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB939-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q939=\"kW\",Input!U939,Input!R939)),IF(Q939=\"kW\",Input!U939,Input!R939),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q939=\"kW\",Input!AD939,N939)),IF(Q939=\"kW\",Input!AD939,N939),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V939,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y939),MATCH(\"Gen:\"&C939&\":\"&D939&\":All\",CostE!$E$5:$E$1329,0),Y939)","v":{"$error":"#N/A"}},{"$f":"MATCH(W939,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y939),MATCH(\"Load:\"&C939&\":\"&$D939&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X939,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S939,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z939>Input!AG939,Input!AG939,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z939*Periods-(AE939+AF939+AG939)))","v":0},{"$f":"MAX(0,Input!Z939*Periods-AH939-AF939-AE939-AG939)","v":0},{"$f":"IF(OR(Input!E939=\"Residential\",Input!E939=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F939,1,0))=1","v":false},{"$f":"AJ939*AK939*Input!AN939","v":0},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!G$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!G$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!G$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!G$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!G$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!H$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!H$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!H$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!H$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!H$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!I$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!I$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!I$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!I$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!I$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!J$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!J$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!J$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!J$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!J$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!K$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!K$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!K$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!K$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!K$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!L$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!L$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!L$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!L$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!L$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!M$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!M$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!M$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!M$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!M$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!N$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!N$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!N$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!N$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!N$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!O$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!O$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!O$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!O$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!O$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!P$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!P$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!P$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!P$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!P$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Q$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Q$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!Q$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Q$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Q$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!R$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!R$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!R$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!R$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!R$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!S$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!S$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!S$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!S$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!S$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!T$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!T$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!T$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!T$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!T$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!U$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!U$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!U$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!U$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!U$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!V$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!V$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!V$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!V$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!V$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!W$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!W$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!W$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!W$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!W$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!X$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!X$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!X$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!X$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!X$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Y$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Y$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!Y$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Y$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Y$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Z$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Z$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!Z$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Z$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Z$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AA$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AA$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AA$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AA$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AA$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AB$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AB$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AB$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AB$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AB$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AC$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AC$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AC$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AC$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AC$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AD$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AD$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AD$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AD$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AD$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AE$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AE$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AE$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AE$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AE$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AF$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AF$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AF$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AF$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AF$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AG$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AG$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AG$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AG$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AG$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AH$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AH$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AH$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AH$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AH$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AI$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AI$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AI$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AI$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AI$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AJ$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AJ$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AJ$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AK$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AK$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AK$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AK$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AK$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AL$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AL$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AL$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AL$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AL$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AM$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AM$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AM$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AM$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AM$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AN$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AN$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AN$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AN$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AN$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AO$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AO$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AO$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AO$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AO$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AP$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AP$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AP$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AP$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AP$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AQ$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AQ$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AQ$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AR$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AR$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AR$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AR$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AR$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AS$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AS$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AS$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AS$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AS$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AT$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AT$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AT$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AT$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AT$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AU$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AU$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AU$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AU$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AU$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AV$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AV$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AV$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AV$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AV$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AW$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AW$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AW$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AW$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AW$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AX$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AX$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AX$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AX$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AX$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!G$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!G$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!G$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!G$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!G$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!H$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!H$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!H$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!H$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!H$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!I$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!I$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!I$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!I$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!I$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!J$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!J$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!J$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!J$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!J$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!K$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!K$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!K$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!K$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!K$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!L$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!L$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!L$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!L$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!L$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!M$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!M$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!M$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!M$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!M$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!N$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!N$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!N$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!N$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!N$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!O$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!O$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!O$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!O$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!O$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!P$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!P$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!P$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!P$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!P$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Q$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Q$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!Q$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Q$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Q$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!R$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!R$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!R$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!R$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!R$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!S$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!S$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!S$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!S$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!S$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!T$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!T$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!T$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!T$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!T$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!U$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!U$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!U$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!U$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!U$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!V$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!V$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!V$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!V$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!V$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!W$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!W$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!W$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!W$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!W$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!X$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!X$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!X$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!X$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!X$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Y$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Y$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!Y$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Y$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Y$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Z$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Z$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!Z$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Z$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Z$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AA$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AA$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AA$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AA$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AA$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AB$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AB$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AB$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AB$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AB$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AC$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AC$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AC$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AC$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AC$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AD$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AD$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AD$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AD$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AD$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AE$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AE$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AE$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AE$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AE$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AF$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AF$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AF$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AF$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AF$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AG$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AG$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AG$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AG$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AG$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AH$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AH$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AH$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AH$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AH$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AI$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AI$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AI$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AI$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AI$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AJ$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AJ$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AJ$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AK$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AK$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AK$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AK$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AK$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AL$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AL$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AL$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AL$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AL$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AM$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AM$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AM$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AM$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AM$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AN$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AN$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AN$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AN$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AN$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AO$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AO$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AO$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AO$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AO$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AP$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AP$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AP$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AP$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AP$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AQ$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AQ$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AQ$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AR$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AR$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AR$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AR$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AR$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AS$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AS$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AS$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AS$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AS$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AT$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AT$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AT$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AT$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AT$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AU$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AU$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AU$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AU$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AU$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AV$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AV$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AV$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AV$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AV$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AW$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AW$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AW$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AW$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AW$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AX$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AX$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AX$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AX$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AX$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV939),0,Input!BA939:CR939*(AM939:CD939+CE939:DV939)))*L939","v":0},{"$f":"NPV(Disc,GasCalcs!M939:BD939*Input!BA939:CR939)*L939","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV939),0,Input!BA939:CR939*(AM939:CD939*$G939+CE939:DV939*$H939)))*$L939","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S939,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S939,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X939,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EC$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EC$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EC$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EC$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,ED$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,ED$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,ED$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,ED$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EE$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EE$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EE$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EE$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EF$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EF$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EF$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EF$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EG$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EG$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EG$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EG$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EH$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EH$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EH$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EH$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EI$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EI$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EI$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EI$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EJ$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EJ$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EJ$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EK$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EK$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EK$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EK$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EL$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EL$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EL$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EL$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EM$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EM$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EM$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EM$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EN$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EN$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EN$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EN$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EO$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EO$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EO$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EO$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EP$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EP$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EP$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EP$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EQ$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EQ$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EQ$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ER$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,ER$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ER$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,ER$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ES$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,ES$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ES$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,ES$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ET$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,ET$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ET$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,ET$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EU$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EU$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EU$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EU$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EV$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EV$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EV$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EV$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EW$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EW$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EW$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EW$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EX$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EX$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EX$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EX$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC939),0,EC939*Input!AO939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(ED939),0,ED939*Input!AP939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EE939),0,EE939*Input!AQ939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EF939),0,EF939*Input!AR939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EG939),0,EG939*Input!AS939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EH939),0,EH939*Input!AT939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EI939),0,EI939*Input!AU939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EJ939),0,EJ939*Input!AV939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EK939),0,EK939*Input!AW939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EL939),0,EL939*Input!AX939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EM939),0,EM939*Input!AY939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EN939),0,EN939*Input!AO939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EO939),0,EO939*Input!AP939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EP939),0,EP939*Input!AQ939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EQ939),0,EQ939*Input!AR939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(ER939),0,ER939*Input!AS939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(ES939),0,ES939*Input!AT939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(ET939),0,ET939*Input!AU939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EU939),0,EU939*Input!AV939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EV939),0,EV939*Input!AW939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EW939),0,EW939*Input!AX939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EX939),0,EX939*Input!AY939*$I939*$L939)","v":0},{"$f":"MAX(0,SUM(Input!N939:P939)-Input!L939)","v":0},{"$f":"MAX(NPV(Disc,FU939*Input!$BA939:$CR939),FY939-GA939,0)","v":0},null,{"$f":"NPV(Disc,Input!M939*Input!$BA939:$CR939)","v":0},{"$f":"NPV(Disc,SUM(Input!N939:P939)*Input!$BA939:$CR939)","v":0},0,{"$f":"NPV(Disc,1*Input!BA939:CR939)*(Input!L939-IF(Calcs!AD939>0,(Input!L939-Input!AA939)*((1+Input!AB939/Periods)/(1+Disc))^(Calcs!AD939*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA939:$CR939*Input!R939)*PV($C$3,$E939,-1,0,1)+ NPV(Disc,Input!$BA939:$CR939*N939)*PV($C$3,Input!$Z939-$E939,-1,0,1)/(1+Disc)^$AE939)*L939","v":0},{"$f":"(NPV(Disc,Input!$BA939:$CR939*Input!V939)*PV($C$3,$E939,-1,0,1)+NPV(Disc,Input!$BA939:$CR939*Input!$AE939)*PV($C$3,Input!$Z939-$E939,-1,0,1)/(1+Disc)^$AE939)*L939","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY939+DZ939-(FZ939+GC939)-(Input!$Q$13-Input!$J$11)*GK939","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF939<>0,GM939-(Input!$Q$13-Input!$J$11)*$GJ939*$GK939/GF939,0)","v":0},{"$f":"IF(GG939<>0,GN939-(Input!$Q$13-Input!$J$11)*(1-$GJ939)*$GK939/GG939,0)","v":0},0,0,{"$f":"IF(GF939<>0,GQ939-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ939*$GK939/GF939,0)","v":0},{"$f":"IF(GG939<>0,GR939-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ939)*$GK939/GG939,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ939+DY939)/((GC939+FZ939)+$GK939*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ939+DY939)/(FZ939+$GK939*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS939*O939*$G939*$L939","v":0},{"$f":"GY939*MAX(Input!$Z939,$E939)","v":0},{"$f":"Input!CS939*$I939*GasCalcs!G939*$L939","v":0},{"$f":"HA939*MAX(Input!$Z939,$E939)","v":0},{"$f":"IF(ISERROR(Loads!AY939*Input!CS939*$T939*$H939),0,Loads!AY939*Input!CS939*$T939*$H939)*$L939","v":0},{"$f":"IF(ISERROR(Loads!AZ939*Input!CS939*$T939*$H939),0,Loads!AZ939*Input!CS939*$T939*$H939)*$L939","v":0},{"$f":"Input!CS939*$P939*$H939*$C$6*$L939/1000","v":0},{"$f":"IF(Calcs!F939<>0,(Input!U939*H939*$L939*E939+Input!AD939*H939*L939*(F939-E939))/F939*Input!CS939,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB939-1,0)),0,OFFSET(CostE!$AQ$5,$AB939-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB939-1,0)),0,OFFSET(CostE!$AR$5,$AB939-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB939-1,0)),0,OFFSET(CostE!$AS$5,$AB939-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L939)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L939))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L939)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L939))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z939),0,OFFSET(CostE!$F$5,Calcs!Z939-1,0))","v":0}]
[{"$f":"Input!B956","v":0},{"$f":"Input!D956","v":0},{"$f":"TRIM(Input!E956)","v":""},{"$f":"TRIM(Input!F956)","v":""},{"$f":"IF(ISNUMBER(Input!AG956),Input!AG956,1)","v":0},{"$f":"MAX(E956,Input!Z956)","v":0},{"$f":"IF(ISNUMBER(Input!AH956),Input!AH956,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI956),Input!AI956,$G956)","v":1},{"$f":"IF(ISNUMBER(Input!AJ956),Input!AJ956,$G956)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK956),Input!AK956<>0),Input!AK956,IF(Input!V956=0,G956,IF(Input!R956=0,I956,IF(Input!R956*0.03412>Input!V956,G956,I956))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL956),100%,Input!AL956)*IF(ISBLANK(Input!AM956),100%,Input!AM956)","v":1},{"$f":"Input!R956","v":0},{"$f":"Input!AC956","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB956-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q956=\"kW\",Input!U956,Input!R956)),IF(Q956=\"kW\",Input!U956,Input!R956),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q956=\"kW\",Input!AD956,N956)),IF(Q956=\"kW\",Input!AD956,N956),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V956,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y956),MATCH(\"Gen:\"&C956&\":\"&D956&\":All\",CostE!$E$5:$E$1329,0),Y956)","v":{"$error":"#N/A"}},{"$f":"MATCH(W956,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y956),MATCH(\"Load:\"&C956&\":\"&$D956&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X956,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S956,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z956>Input!AG956,Input!AG956,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z956*Periods-(AE956+AF956+AG956)))","v":0},{"$f":"MAX(0,Input!Z956*Periods-AH956-AF956-AE956-AG956)","v":0},{"$f":"IF(OR(Input!E956=\"Residential\",Input!E956=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F956,1,0))=1","v":false},{"$f":"AJ956*AK956*Input!AN956","v":0},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!G$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!G$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!G$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!G$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!G$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!H$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!H$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!H$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!H$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!H$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!I$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!I$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!I$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!I$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!I$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!J$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!J$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!J$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!J$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!J$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!K$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!K$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!K$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!K$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!K$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!L$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!L$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!L$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!L$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!L$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!M$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!M$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!M$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!M$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!M$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!N$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!N$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!N$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!N$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!N$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!O$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!O$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!O$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!O$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!O$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!P$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!P$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!P$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!P$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!P$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Q$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Q$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!Q$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Q$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Q$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!R$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!R$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!R$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!R$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!R$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!S$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!S$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!S$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!S$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!S$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!T$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!T$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!T$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!T$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!T$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!U$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!U$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!U$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!U$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!U$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!V$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!V$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!V$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!V$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!V$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!W$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!W$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!W$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!W$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!W$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!X$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!X$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!X$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!X$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!X$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Y$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Y$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!Y$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Y$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Y$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Z$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Z$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!Z$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Z$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Z$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AA$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AA$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AA$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AA$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AA$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AB$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AB$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AB$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AB$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AB$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AC$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AC$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AC$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AC$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AC$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AD$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AD$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AD$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AD$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AD$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AE$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AE$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AE$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AE$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AE$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AF$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AF$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AF$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AF$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AF$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AG$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AG$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AG$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AG$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AG$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AH$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AH$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AH$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AH$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AH$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AI$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AI$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AI$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AI$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AI$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AJ$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AJ$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AJ$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AK$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AK$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AK$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AK$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AK$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AL$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AL$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AL$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AL$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AL$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AM$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AM$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AM$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AM$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AM$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AN$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AN$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AN$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AN$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AN$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AO$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AO$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AO$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AO$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AO$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AP$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AP$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AP$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AP$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AP$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AQ$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AQ$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AQ$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AR$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AR$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AR$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AR$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AR$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AS$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AS$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AS$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AS$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AS$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AT$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AT$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AT$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AT$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AT$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AU$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AU$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AU$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AU$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AU$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AV$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AV$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AV$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AV$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AV$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AW$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AW$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AW$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AW$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AW$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AX$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AX$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AX$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AX$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AX$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!G$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!G$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!G$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!G$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!G$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!H$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!H$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!H$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!H$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!H$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!I$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!I$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!I$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!I$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!I$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!J$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!J$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!J$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!J$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!J$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!K$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!K$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!K$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!K$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!K$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!L$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!L$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!L$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!L$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!L$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!M$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!M$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!M$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!M$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!M$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!N$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!N$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!N$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!N$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!N$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!O$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!O$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!O$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!O$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!O$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!P$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!P$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!P$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!P$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!P$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Q$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Q$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!Q$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Q$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Q$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!R$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!R$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!R$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!R$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!R$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!S$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!S$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!S$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!S$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!S$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!T$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!T$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!T$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!T$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!T$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!U$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!U$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!U$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!U$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!U$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!V$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!V$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!V$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!V$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!V$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!W$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!W$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!W$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!W$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!W$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!X$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!X$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!X$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!X$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!X$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Y$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Y$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!Y$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Y$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Y$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Z$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Z$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!Z$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Z$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Z$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AA$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AA$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AA$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AA$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AA$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AB$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AB$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AB$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AB$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AB$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AC$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AC$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AC$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AC$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AC$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AD$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AD$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AD$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AD$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AD$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AE$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AE$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AE$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AE$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AE$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AF$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AF$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AF$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AF$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AF$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AG$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AG$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AG$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AG$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AG$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AH$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AH$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AH$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AH$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AH$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AI$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AI$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AI$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AI$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AI$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AJ$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AJ$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AJ$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AK$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AK$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AK$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AK$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AK$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AL$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AL$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AL$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AL$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AL$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AM$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AM$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AM$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AM$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AM$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AN$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AN$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AN$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AN$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AN$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AO$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AO$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AO$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AO$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AO$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AP$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AP$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AP$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AP$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AP$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AQ$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AQ$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AQ$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AR$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AR$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AR$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AR$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AR$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AS$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AS$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AS$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AS$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AS$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AT$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AT$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AT$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AT$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AT$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AU$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AU$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AU$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AU$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AU$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AV$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AV$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AV$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AV$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AV$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AW$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AW$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AW$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AW$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AW$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AX$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AX$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AX$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AX$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AX$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV956),0,Input!BA956:CR956*(AM956:CD956+CE956:DV956)))*L956","v":0},{"$f":"NPV(Disc,GasCalcs!M956:BD956*Input!BA956:CR956)*L956","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV956),0,Input!BA956:CR956*(AM956:CD956*$G956+CE956:DV956*$H956)))*$L956","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S956,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S956,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X956,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EC$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EC$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EC$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EC$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,ED$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,ED$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,ED$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,ED$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EE$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EE$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EE$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EE$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EF$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EF$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EF$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EF$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EG$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EG$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EG$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EG$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EH$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EH$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EH$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EH$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EI$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EI$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EI$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EI$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EJ$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EJ$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EJ$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EK$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EK$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EK$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EK$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EL$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EL$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EL$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EL$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EM$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EM$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EM$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EM$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EN$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EN$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EN$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EN$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EO$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EO$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EO$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EO$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EP$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EP$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EP$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EP$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EQ$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EQ$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EQ$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ER$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,ER$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ER$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,ER$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ES$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,ES$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ES$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,ES$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ET$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,ET$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ET$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,ET$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EU$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EU$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EU$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EU$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EV$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EV$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EV$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EV$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EW$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EW$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EW$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EW$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EX$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EX$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EX$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EX$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC956),0,EC956*Input!AO956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(ED956),0,ED956*Input!AP956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EE956),0,EE956*Input!AQ956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EF956),0,EF956*Input!AR956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EG956),0,EG956*Input!AS956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EH956),0,EH956*Input!AT956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EI956),0,EI956*Input!AU956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EJ956),0,EJ956*Input!AV956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EK956),0,EK956*Input!AW956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EL956),0,EL956*Input!AX956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EM956),0,EM956*Input!AY956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EN956),0,EN956*Input!AO956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EO956),0,EO956*Input!AP956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EP956),0,EP956*Input!AQ956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EQ956),0,EQ956*Input!AR956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(ER956),0,ER956*Input!AS956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(ES956),0,ES956*Input!AT956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(ET956),0,ET956*Input!AU956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EU956),0,EU956*Input!AV956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EV956),0,EV956*Input!AW956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EW956),0,EW956*Input!AX956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EX956),0,EX956*Input!AY956*$I956*$L956)","v":0},{"$f":"MAX(0,SUM(Input!N956:P956)-Input!L956)","v":0},{"$f":"MAX(NPV(Disc,FU956*Input!$BA956:$CR956),FY956-GA956,0)","v":0},null,{"$f":"NPV(Disc,Input!M956*Input!$BA956:$CR956)","v":0},{"$f":"NPV(Disc,SUM(Input!N956:P956)*Input!$BA956:$CR956)","v":0},0,{"$f":"NPV(Disc,1*Input!BA956:CR956)*(Input!L956-IF(Calcs!AD956>0,(Input!L956-Input!AA956)*((1+Input!AB956/Periods)/(1+Disc))^(Calcs!AD956*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA956:$CR956*Input!R956)*PV($C$3,$E956,-1,0,1)+ NPV(Disc,Input!$BA956:$CR956*N956)*PV($C$3,Input!$Z956-$E956,-1,0,1)/(1+Disc)^$AE956)*L956","v":0},{"$f":"(NPV(Disc,Input!$BA956:$CR956*Input!V956)*PV($C$3,$E956,-1,0,1)+NPV(Disc,Input!$BA956:$CR956*Input!$AE956)*PV($C$3,Input!$Z956-$E956,-1,0,1)/(1+Disc)^$AE956)*L956","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY956+DZ956-(FZ956+GC956)-(Input!$Q$13-Input!$J$11)*GK956","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF956<>0,GM956-(Input!$Q$13-Input!$J$11)*$GJ956*$GK956/GF956,0)","v":0},{"$f":"IF(GG956<>0,GN956-(Input!$Q$13-Input!$J$11)*(1-$GJ956)*$GK956/GG956,0)","v":0},0,0,{"$f":"IF(GF956<>0,GQ956-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ956*$GK956/GF956,0)","v":0},{"$f":"IF(GG956<>0,GR956-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ956)*$GK956/GG956,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ956+DY956)/((GC956+FZ956)+$GK956*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ956+DY956)/(FZ956+$GK956*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS956*O956*$G956*$L956","v":0},{"$f":"GY956*MAX(Input!$Z956,$E956)","v":0},{"$f":"Input!CS956*$I956*GasCalcs!G956*$L956","v":0},{"$f":"HA956*MAX(Input!$Z956,$E956)","v":0},{"$f":"IF(ISERROR(Loads!AY956*Input!CS956*$T956*$H956),0,Loads!AY956*Input!CS956*$T956*$H956)*$L956","v":0},{"$f":"IF(ISERROR(Loads!AZ956*Input!CS956*$T956*$H956),0,Loads!AZ956*Input!CS956*$T956*$H956)*$L956","v":0},{"$f":"Input!CS956*$P956*$H956*$C$6*$L956/1000","v":0},{"$f":"IF(Calcs!F956<>0,(Input!U956*H956*$L956*E956+Input!AD956*H956*L956*(F956-E956))/F956*Input!CS956,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB956-1,0)),0,OFFSET(CostE!$AQ$5,$AB956-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB956-1,0)),0,OFFSET(CostE!$AR$5,$AB956-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB956-1,0)),0,OFFSET(CostE!$AS$5,$AB956-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L956)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L956))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L956)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L956))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z956),0,OFFSET(CostE!$F$5,Calcs!Z956-1,0))","v":0}]
[{"$f":"Input!B1005","v":0},{"$f":"Input!D1005","v":0},{"$f":"TRIM(Input!E1005)","v":""},{"$f":"TRIM(Input!F1005)","v":""},{"$f":"IF(ISNUMBER(Input!AG1005),Input!AG1005,1)","v":0},{"$f":"MAX(E1005,Input!Z1005)","v":0},{"$f":"IF(ISNUMBER(Input!AH1005),Input!AH1005,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI1005),Input!AI1005,$G1005)","v":1},{"$f":"IF(ISNUMBER(Input!AJ1005),Input!AJ1005,$G1005)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK1005),Input!AK1005<>0),Input!AK1005,IF(Input!V1005=0,G1005,IF(Input!R1005=0,I1005,IF(Input!R1005*0.03412>Input!V1005,G1005,I1005))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL1005),100%,Input!AL1005)*IF(ISBLANK(Input!AM1005),100%,Input!AM1005)","v":1},{"$f":"Input!R1005","v":0},{"$f":"Input!AC1005","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB1005-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q1005=\"kW\",Input!U1005,Input!R1005)),IF(Q1005=\"kW\",Input!U1005,Input!R1005),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q1005=\"kW\",Input!AD1005,N1005)),IF(Q1005=\"kW\",Input!AD1005,N1005),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V1005,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1005),MATCH(\"Gen:\"&C1005&\":\"&D1005&\":All\",CostE!$E$5:$E$1329,0),Y1005)","v":{"$error":"#N/A"}},{"$f":"MATCH(W1005,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1005),MATCH(\"Load:\"&C1005&\":\"&$D1005&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X1005,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S1005,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z1005>Input!AG1005,Input!AG1005,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z1005*Periods-(AE1005+AF1005+AG1005)))","v":0},{"$f":"MAX(0,Input!Z1005*Periods-AH1005-AF1005-AE1005-AG1005)","v":0},{"$f":"IF(OR(Input!E1005=\"Residential\",Input!E1005=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F1005,1,0))=1","v":false},{"$f":"AJ1005*AK1005*Input!AN1005","v":0},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!G$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!G$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!G$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!G$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!G$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!H$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!H$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!H$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!H$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!H$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!I$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!I$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!I$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!I$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!I$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!J$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!J$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!J$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!J$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!J$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!K$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!K$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!K$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!K$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!K$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!L$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!L$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!L$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!L$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!L$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!M$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!M$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!M$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!M$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!M$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!N$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!N$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!N$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!N$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!N$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!O$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!O$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!O$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!O$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!O$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!P$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!P$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!P$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!P$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!P$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Q$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!Q$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Q$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!R$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!R$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!R$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!R$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!R$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!S$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!S$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!S$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!S$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!S$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!T$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!T$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!T$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!T$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!T$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!U$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!U$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!U$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!U$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!U$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!V$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!V$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!V$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!V$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!V$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!W$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!W$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!W$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!W$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!W$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!X$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!X$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!X$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!X$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!X$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Y$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!Y$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Y$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Z$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!Z$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Z$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AA$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AA$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AA$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AB$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AB$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AB$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AC$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AC$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AC$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AD$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AD$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AD$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AE$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AE$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AE$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AF$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AF$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AF$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AG$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AG$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AG$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AH$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AH$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AH$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AI$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AI$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AI$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AJ$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AJ$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AJ$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AK$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AK$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AK$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AL$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AL$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AL$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AM$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AM$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AM$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AN$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AN$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AN$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AO$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AO$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AO$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AP$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AP$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AP$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AQ$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AQ$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AQ$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AR$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AR$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AR$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AS$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AS$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AS$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AT$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AT$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AT$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AU$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AU$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AU$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AV$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AV$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AV$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AW$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AW$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AW$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AX$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AX$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AX$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!G$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!G$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!G$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!G$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!G$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!H$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!H$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!H$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!H$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!H$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!I$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!I$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!I$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!I$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!I$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!J$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!J$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!J$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!J$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!J$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!K$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!K$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!K$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!K$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!K$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!L$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!L$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!L$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!L$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!L$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!M$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!M$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!M$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!M$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!M$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!N$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!N$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!N$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!N$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!N$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!O$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!O$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!O$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!O$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!O$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!P$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!P$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!P$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!P$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!P$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Q$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!Q$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Q$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!R$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!R$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!R$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!R$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!R$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!S$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!S$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!S$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!S$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!S$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!T$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!T$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!T$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!T$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!T$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!U$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!U$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!U$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!U$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!U$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!V$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!V$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!V$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!V$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!V$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!W$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!W$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!W$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!W$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!W$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!X$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!X$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!X$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!X$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!X$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Y$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!Y$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Y$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Z$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!Z$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Z$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AA$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AA$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AA$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AB$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AB$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AB$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AC$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AC$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AC$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AD$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AD$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AD$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AE$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AE$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AE$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AF$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AF$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AF$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AG$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AG$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AG$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AH$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AH$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AH$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AI$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AI$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AI$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AJ$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AJ$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AJ$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AK$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AK$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AK$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AL$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AL$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AL$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AM$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AM$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AM$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AN$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AN$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AN$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AO$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AO$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AO$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AP$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AP$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AP$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AQ$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AQ$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AQ$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AR$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AR$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AR$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AS$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AS$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AS$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AT$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AT$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AT$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AU$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AU$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AU$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AV$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AV$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AV$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AW$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AW$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AW$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AX$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AX$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AX$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1005),0,Input!BA1005:CR1005*(AM1005:CD1005+CE1005:DV1005)))*L1005","v":0},{"$f":"NPV(Disc,GasCalcs!M1005:BD1005*Input!BA1005:CR1005)*L1005","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1005),0,Input!BA1005:CR1005*(AM1005:CD1005*$G1005+CE1005:DV1005*$H1005)))*$L1005","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S1005,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S1005,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X1005,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EC$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EC$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EC$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EC$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,ED$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,ED$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,ED$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,ED$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EE$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EE$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EE$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EE$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EF$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EF$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EF$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EF$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EG$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EG$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EG$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EG$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EH$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EH$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EH$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EH$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EI$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EI$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EI$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EI$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EJ$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EJ$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EJ$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EK$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EK$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EK$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EK$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EL$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EL$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EL$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EL$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EM$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EM$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EM$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EM$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EN$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EN$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EN$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EN$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EO$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EO$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EO$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EO$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EP$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EP$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EP$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EP$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EQ$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EQ$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EQ$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ER$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,ER$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ER$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,ER$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ES$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,ES$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ES$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,ES$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ET$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,ET$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ET$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,ET$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EU$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EU$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EU$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EU$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EV$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EV$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EV$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EV$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EW$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EW$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EW$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EW$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EX$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EX$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EX$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EX$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC1005),0,EC1005*Input!AO1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(ED1005),0,ED1005*Input!AP1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EE1005),0,EE1005*Input!AQ1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EF1005),0,EF1005*Input!AR1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EG1005),0,EG1005*Input!AS1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EH1005),0,EH1005*Input!AT1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EI1005),0,EI1005*Input!AU1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EJ1005),0,EJ1005*Input!AV1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EK1005),0,EK1005*Input!AW1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EL1005),0,EL1005*Input!AX1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EM1005),0,EM1005*Input!AY1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EN1005),0,EN1005*Input!AO1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EO1005),0,EO1005*Input!AP1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EP1005),0,EP1005*Input!AQ1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EQ1005),0,EQ1005*Input!AR1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(ER1005),0,ER1005*Input!AS1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(ES1005),0,ES1005*Input!AT1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(ET1005),0,ET1005*Input!AU1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EU1005),0,EU1005*Input!AV1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EV1005),0,EV1005*Input!AW1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EW1005),0,EW1005*Input!AX1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EX1005),0,EX1005*Input!AY1005*$I1005*$L1005)","v":0},{"$f":"MAX(0,SUM(Input!N1005:P1005)-Input!L1005)","v":0},{"$f":"MAX(NPV(Disc,FU1005*Input!$BA1005:$CR1005),FY1005-GA1005,0)","v":0},null,{"$f":"NPV(Disc,Input!M1005*Input!$BA1005:$CR1005)","v":0},{"$f":"NPV(Disc,SUM(Input!N1005:P1005)*Input!$BA1005:$CR1005)","v":0},0,{"$f":"NPV(Disc,1*Input!BA1005:CR1005)*(Input!L1005-IF(Calcs!AD1005>0,(Input!L1005-Input!AA1005)*((1+Input!AB1005/Periods)/(1+Disc))^(Calcs!AD1005*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA1005:$CR1005*Input!R1005)*PV($C$3,$E1005,-1,0,1)+ NPV(Disc,Input!$BA1005:$CR1005*N1005)*PV($C$3,Input!$Z1005-$E1005,-1,0,1)/(1+Disc)^$AE1005)*L1005","v":0},{"$f":"(NPV(Disc,Input!$BA1005:$CR1005*Input!V1005)*PV($C$3,$E1005,-1,0,1)+NPV(Disc,Input!$BA1005:$CR1005*Input!$AE1005)*PV($C$3,Input!$Z1005-$E1005,-1,0,1)/(1+Disc)^$AE1005)*L1005","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY1005+DZ1005-(FZ1005+GC1005)-(Input!$Q$13-Input!$J$11)*GK1005","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF1005<>0,GM1005-(Input!$Q$13-Input!$J$11)*$GJ1005*$GK1005/GF1005,0)","v":0},{"$f":"IF(GG1005<>0,GN1005-(Input!$Q$13-Input!$J$11)*(1-$GJ1005)*$GK1005/GG1005,0)","v":0},0,0,{"$f":"IF(GF1005<>0,GQ1005-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ1005*$GK1005/GF1005,0)","v":0},{"$f":"IF(GG1005<>0,GR1005-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ1005)*$GK1005/GG1005,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ1005+DY1005)/((GC1005+FZ1005)+$GK1005*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ1005+DY1005)/(FZ1005+$GK1005*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS1005*O1005*$G1005*$L1005","v":0},{"$f":"GY1005*MAX(Input!$Z1005,$E1005)","v":0},{"$f":"Input!CS1005*$I1005*GasCalcs!G1005*$L1005","v":0},{"$f":"HA1005*MAX(Input!$Z1005,$E1005)","v":0},{"$f":"IF(ISERROR(Loads!AY1005*Input!CS1005*$T1005*$H1005),0,Loads!AY1005*Input!CS1005*$T1005*$H1005)*$L1005","v":0},{"$f":"IF(ISERROR(Loads!AZ1005*Input!CS1005*$T1005*$H1005),0,Loads!AZ1005*Input!CS1005*$T1005*$H1005)*$L1005","v":0},{"$f":"Input!CS1005*$P1005*$H1005*$C$6*$L1005/1000","v":0},{"$f":"IF(Calcs!F1005<>0,(Input!U1005*H1005*$L1005*E1005+Input!AD1005*H1005*L1005*(F1005-E1005))/F1005*Input!CS1005,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB1005-1,0)),0,OFFSET(CostE!$AQ$5,$AB1005-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB1005-1,0)),0,OFFSET(CostE!$AR$5,$AB1005-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB1005-1,0)),0,OFFSET(CostE!$AS$5,$AB1005-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L1005)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L1005))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L1005)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L1005))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z1005),0,OFFSET(CostE!$F$5,Calcs!Z1005-1,0))","v":0}]
[{"$f":"Input!B1014","v":0},{"$f":"Input!D1014","v":0},{"$f":"TRIM(Input!E1014)","v":""},{"$f":"TRIM(Input!F1014)","v":""},{"$f":"IF(ISNUMBER(Input!AG1014),Input!AG1014,1)","v":0},{"$f":"MAX(E1014,Input!Z1014)","v":0},{"$f":"IF(ISNUMBER(Input!AH1014),Input!AH1014,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI1014),Input!AI1014,$G1014)","v":1},{"$f":"IF(ISNUMBER(Input!AJ1014),Input!AJ1014,$G1014)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK1014),Input!AK1014<>0),Input!AK1014,IF(Input!V1014=0,G1014,IF(Input!R1014=0,I1014,IF(Input!R1014*0.03412>Input!V1014,G1014,I1014))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL1014),100%,Input!AL1014)*IF(ISBLANK(Input!AM1014),100%,Input!AM1014)","v":1},{"$f":"Input!R1014","v":0},{"$f":"Input!AC1014","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB1014-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q1014=\"kW\",Input!U1014,Input!R1014)),IF(Q1014=\"kW\",Input!U1014,Input!R1014),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q1014=\"kW\",Input!AD1014,N1014)),IF(Q1014=\"kW\",Input!AD1014,N1014),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V1014,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1014),MATCH(\"Gen:\"&C1014&\":\"&D1014&\":All\",CostE!$E$5:$E$1329,0),Y1014)","v":{"$error":"#N/A"}},{"$f":"MATCH(W1014,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1014),MATCH(\"Load:\"&C1014&\":\"&$D1014&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X1014,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S1014,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z1014>Input!AG1014,Input!AG1014,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z1014*Periods-(AE1014+AF1014+AG1014)))","v":0},{"$f":"MAX(0,Input!Z1014*Periods-AH1014-AF1014-AE1014-AG1014)","v":0},{"$f":"IF(OR(Input!E1014=\"Residential\",Input!E1014=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F1014,1,0))=1","v":false},{"$f":"AJ1014*AK1014*Input!AN1014","v":0},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!G$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!G$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!G$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!G$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!G$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!H$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!H$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!H$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!H$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!H$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!I$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!I$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!I$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!I$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!I$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!J$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!J$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!J$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!J$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!J$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!K$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!K$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!K$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!K$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!K$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!L$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!L$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!L$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!L$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!L$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!M$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!M$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!M$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!M$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!M$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!N$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!N$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!N$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!N$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!N$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!O$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!O$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!O$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!O$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!O$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!P$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!P$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!P$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!P$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!P$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Q$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!Q$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Q$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!R$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!R$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!R$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!R$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!R$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!S$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!S$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!S$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!S$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!S$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!T$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!T$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!T$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!T$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!T$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!U$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!U$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!U$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!U$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!U$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!V$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!V$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!V$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!V$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!V$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!W$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!W$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!W$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!W$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!W$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!X$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!X$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!X$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!X$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!X$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Y$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!Y$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Y$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Z$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!Z$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Z$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AA$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AA$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AA$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AB$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AB$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AB$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AC$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AC$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AC$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AD$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AD$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AD$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AE$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AE$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AE$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AF$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AF$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AF$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AG$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AG$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AG$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AH$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AH$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AH$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AI$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AI$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AI$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AJ$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AJ$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AJ$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AK$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AK$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AK$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AL$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AL$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AL$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AM$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AM$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AM$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AN$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AN$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AN$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AO$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AO$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AO$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AP$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AP$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AP$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AQ$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AQ$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AQ$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AR$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AR$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AR$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AS$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AS$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AS$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AT$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AT$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AT$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AU$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AU$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AU$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AV$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AV$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AV$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AW$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AW$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AW$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AX$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AX$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AX$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!G$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!G$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!G$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!G$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!G$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!H$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!H$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!H$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!H$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!H$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!I$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!I$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!I$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!I$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!I$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!J$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!J$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!J$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!J$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!J$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!K$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!K$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!K$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!K$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!K$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!L$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!L$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!L$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!L$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!L$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!M$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!M$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!M$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!M$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!M$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!N$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!N$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!N$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!N$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!N$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!O$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!O$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!O$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!O$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!O$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!P$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!P$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!P$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!P$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!P$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Q$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!Q$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Q$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!R$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!R$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!R$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!R$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!R$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!S$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!S$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!S$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!S$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!S$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!T$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!T$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!T$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!T$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!T$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!U$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!U$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!U$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!U$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!U$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!V$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!V$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!V$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!V$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!V$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!W$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!W$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!W$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!W$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!W$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!X$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!X$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!X$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!X$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!X$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Y$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!Y$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Y$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Z$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!Z$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Z$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AA$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AA$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AA$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AB$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AB$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AB$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AC$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AC$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AC$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AD$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AD$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AD$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AE$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AE$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AE$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AF$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AF$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AF$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AG$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AG$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AG$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AH$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AH$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AH$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AI$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AI$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AI$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AJ$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AJ$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AJ$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AK$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AK$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AK$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AL$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AL$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AL$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AM$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AM$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AM$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AN$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AN$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AN$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AO$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AO$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AO$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AP$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AP$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AP$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AQ$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AQ$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AQ$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AR$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AR$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AR$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AS$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AS$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AS$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AT$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AT$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AT$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AU$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AU$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AU$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AV$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AV$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AV$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AW$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AW$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AW$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AX$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AX$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AX$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1014),0,Input!BA1014:CR1014*(AM1014:CD1014+CE1014:DV1014)))*L1014","v":0},{"$f":"NPV(Disc,GasCalcs!M1014:BD1014*Input!BA1014:CR1014)*L1014","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1014),0,Input!BA1014:CR1014*(AM1014:CD1014*$G1014+CE1014:DV1014*$H1014)))*$L1014","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S1014,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S1014,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X1014,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EC$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EC$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EC$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EC$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,ED$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,ED$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,ED$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,ED$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EE$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EE$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EE$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EE$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EF$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EF$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EF$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EF$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EG$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EG$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EG$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EG$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EH$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EH$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EH$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EH$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EI$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EI$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EI$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EI$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EJ$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EJ$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EJ$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EK$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EK$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EK$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EK$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EL$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EL$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EL$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EL$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EM$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EM$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EM$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EM$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EN$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EN$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EN$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EN$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EO$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EO$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EO$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EO$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EP$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EP$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EP$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EP$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EQ$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EQ$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EQ$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ER$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,ER$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ER$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,ER$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ES$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,ES$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ES$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,ES$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ET$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,ET$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ET$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,ET$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EU$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EU$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EU$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EU$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EV$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EV$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EV$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EV$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EW$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EW$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EW$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EW$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EX$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EX$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EX$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EX$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC1014),0,EC1014*Input!AO1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(ED1014),0,ED1014*Input!AP1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EE1014),0,EE1014*Input!AQ1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EF1014),0,EF1014*Input!AR1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EG1014),0,EG1014*Input!AS1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EH1014),0,EH1014*Input!AT1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EI1014),0,EI1014*Input!AU1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EJ1014),0,EJ1014*Input!AV1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EK1014),0,EK1014*Input!AW1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EL1014),0,EL1014*Input!AX1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EM1014),0,EM1014*Input!AY1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EN1014),0,EN1014*Input!AO1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EO1014),0,EO1014*Input!AP1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EP1014),0,EP1014*Input!AQ1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EQ1014),0,EQ1014*Input!AR1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(ER1014),0,ER1014*Input!AS1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(ES1014),0,ES1014*Input!AT1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(ET1014),0,ET1014*Input!AU1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EU1014),0,EU1014*Input!AV1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EV1014),0,EV1014*Input!AW1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EW1014),0,EW1014*Input!AX1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EX1014),0,EX1014*Input!AY1014*$I1014*$L1014)","v":0},{"$f":"MAX(0,SUM(Input!N1014:P1014)-Input!L1014)","v":0},{"$f":"MAX(NPV(Disc,FU1014*Input!$BA1014:$CR1014),FY1014-GA1014,0)","v":0},null,{"$f":"NPV(Disc,Input!M1014*Input!$BA1014:$CR1014)","v":0},{"$f":"NPV(Disc,SUM(Input!N1014:P1014)*Input!$BA1014:$CR1014)","v":0},0,{"$f":"NPV(Disc,1*Input!BA1014:CR1014)*(Input!L1014-IF(Calcs!AD1014>0,(Input!L1014-Input!AA1014)*((1+Input!AB1014/Periods)/(1+Disc))^(Calcs!AD1014*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA1014:$CR1014*Input!R1014)*PV($C$3,$E1014,-1,0,1)+ NPV(Disc,Input!$BA1014:$CR1014*N1014)*PV($C$3,Input!$Z1014-$E1014,-1,0,1)/(1+Disc)^$AE1014)*L1014","v":0},{"$f":"(NPV(Disc,Input!$BA1014:$CR1014*Input!V1014)*PV($C$3,$E1014,-1,0,1)+NPV(Disc,Input!$BA1014:$CR1014*Input!$AE1014)*PV($C$3,Input!$Z1014-$E1014,-1,0,1)/(1+Disc)^$AE1014)*L1014","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY1014+DZ1014-(FZ1014+GC1014)-(Input!$Q$13-Input!$J$11)*GK1014","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF1014<>0,GM1014-(Input!$Q$13-Input!$J$11)*$GJ1014*$GK1014/GF1014,0)","v":0},{"$f":"IF(GG1014<>0,GN1014-(Input!$Q$13-Input!$J$11)*(1-$GJ1014)*$GK1014/GG1014,0)","v":0},0,0,{"$f":"IF(GF1014<>0,GQ1014-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ1014*$GK1014/GF1014,0)","v":0},{"$f":"IF(GG1014<>0,GR1014-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ1014)*$GK1014/GG1014,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ1014+DY1014)/((GC1014+FZ1014)+$GK1014*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ1014+DY1014)/(FZ1014+$GK1014*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS1014*O1014*$G1014*$L1014","v":0},{"$f":"GY1014*MAX(Input!$Z1014,$E1014)","v":0},{"$f":"Input!CS1014*$I1014*GasCalcs!G1014*$L1014","v":0},{"$f":"HA1014*MAX(Input!$Z1014,$E1014)","v":0},{"$f":"IF(ISERROR(Loads!AY1014*Input!CS1014*$T1014*$H1014),0,Loads!AY1014*Input!CS1014*$T1014*$H1014)*$L1014","v":0},{"$f":"IF(ISERROR(Loads!AZ1014*Input!CS1014*$T1014*$H1014),0,Loads!AZ1014*Input!CS1014*$T1014*$H1014)*$L1014","v":0},{"$f":"Input!CS1014*$P1014*$H1014*$C$6*$L1014/1000","v":0},{"$f":"IF(Calcs!F1014<>0,(Input!U1014*H1014*$L1014*E1014+Input!AD1014*H1014*L1014*(F1014-E1014))/F1014*Input!CS1014,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB1014-1,0)),0,OFFSET(CostE!$AQ$5,$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB1014-1,0)),0,OFFSET(CostE!$AR$5,$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB1014-1,0)),0,OFFSET(CostE!$AS$5,$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L1014)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L1014))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L1014)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L1014))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z1014),0,OFFSET(CostE!$F$5,Calcs!Z1014-1,0))","v":0}]
[{"$f":"Input!B1015","v":0},{"$f":"Input!D1015","v":0},{"$f":"TRIM(Input!E1015)","v":""},{"$f":"TRIM(Input!F1015)","v":""},{"$f":"IF(ISNUMBER(Input!AG1015),Input!AG1015,1)","v":0},{"$f":"MAX(E1015,Input!Z1015)","v":0},{"$f":"IF(ISNUMBER(Input!AH1015),Input!AH1015,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI1015),Input!AI1015,$G1015)","v":1},{"$f":"IF(ISNUMBER(Input!AJ1015),Input!AJ1015,$G1015)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK1015),Input!AK1015<>0),Input!AK1015,IF(Input!V1015=0,G1015,IF(Input!R1015=0,I1015,IF(Input!R1015*0.03412>Input!V1015,G1015,I1015))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL1015),100%,Input!AL1015)*IF(ISBLANK(Input!AM1015),100%,Input!AM1015)","v":1},{"$f":"Input!R1015","v":0},{"$f":"Input!AC1015","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB1015-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q1015=\"kW\",Input!U1015,Input!R1015)),IF(Q1015=\"kW\",Input!U1015,Input!R1015),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q1015=\"kW\",Input!AD1015,N1015)),IF(Q1015=\"kW\",Input!AD1015,N1015),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V1015,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1015),MATCH(\"Gen:\"&C1015&\":\"&D1015&\":All\",CostE!$E$5:$E$1329,0),Y1015)","v":{"$error":"#N/A"}},{"$f":"MATCH(W1015,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1015),MATCH(\"Load:\"&C1015&\":\"&$D1015&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X1015,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S1015,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z1015>Input!AG1015,Input!AG1015,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z1015*Periods-(AE1015+AF1015+AG1015)))","v":0},{"$f":"MAX(0,Input!Z1015*Periods-AH1015-AF1015-AE1015-AG1015)","v":0},{"$f":"IF(OR(Input!E1015=\"Residential\",Input!E1015=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F1015,1,0))=1","v":false},{"$f":"AJ1015*AK1015*Input!AN1015","v":0},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!G$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!G$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!G$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!G$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!G$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!H$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!H$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!H$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!H$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!H$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!I$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!I$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!I$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!I$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!I$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!J$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!J$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!J$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!J$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!J$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!K$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!K$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!K$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!K$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!K$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!L$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!L$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!L$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!L$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!L$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!M$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!M$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!M$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!M$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!M$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!N$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!N$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!N$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!N$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!N$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!O$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!O$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!O$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!O$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!O$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!P$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!P$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!P$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!P$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!P$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Q$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!Q$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Q$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!R$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!R$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!R$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!R$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!R$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!S$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!S$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!S$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!S$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!S$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!T$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!T$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!T$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!T$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!T$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!U$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!U$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!U$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!U$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!U$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!V$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!V$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!V$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!V$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!V$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!W$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!W$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!W$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!W$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!W$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!X$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!X$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!X$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!X$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!X$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Y$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!Y$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Y$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Z$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!Z$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Z$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AA$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AA$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AA$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AB$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AB$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AB$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AC$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AC$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AC$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AD$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AD$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AD$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AE$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AE$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AE$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AF$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AF$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AF$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AG$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AG$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AG$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AH$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AH$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AH$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AI$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AI$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AI$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AJ$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AJ$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AJ$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AK$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AK$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AK$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AL$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AL$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AL$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AM$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AM$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AM$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AN$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AN$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AN$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AO$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AO$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AO$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AP$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AP$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AP$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AQ$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AQ$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AQ$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AR$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AR$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AR$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AS$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AS$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AS$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AT$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AT$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AT$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AU$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AU$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AU$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AV$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AV$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AV$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AW$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AW$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AW$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AX$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AX$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AX$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!G$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!G$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!G$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!G$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!G$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!H$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!H$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!H$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!H$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!H$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!I$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!I$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!I$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!I$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!I$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!J$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!J$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!J$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!J$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!J$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!K$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!K$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!K$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!K$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!K$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!L$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!L$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!L$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!L$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!L$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!M$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!M$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!M$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!M$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!M$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!N$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!N$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!N$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!N$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!N$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!O$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!O$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!O$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!O$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!O$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!P$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!P$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!P$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!P$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!P$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Q$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!Q$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Q$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!R$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!R$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!R$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!R$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!R$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!S$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!S$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!S$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!S$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!S$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!T$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!T$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!T$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!T$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!T$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!U$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!U$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!U$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!U$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!U$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!V$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!V$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!V$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!V$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!V$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!W$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!W$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!W$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!W$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!W$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!X$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!X$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!X$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!X$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!X$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Y$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!Y$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Y$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Z$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!Z$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Z$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AA$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AA$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AA$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AB$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AB$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AB$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AC$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AC$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AC$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AD$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AD$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AD$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AE$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AE$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AE$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AF$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AF$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AF$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AG$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AG$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AG$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AH$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AH$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AH$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AI$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AI$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AI$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AJ$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AJ$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AJ$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AK$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AK$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AK$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AL$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AL$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AL$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AM$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AM$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AM$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AN$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AN$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AN$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AO$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AO$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AO$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AP$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AP$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AP$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AQ$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AQ$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AQ$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AR$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AR$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AR$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AS$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AS$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AS$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AT$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AT$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AT$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AU$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AU$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AU$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AV$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AV$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AV$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AW$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AW$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AW$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AX$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AX$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AX$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1015),0,Input!BA1015:CR1015*(AM1015:CD1015+CE1015:DV1015)))*L1015","v":0},{"$f":"NPV(Disc,GasCalcs!M1015:BD1015*Input!BA1015:CR1015)*L1015","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1015),0,Input!BA1015:CR1015*(AM1015:CD1015*$G1015+CE1015:DV1015*$H1015)))*$L1015","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S1015,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S1015,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X1015,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EC$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EC$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EC$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EC$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,ED$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,ED$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,ED$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,ED$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EE$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EE$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EE$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EE$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EF$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EF$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EF$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EF$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EG$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EG$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EG$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EG$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EH$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EH$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EH$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EH$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EI$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EI$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EI$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EI$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EJ$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EJ$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EJ$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EK$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EK$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EK$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EK$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EL$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EL$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EL$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EL$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EM$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EM$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EM$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EM$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EN$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EN$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EN$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EN$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EO$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EO$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EO$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EO$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EP$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EP$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EP$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EP$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EQ$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EQ$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EQ$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ER$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,ER$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ER$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,ER$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ES$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,ES$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ES$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,ES$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ET$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,ET$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ET$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,ET$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EU$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EU$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EU$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EU$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EV$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EV$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EV$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EV$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EW$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EW$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EW$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EW$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EX$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EX$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EX$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EX$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC1015),0,EC1015*Input!AO1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(ED1015),0,ED1015*Input!AP1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EE1015),0,EE1015*Input!AQ1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EF1015),0,EF1015*Input!AR1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EG1015),0,EG1015*Input!AS1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EH1015),0,EH1015*Input!AT1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EI1015),0,EI1015*Input!AU1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EJ1015),0,EJ1015*Input!AV1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EK1015),0,EK1015*Input!AW1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EL1015),0,EL1015*Input!AX1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EM1015),0,EM1015*Input!AY1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EN1015),0,EN1015*Input!AO1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EO1015),0,EO1015*Input!AP1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EP1015),0,EP1015*Input!AQ1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EQ1015),0,EQ1015*Input!AR1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(ER1015),0,ER1015*Input!AS1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(ES1015),0,ES1015*Input!AT1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(ET1015),0,ET1015*Input!AU1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EU1015),0,EU1015*Input!AV1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EV1015),0,EV1015*Input!AW1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EW1015),0,EW1015*Input!AX1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EX1015),0,EX1015*Input!AY1015*$I1015*$L1015)","v":0},{"$f":"MAX(0,SUM(Input!N1015:P1015)-Input!L1015)","v":0},{"$f":"MAX(NPV(Disc,FU1015*Input!$BA1015:$CR1015),FY1015-GA1015,0)","v":0},null,{"$f":"NPV(Disc,Input!M1015*Input!$BA1015:$CR1015)","v":0},{"$f":"NPV(Disc,SUM(Input!N1015:P1015)*Input!$BA1015:$CR1015)","v":0},0,{"$f":"NPV(Disc,1*Input!BA1015:CR1015)*(Input!L1015-IF(Calcs!AD1015>0,(Input!L1015-Input!AA1015)*((1+Input!AB1015/Periods)/(1+Disc))^(Calcs!AD1015*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA1015:$CR1015*Input!R1015)*PV($C$3,$E1015,-1,0,1)+ NPV(Disc,Input!$BA1015:$CR1015*N1015)*PV($C$3,Input!$Z1015-$E1015,-1,0,1)/(1+Disc)^$AE1015)*L1015","v":0},{"$f":"(NPV(Disc,Input!$BA1015:$CR1015*Input!V1015)*PV($C$3,$E1015,-1,0,1)+NPV(Disc,Input!$BA1015:$CR1015*Input!$AE1015)*PV($C$3,Input!$Z1015-$E1015,-1,0,1)/(1+Disc)^$AE1015)*L1015","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY1015+DZ1015-(FZ1015+GC1015)-(Input!$Q$13-Input!$J$11)*GK1015","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF1015<>0,GM1015-(Input!$Q$13-Input!$J$11)*$GJ1015*$GK1015/GF1015,0)","v":0},{"$f":"IF(GG1015<>0,GN1015-(Input!$Q$13-Input!$J$11)*(1-$GJ1015)*$GK1015/GG1015,0)","v":0},0,0,{"$f":"IF(GF1015<>0,GQ1015-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ1015*$GK1015/GF1015,0)","v":0},{"$f":"IF(GG1015<>0,GR1015-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ1015)*$GK1015/GG1015,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ1015+DY1015)/((GC1015+FZ1015)+$GK1015*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ1015+DY1015)/(FZ1015+$GK1015*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS1015*O1015*$G1015*$L1015","v":0},{"$f":"GY1015*MAX(Input!$Z1015,$E1015)","v":0},{"$f":"Input!CS1015*$I1015*GasCalcs!G1015*$L1015","v":0},{"$f":"HA1015*MAX(Input!$Z1015,$E1015)","v":0},{"$f":"IF(ISERROR(Loads!AY1015*Input!CS1015*$T1015*$H1015),0,Loads!AY1015*Input!CS1015*$T1015*$H1015)*$L1015","v":0},{"$f":"IF(ISERROR(Loads!AZ1015*Input!CS1015*$T1015*$H1015),0,Loads!AZ1015*Input!CS1015*$T1015*$H1015)*$L1015","v":0},{"$f":"Input!CS1015*$P1015*$H1015*$C$6*$L1015/1000","v":0},{"$f":"IF(Calcs!F1015<>0,(Input!U1015*H1015*$L1015*E1015+Input!AD1015*H1015*L1015*(F1015-E1015))/F1015*Input!CS1015,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB1015-1,0)),0,OFFSET(CostE!$AQ$5,$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB1015-1,0)),0,OFFSET(CostE!$AR$5,$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB1015-1,0)),0,OFFSET(CostE!$AS$5,$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L1015)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L1015))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L1015)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L1015))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z1015),0,OFFSET(CostE!$F$5,Calcs!Z1015-1,0))","v":0}]
[{"$f":"Input!B1016","v":0},{"$f":"Input!D1016","v":0},{"$f":"TRIM(Input!E1016)","v":""},{"$f":"TRIM(Input!F1016)","v":""},{"$f":"IF(ISNUMBER(Input!AG1016),Input!AG1016,1)","v":0},{"$f":"MAX(E1016,Input!Z1016)","v":0},{"$f":"IF(ISNUMBER(Input!AH1016),Input!AH1016,1)","v":1},{"$f":"IF(ISNUMBER(Input!AI1016),Input!AI1016,$G1016)","v":1},{"$f":"IF(ISNUMBER(Input!AJ1016),Input!AJ1016,$G1016)","v":1},{"$f":"IF(AND(ISNUMBER(Input!AK1016),Input!AK1016<>0),Input!AK1016,IF(Input!V1016=0,G1016,IF(Input!R1016=0,I1016,IF(Input!R1016*0.03412>Input!V1016,G1016,I1016))))","v":1},null,{"$f":"IF(ISBLANK(Input!AL1016),100%,Input!AL1016)*IF(ISBLANK(Input!AM1016),100%,Input!AM1016)","v":1},{"$f":"Input!R1016","v":0},{"$f":"Input!AC1016","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB1016-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q1016=\"kW\",Input!U1016,Input!R1016)),IF(Q1016=\"kW\",Input!U1016,Input!R1016),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q1016=\"kW\",Input!AD1016,N1016)),IF(Q1016=\"kW\",Input!AD1016,N1016),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V1016,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1016),MATCH(\"Gen:\"&C1016&\":\"&D1016&\":All\",CostE!$E$5:$E$1329,0),Y1016)","v":{"$error":"#N/A"}},{"$f":"MATCH(W1016,CostE!$E$5:$E$1329,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1016),MATCH(\"Load:\"&C1016&\":\"&$D1016&\":NA\",CostE!$E$5:$E$1329,0),MATCH(X1016,CostE!$E$5:$E$1329,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S1016,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z1016>Input!AG1016,Input!AG1016,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z1016*Periods-(AE1016+AF1016+AG1016)))","v":0},{"$f":"MAX(0,Input!Z1016*Periods-AH1016-AF1016-AE1016-AG1016)","v":0},null,null,null,{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!G$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!G$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!G$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!G$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!G$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!H$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!H$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!H$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!H$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!H$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!I$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!I$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!I$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!I$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!I$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!J$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!J$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!J$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!J$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!J$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!K$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!K$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!K$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!K$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!K$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!L$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!L$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!L$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!L$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!L$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!M$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!M$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!M$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!M$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!M$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!N$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!N$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!N$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!N$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!N$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!O$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!O$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!O$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!O$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!O$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!P$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!P$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!P$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!P$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!P$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Q$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!Q$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Q$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!R$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!R$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!R$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!R$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!R$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!S$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!S$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!S$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!S$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!S$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!T$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!T$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!T$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!T$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!T$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!U$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!U$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!U$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!U$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!U$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!V$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!V$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!V$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!V$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!V$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!W$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!W$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!W$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!W$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!W$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!X$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!X$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!X$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!X$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!X$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Y$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!Y$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Y$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Z$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!Z$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Z$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AA$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AA$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AA$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AB$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AB$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AB$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AC$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AC$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AC$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AD$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AD$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AD$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AE$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AE$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AE$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AF$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AF$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AF$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AG$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AG$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AG$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AH$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AH$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AH$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AI$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AI$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AI$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AJ$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AJ$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AJ$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AK$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AK$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AK$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AL$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AL$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AL$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AM$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AM$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AM$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AN$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AN$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AN$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AO$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AO$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AO$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AP$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AP$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AP$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AQ$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AQ$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AQ$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AR$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AR$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AR$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AS$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AS$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AS$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AT$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AT$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AT$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AU$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AU$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AU$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AV$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AV$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AV$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AW$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AW$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AW$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AX$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AX$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AX$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!G$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!G$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!G$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!G$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!G$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!H$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!H$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!H$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!H$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!H$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!I$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!I$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!I$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!I$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!I$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!J$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!J$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!J$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!J$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!J$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!K$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!K$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!K$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!K$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!K$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!L$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!L$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!L$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!L$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!L$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!M$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!M$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!M$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!M$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!M$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!N$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!N$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!N$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!N$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!N$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!O$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!O$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!O$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!O$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!O$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!P$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!P$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!P$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!P$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!P$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Q$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!Q$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Q$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!R$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!R$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!R$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!R$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!R$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!S$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!S$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!S$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!S$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!S$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!T$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!T$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!T$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!T$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!T$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!U$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!U$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!U$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!U$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!U$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!V$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!V$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!V$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!V$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!V$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!W$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!W$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!W$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!W$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!W$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!X$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!X$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!X$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!X$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!X$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Y$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!Y$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Y$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Z$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!Z$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Z$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AA$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AA$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AA$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AB$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AB$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AB$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AC$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AC$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AC$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AD$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AD$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AD$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AE$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AE$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AE$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AF$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AF$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AF$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AG$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AG$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AG$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AH$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AH$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AH$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AI$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AI$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AI$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AJ$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AJ$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AJ$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AK$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AK$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AK$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AL$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AL$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AL$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AM$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AM$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AM$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AN$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AN$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AN$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AO$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AO$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AO$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AP$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AP$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AP$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AQ$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AQ$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AQ$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AR$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AR$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AR$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AS$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AS$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AS$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AT$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AT$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AT$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AU$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AU$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AU$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AV$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AV$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AV$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AW$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AW$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AW$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AX$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AX$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AX$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1016),0,Input!BA1016:CR1016*(AM1016:CD1016+CE1016:DV1016)))*L1016","v":0},{"$f":"NPV(Disc,GasCalcs!M1016:BD1016*Input!BA1016:CR1016)*L1016","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1016),0,Input!BA1016:CR1016*(AM1016:CD1016*$G1016+CE1016:DV1016*$H1016)))*$L1016","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S1016,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S1016,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X1016,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EC$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EC$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EC$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EC$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,ED$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,ED$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,ED$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,ED$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EE$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EE$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EE$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EE$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EF$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EF$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EF$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EF$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EG$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EG$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EG$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EG$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EH$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EH$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EH$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EH$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EI$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EI$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EI$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EI$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EJ$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EJ$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EJ$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EK$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EK$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EK$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EK$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EL$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EL$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EL$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EL$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EM$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EM$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EM$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EM$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EN$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EN$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EN$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EN$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EO$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EO$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EO$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EO$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EP$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EP$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EP$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EP$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EQ$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EQ$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EQ$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ER$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,ER$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ER$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,ER$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ES$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,ES$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ES$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,ES$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ET$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,ET$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ET$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,ET$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EU$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EU$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EU$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EU$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EV$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EV$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EV$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EV$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EW$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EW$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EW$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EW$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EX$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EX$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EX$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EX$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC1016),0,EC1016*Input!AO1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(ED1016),0,ED1016*Input!AP1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EE1016),0,EE1016*Input!AQ1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EF1016),0,EF1016*Input!AR1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EG1016),0,EG1016*Input!AS1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EH1016),0,EH1016*Input!AT1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EI1016),0,EI1016*Input!AU1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EJ1016),0,EJ1016*Input!AV1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EK1016),0,EK1016*Input!AW1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EL1016),0,EL1016*Input!AX1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EM1016),0,EM1016*Input!AY1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EN1016),0,EN1016*Input!AO1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EO1016),0,EO1016*Input!AP1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EP1016),0,EP1016*Input!AQ1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EQ1016),0,EQ1016*Input!AR1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(ER1016),0,ER1016*Input!AS1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(ES1016),0,ES1016*Input!AT1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(ET1016),0,ET1016*Input!AU1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EU1016),0,EU1016*Input!AV1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EV1016),0,EV1016*Input!AW1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EW1016),0,EW1016*Input!AX1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EX1016),0,EX1016*Input!AY1016*$I1016*$L1016)","v":0},{"$f":"MAX(0,SUM(Input!N1016:P1016)-Input!L1016)","v":0},{"$f":"MAX(NPV(Disc,FU1016*Input!$BA1016:$CR1016),FY1016-GA1016,0)","v":0},null,{"$f":"NPV(Disc,Input!M1016*Input!$BA1016:$CR1016)","v":0},{"$f":"NPV(Disc,SUM(Input!N1016:P1016)*Input!$BA1016:$CR1016)","v":0},0,{"$f":"NPV(Disc,1*Input!BA1016:CR1016)*(Input!L1016-IF(Calcs!AD1016>0,(Input!L1016-Input!AA1016)*((1+Input!AB1016/Periods)/(1+Disc))^(Calcs!AD1016*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BA1016:$CR1016*Input!R1016)*PV($C$3,$E1016,-1,0,1)+ NPV(Disc,Input!$BA1016:$CR1016*N1016)*PV($C$3,Input!$Z1016-$E1016,-1,0,1)/(1+Disc)^$AE1016)*L1016","v":0},{"$f":"(NPV(Disc,Input!$BA1016:$CR1016*Input!V1016)*PV($C$3,$E1016,-1,0,1)+NPV(Disc,Input!$BA1016:$CR1016*Input!$AE1016)*PV($C$3,Input!$Z1016-$E1016,-1,0,1)/(1+Disc)^$AE1016)*L1016","v":0},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"DY1016+DZ1016-(FZ1016+GC1016)-(Input!$Q$13-Input!$J$11)*GK1016","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF(GF1016<>0,GM1016-(Input!$Q$13-Input!$J$11)*$GJ1016*$GK1016/GF1016,0)","v":0},{"$f":"IF(GG1016<>0,GN1016-(Input!$Q$13-Input!$J$11)*(1-$GJ1016)*$GK1016/GG1016,0)","v":0},0,0,{"$f":"IF(GF1016<>0,GQ1016-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ1016*$GK1016/GF1016,0)","v":0},{"$f":"IF(GG1016<>0,GR1016-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ1016)*$GK1016/GG1016,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ1016+DY1016)/((GC1016+FZ1016)+$GK1016*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ1016+DY1016)/(FZ1016+$GK1016*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!CS1016*O1016*$G1016*$L1016","v":0},{"$f":"GY1016*MAX(Input!$Z1016,$E1016)","v":0},{"$f":"Input!CS1016*$I1016*GasCalcs!G1016*$L1016","v":0},{"$f":"HA1016*MAX(Input!$Z1016,$E1016)","v":0},{"$f":"IF(ISERROR(Loads!AY1016*Input!CS1016*$T1016*$H1016),0,Loads!AY1016*Input!CS1016*$T1016*$H1016)*$L1016","v":0},{"$f":"IF(ISERROR(Loads!AZ1016*Input!CS1016*$T1016*$H1016),0,Loads!AZ1016*Input!CS1016*$T1016*$H1016)*$L1016","v":0},{"$f":"Input!CS1016*$P1016*$H1016*$C$6*$L1016/1000","v":0},{"$f":"IF(Calcs!F1016<>0,(Input!U1016*H1016*$L1016*E1016+Input!AD1016*H1016*L1016*(F1016-E1016))/F1016*Input!CS1016,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB1016-1,0)),0,OFFSET(CostE!$AQ$5,$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB1016-1,0)),0,OFFSET(CostE!$AR$5,$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB1016-1,0)),0,OFFSET(CostE!$AS$5,$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L1016)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L1016))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L1016)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L1016))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z1016),0,OFFSET(CostE!$F$5,Calcs!Z1016-1,0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DW17:DW1016)","v":0},{"$f":"SUM(DX17:DX1016)","v":{"$error":"#N/A"}},{"$f":"SUM(DY17:DY1016)","v":0},{"$f":"SUM(DZ17:DZ1016)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EY17:EY1016)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(FZ17:FZ1016)","v":0},0,0,0,0,0,0,0,0,0,null,"Averages",{"$f":"SUM(GL17:GL1016)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GM17:GM1016,$GF$17:$GF$1016)/$GF$1018","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GN17:GN1016,$GG$17:$GG$1016)/$GG$1018","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GO17:GO1016,$GF$17:$GF$1016)/$GF$1018","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP17:GP1016,$GG$17:$GG$1016)/$GG$1018","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GQ17:GQ1016,$GF$17:$GF$1016)/$GF$1018","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GR17:GR1016,$GG$17:$GG$1016)/$GG$1018","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GS17:GS1016,$GF$17:$GF$1016)/$GF$1018","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GT17:GT1016,$GG$17:$GG$1016)/$GG$1018","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"SUM(GY17:GY1016)","v":0},0,0,0,0,0,0,{"$f":"SUM(HF17:HF1016)","v":0},null,null,null,{"$f":"SUM(HJ17:HJ1016)","v":5.8499999999999339},{"$f":"SUM(HK17:HK1016)","v":9.1999999999999122}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifecycle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GO1018*$GF$1018","v":{"$error":"#DIV/0!"}},{"$f":"GP1018*$GG$1018","v":{"$error":"#DIV/0!"}},null,null,{"$f":"GS1018*$GF$1018","v":{"$error":"#DIV/0!"}},{"$f":"GT1018*$GG$1018","v":{"$error":"#DIV/0!"}}]

{"sheet":"GasCalcs","index":5,"n_rows":1016,"n_cols":56,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gas Gross Avoided Costs ($ per measure nominal NPV)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"M15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"AG15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4"]
["Measure Name","Climate Zone","Target sector","Measure End use","Gross Unit Gas Saving (therm)","Gross Unit Savings - Second baseline (th)","Gross WtdAvg Therm Savings per Unit",{"$f":"Input!W16","v":"Gas Sector"},{"$f":"Input!Y16","v":"Gas Savings Profile"},"Gas Avoided Cost Row","Gas Rate Row to Use","Gas emissions set to Use",{"$f":"Calcs!CE16","v":2010},{"$f":"Calcs!CF16","v":2010},{"$f":"Calcs!CG16","v":2010},{"$f":"Calcs!CH16","v":2010},{"$f":"Calcs!CI16","v":2011},{"$f":"Calcs!CJ16","v":2011},{"$f":"Calcs!CK16","v":2011},{"$f":"Calcs!CL16","v":2011},{"$f":"Calcs!CM16","v":2012},{"$f":"Calcs!CN16","v":2012},{"$f":"Calcs!CO16","v":2012},{"$f":"Calcs!CP16","v":2012},{"$f":"Calcs!CQ16","v":2013},{"$f":"Calcs!CR16","v":2013},{"$f":"Calcs!CS16","v":2013},{"$f":"Calcs!CT16","v":2013},{"$f":"Calcs!CU16","v":2014},{"$f":"Calcs!CV16","v":2014},{"$f":"Calcs!CW16","v":2014},{"$f":"Calcs!CX16","v":2014},{"$f":"Calcs!CY16","v":2015},{"$f":"Calcs!CZ16","v":2015},{"$f":"Calcs!DA16","v":2015},{"$f":"Calcs!DB16","v":2015},{"$f":"Calcs!DC16","v":2016},{"$f":"Calcs!DD16","v":2016},{"$f":"Calcs!DE16","v":2016},{"$f":"Calcs!DF16","v":2016},{"$f":"Calcs!DG16","v":2017},{"$f":"Calcs!DH16","v":2017},{"$f":"Calcs!DI16","v":2017},{"$f":"Calcs!DJ16","v":2017},{"$f":"Calcs!DK16","v":2018},{"$f":"Calcs!DL16","v":2018},{"$f":"Calcs!DM16","v":2018},{"$f":"Calcs!DN16","v":2018},{"$f":"Calcs!DO16","v":2019},{"$f":"Calcs!DP16","v":2019},{"$f":"Calcs!DQ16","v":2019},{"$f":"Calcs!DR16","v":2019},{"$f":"Calcs!DS16","v":2020},{"$f":"Calcs!DT16","v":2020},{"$f":"Calcs!DU16","v":2020},{"$f":"Calcs!DV16","v":2020}]
[{"$f":"Input!B17","v":0},{"$f":"Input!D17","v":0},{"$f":"TRIM(Input!E17)","v":""},{"$f":"TRIM(Input!F17)","v":""},{"$f":"Input!V17","v":0},{"$f":"Input!AE17","v":0},{"$f":"IF(MAX(Input!Z17,Calcs!E17)<>0,(GasCalcs!E17*Calcs!$E17+Input!AE17*MAX(0,Input!Z17-Calcs!$E17))/MAX(Input!Z17,Calcs!E17),0)","v":0},{"$f":"Input!W17","v":0},{"$f":"Input!Y17","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H17&GasCalcs!I17,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X17,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF17,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF17,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}}]
[{"$f":"Input!B18","v":0},{"$f":"Input!D18","v":0},{"$f":"TRIM(Input!E18)","v":""},{"$f":"TRIM(Input!F18)","v":""},{"$f":"Input!V18","v":0},{"$f":"Input!AE18","v":0},{"$f":"IF(MAX(Input!Z18,Calcs!E18)<>0,(GasCalcs!E18*Calcs!$E18+Input!AE18*MAX(0,Input!Z18-Calcs!$E18))/MAX(Input!Z18,Calcs!E18),0)","v":0},{"$f":"Input!W18","v":0},{"$f":"Input!Y18","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H18&GasCalcs!I18,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X18,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF18,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF18,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}}]
[{"$f":"Input!B19","v":0},{"$f":"Input!D19","v":0},{"$f":"TRIM(Input!E19)","v":""},{"$f":"TRIM(Input!F19)","v":""},{"$f":"Input!V19","v":0},{"$f":"Input!AE19","v":0},{"$f":"IF(MAX(Input!Z19,Calcs!E19)<>0,(GasCalcs!E19*Calcs!$E19+Input!AE19*MAX(0,Input!Z19-Calcs!$E19))/MAX(Input!Z19,Calcs!E19),0)","v":0},{"$f":"Input!W19","v":0},{"$f":"Input!Y19","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H19&GasCalcs!I19,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X19,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF19,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF19,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":{"$error":"#N/A"}}]
[{"$f":"Input!B20","v":0},{"$f":"Input!D20","v":0},{"$f":"TRIM(Input!E20)","v":""},{"$f":"TRIM(Input!F20)","v":""},{"$f":"Input!V20","v":0},{"$f":"Input!AE20","v":0},{"$f":"IF(MAX(Input!Z20,Calcs!E20)<>0,(GasCalcs!E20*Calcs!$E20+Input!AE20*MAX(0,Input!Z20-Calcs!$E20))/MAX(Input!Z20,Calcs!E20),0)","v":0},{"$f":"Input!W20","v":0},{"$f":"Input!Y20","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H20&GasCalcs!I20,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X20,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF20,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF20,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":{"$error":"#N/A"}}]
[{"$f":"Input!B21","v":0},{"$f":"Input!D21","v":0},{"$f":"TRIM(Input!E21)","v":""},{"$f":"TRIM(Input!F21)","v":""},{"$f":"Input!V21","v":0},{"$f":"Input!AE21","v":0},{"$f":"IF(MAX(Input!Z21,Calcs!E21)<>0,(GasCalcs!E21*Calcs!$E21+Input!AE21*MAX(0,Input!Z21-Calcs!$E21))/MAX(Input!Z21,Calcs!E21),0)","v":0},{"$f":"Input!W21","v":0},{"$f":"Input!Y21","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H21&GasCalcs!I21,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X21,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF21,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF21,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":{"$error":"#N/A"}}]
[{"$f":"Input!B22","v":0},{"$f":"Input!D22","v":0},{"$f":"TRIM(Input!E22)","v":""},{"$f":"TRIM(Input!F22)","v":""},{"$f":"Input!V22","v":0},{"$f":"Input!AE22","v":0},{"$f":"IF(MAX(Input!Z22,Calcs!E22)<>0,(GasCalcs!E22*Calcs!$E22+Input!AE22*MAX(0,Input!Z22-Calcs!$E22))/MAX(Input!Z22,Calcs!E22),0)","v":0},{"$f":"Input!W22","v":0},{"$f":"Input!Y22","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H22&GasCalcs!I22,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X22,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF22,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF22,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":{"$error":"#N/A"}}]
[{"$f":"Input!B23","v":0},{"$f":"Input!D23","v":0},{"$f":"TRIM(Input!E23)","v":""},{"$f":"TRIM(Input!F23)","v":""},{"$f":"Input!V23","v":0},{"$f":"Input!AE23","v":0},{"$f":"IF(MAX(Input!Z23,Calcs!E23)<>0,(GasCalcs!E23*Calcs!$E23+Input!AE23*MAX(0,Input!Z23-Calcs!$E23))/MAX(Input!Z23,Calcs!E23),0)","v":0},{"$f":"Input!W23","v":0},{"$f":"Input!Y23","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H23&GasCalcs!I23,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X23,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF23,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF23,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":{"$error":"#N/A"}}]
[{"$f":"Input!B24","v":0},{"$f":"Input!D24","v":0},{"$f":"TRIM(Input!E24)","v":""},{"$f":"TRIM(Input!F24)","v":""},{"$f":"Input!V24","v":0},{"$f":"Input!AE24","v":0},{"$f":"IF(MAX(Input!Z24,Calcs!E24)<>0,(GasCalcs!E24*Calcs!$E24+Input!AE24*MAX(0,Input!Z24-Calcs!$E24))/MAX(Input!Z24,Calcs!E24),0)","v":0},{"$f":"Input!W24","v":0},{"$f":"Input!Y24","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H24&GasCalcs!I24,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X24,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF24,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF24,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":{"$error":"#N/A"}}]
[{"$f":"Input!B25","v":0},{"$f":"Input!D25","v":0},{"$f":"TRIM(Input!E25)","v":""},{"$f":"TRIM(Input!F25)","v":""},{"$f":"Input!V25","v":0},{"$f":"Input!AE25","v":0},{"$f":"IF(MAX(Input!Z25,Calcs!E25)<>0,(GasCalcs!E25*Calcs!$E25+Input!AE25*MAX(0,Input!Z25-Calcs!$E25))/MAX(Input!Z25,Calcs!E25),0)","v":0},{"$f":"Input!W25","v":0},{"$f":"Input!Y25","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H25&GasCalcs!I25,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X25,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF25,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF25,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":{"$error":"#N/A"}}]
[{"$f":"Input!B26","v":0},{"$f":"Input!D26","v":0},{"$f":"TRIM(Input!E26)","v":""},{"$f":"TRIM(Input!F26)","v":""},{"$f":"Input!V26","v":0},{"$f":"Input!AE26","v":0},{"$f":"IF(MAX(Input!Z26,Calcs!E26)<>0,(GasCalcs!E26*Calcs!$E26+Input!AE26*MAX(0,Input!Z26-Calcs!$E26))/MAX(Input!Z26,Calcs!E26),0)","v":0},{"$f":"Input!W26","v":0},{"$f":"Input!Y26","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H26&GasCalcs!I26,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X26,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF26,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF26,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":{"$error":"#N/A"}}]
[{"$f":"Input!B27","v":0},{"$f":"Input!D27","v":0},{"$f":"TRIM(Input!E27)","v":""},{"$f":"TRIM(Input!F27)","v":""},{"$f":"Input!V27","v":0},{"$f":"Input!AE27","v":0},{"$f":"IF(MAX(Input!Z27,Calcs!E27)<>0,(GasCalcs!E27*Calcs!$E27+Input!AE27*MAX(0,Input!Z27-Calcs!$E27))/MAX(Input!Z27,Calcs!E27),0)","v":0},{"$f":"Input!W27","v":0},{"$f":"Input!Y27","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H27&GasCalcs!I27,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X27,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF27,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF27,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":{"$error":"#N/A"}}]
[{"$f":"Input!B28","v":0},{"$f":"Input!D28","v":0},{"$f":"TRIM(Input!E28)","v":""},{"$f":"TRIM(Input!F28)","v":""},{"$f":"Input!V28","v":0},{"$f":"Input!AE28","v":0},{"$f":"IF(MAX(Input!Z28,Calcs!E28)<>0,(GasCalcs!E28*Calcs!$E28+Input!AE28*MAX(0,Input!Z28-Calcs!$E28))/MAX(Input!Z28,Calcs!E28),0)","v":0},{"$f":"Input!W28","v":0},{"$f":"Input!Y28","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H28&GasCalcs!I28,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X28,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF28,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF28,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}}]
[{"$f":"Input!B29","v":0},{"$f":"Input!D29","v":0},{"$f":"TRIM(Input!E29)","v":""},{"$f":"TRIM(Input!F29)","v":""},{"$f":"Input!V29","v":0},{"$f":"Input!AE29","v":0},{"$f":"IF(MAX(Input!Z29,Calcs!E29)<>0,(GasCalcs!E29*Calcs!$E29+Input!AE29*MAX(0,Input!Z29-Calcs!$E29))/MAX(Input!Z29,Calcs!E29),0)","v":0},{"$f":"Input!W29","v":0},{"$f":"Input!Y29","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H29&GasCalcs!I29,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X29,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF29,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF29,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":{"$error":"#N/A"}}]
[{"$f":"Input!B30","v":0},{"$f":"Input!D30","v":0},{"$f":"TRIM(Input!E30)","v":""},{"$f":"TRIM(Input!F30)","v":""},{"$f":"Input!V30","v":0},{"$f":"Input!AE30","v":0},{"$f":"IF(MAX(Input!Z30,Calcs!E30)<>0,(GasCalcs!E30*Calcs!$E30+Input!AE30*MAX(0,Input!Z30-Calcs!$E30))/MAX(Input!Z30,Calcs!E30),0)","v":0},{"$f":"Input!W30","v":0},{"$f":"Input!Y30","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H30&GasCalcs!I30,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X30,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF30,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF30,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":{"$error":"#N/A"}}]
[{"$f":"Input!B31","v":0},{"$f":"Input!D31","v":0},{"$f":"TRIM(Input!E31)","v":""},{"$f":"TRIM(Input!F31)","v":""},{"$f":"Input!V31","v":0},{"$f":"Input!AE31","v":0},{"$f":"IF(MAX(Input!Z31,Calcs!E31)<>0,(GasCalcs!E31*Calcs!$E31+Input!AE31*MAX(0,Input!Z31-Calcs!$E31))/MAX(Input!Z31,Calcs!E31),0)","v":0},{"$f":"Input!W31","v":0},{"$f":"Input!Y31","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H31&GasCalcs!I31,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X31,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF31,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF31,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":{"$error":"#N/A"}}]
[{"$f":"Input!B39","v":0},{"$f":"Input!D39","v":0},{"$f":"TRIM(Input!E39)","v":""},{"$f":"TRIM(Input!F39)","v":""},{"$f":"Input!V39","v":0},{"$f":"Input!AE39","v":0},{"$f":"IF(MAX(Input!Z39,Calcs!E39)<>0,(GasCalcs!E39*Calcs!$E39+Input!AE39*MAX(0,Input!Z39-Calcs!$E39))/MAX(Input!Z39,Calcs!E39),0)","v":0},{"$f":"Input!W39","v":0},{"$f":"Input!Y39","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H39&GasCalcs!I39,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X39,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF39,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF39,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!E$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!E$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!E$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!F$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!F$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!F$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!G$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!G$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!G$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!H$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!H$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!H$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!I$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!I$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!I$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!J$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!J$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!J$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!K$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!K$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!K$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!L$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!L$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!L$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!M$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!M$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!M$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!N$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!N$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!N$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!O$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!O$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!O$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!P$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!P$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!P$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!Q$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!Q$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!R$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!R$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!R$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!S$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!S$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!S$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!T$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!T$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!T$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!U$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!U$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!U$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!V$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!V$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!V$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!W$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!W$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!W$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!X$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!X$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!X$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!Y$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!Y$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!Z$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!Z$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AA$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AA$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AB$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AB$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AC$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AC$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AD$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AD$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AE$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AE$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AF$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AF$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AG$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AG$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AH$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AH$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AI$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AI$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AJ$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AK$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AK$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AL$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AL$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AM$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AM$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AN$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AN$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AO$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AO$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AP$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AP$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AQ$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AR$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AR$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AS$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AS$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AT$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AT$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AU$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AU$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AV$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AV$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}}]
[{"$f":"Input!B73","v":0},{"$f":"Input!D73","v":0},{"$f":"TRIM(Input!E73)","v":""},{"$f":"TRIM(Input!F73)","v":""},{"$f":"Input!V73","v":0},{"$f":"Input!AE73","v":0},{"$f":"IF(MAX(Input!Z73,Calcs!E73)<>0,(GasCalcs!E73*Calcs!$E73+Input!AE73*MAX(0,Input!Z73-Calcs!$E73))/MAX(Input!Z73,Calcs!E73),0)","v":0},{"$f":"Input!W73","v":0},{"$f":"Input!Y73","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H73&GasCalcs!I73,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X73,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF73,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF73,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!E$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!E$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!E$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!F$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!F$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!F$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!G$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!G$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!G$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!H$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!H$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!H$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!I$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!I$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!I$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!J$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!J$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!J$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!K$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!K$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!K$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!L$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!L$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!L$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!M$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!M$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!M$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!N$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!N$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!N$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!O$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!O$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!O$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!P$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!P$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!P$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!Q$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!Q$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!R$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!R$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!R$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!S$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!S$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!S$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!T$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!T$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!T$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!U$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!U$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!U$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!V$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!V$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!V$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!W$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!W$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!W$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!X$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!X$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!X$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!Y$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!Y$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!Z$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!Z$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AA$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AA$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AB$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AB$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AC$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AC$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AD$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AD$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AE$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AE$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AF$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AF$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AG$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AG$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AH$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AH$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AI$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AI$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AJ$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AK$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AK$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AL$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AL$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AM$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AM$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AN$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AN$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AO$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AO$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AP$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AP$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AQ$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AR$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AR$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AS$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AS$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AT$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AT$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AU$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AU$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AV$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AV$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}}]
[{"$f":"Input!B100","v":0},{"$f":"Input!D100","v":0},{"$f":"TRIM(Input!E100)","v":""},{"$f":"TRIM(Input!F100)","v":""},{"$f":"Input!V100","v":0},{"$f":"Input!AE100","v":0},{"$f":"IF(MAX(Input!Z100,Calcs!E100)<>0,(GasCalcs!E100*Calcs!$E100+Input!AE100*MAX(0,Input!Z100-Calcs!$E100))/MAX(Input!Z100,Calcs!E100),0)","v":0},{"$f":"Input!W100","v":0},{"$f":"Input!Y100","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H100&GasCalcs!I100,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X100,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF100,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF100,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!E$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!E$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!E$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!F$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!F$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!F$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!G$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!G$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!G$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!H$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!H$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!H$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!I$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!I$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!I$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!J$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!J$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!J$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!K$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!K$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!K$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!L$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!L$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!L$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!M$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!M$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!M$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!N$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!N$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!N$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!O$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!O$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!O$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!P$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!P$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!P$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!Q$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!Q$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!R$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!R$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!R$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!S$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!S$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!S$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!T$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!T$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!T$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!U$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!U$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!U$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!V$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!V$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!V$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!W$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!W$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!W$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!X$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!X$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!X$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!Y$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!Y$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!Z$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!Z$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AA$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AA$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AB$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AB$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AC$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AC$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AD$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AD$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AE$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AE$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AF$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AF$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AG$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AG$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AH$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AH$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AI$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AI$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AJ$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AK$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AK$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AL$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AL$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AM$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AM$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AN$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AN$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AO$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AO$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AP$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AP$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AQ$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AR$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AR$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AS$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AS$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AT$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AT$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AU$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AU$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AV$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AV$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}}]
[{"$f":"Input!B138","v":0},{"$f":"Input!D138","v":0},{"$f":"TRIM(Input!E138)","v":""},{"$f":"TRIM(Input!F138)","v":""},{"$f":"Input!V138","v":0},{"$f":"Input!AE138","v":0},{"$f":"IF(MAX(Input!Z138,Calcs!E138)<>0,(GasCalcs!E138*Calcs!$E138+Input!AE138*MAX(0,Input!Z138-Calcs!$E138))/MAX(Input!Z138,Calcs!E138),0)","v":0},{"$f":"Input!W138","v":0},{"$f":"Input!Y138","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H138&GasCalcs!I138,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X138,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF138,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF138,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!E$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!E$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!E$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!F$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!F$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!F$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!G$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!G$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!G$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!H$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!H$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!H$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!I$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!I$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!I$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!J$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!J$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!J$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!K$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!K$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!K$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!L$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!L$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!L$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!M$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!M$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!M$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!N$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!N$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!N$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!O$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!O$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!O$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!P$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!P$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!P$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!Q$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!Q$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!R$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!R$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!R$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!S$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!S$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!S$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!T$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!T$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!T$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!U$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!U$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!U$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!V$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!V$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!V$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!W$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!W$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!W$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!X$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!X$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!X$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!Y$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!Y$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!Z$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!Z$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AA$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AA$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AB$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AB$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AC$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AC$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AD$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AD$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AE$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AE$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AF$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AF$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AG$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AG$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AH$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AH$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AI$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AI$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AJ$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AK$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AK$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AL$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AL$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AM$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AM$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AN$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AN$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AO$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AO$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AP$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AP$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AQ$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AR$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AR$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AS$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AS$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AT$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AT$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AU$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AU$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AV$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AV$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}}]
[{"$f":"Input!B161","v":0},{"$f":"Input!D161","v":0},{"$f":"TRIM(Input!E161)","v":""},{"$f":"TRIM(Input!F161)","v":""},{"$f":"Input!V161","v":0},{"$f":"Input!AE161","v":0},{"$f":"IF(MAX(Input!Z161,Calcs!E161)<>0,(GasCalcs!E161*Calcs!$E161+Input!AE161*MAX(0,Input!Z161-Calcs!$E161))/MAX(Input!Z161,Calcs!E161),0)","v":0},{"$f":"Input!W161","v":0},{"$f":"Input!Y161","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H161&GasCalcs!I161,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X161,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF161,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF161,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!E$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!E$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!E$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!F$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!F$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!F$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!G$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!G$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!G$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!H$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!H$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!H$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!I$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!I$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!I$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!J$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!J$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!J$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!K$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!K$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!K$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!L$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!L$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!L$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!M$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!M$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!M$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!N$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!N$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!N$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!O$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!O$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!O$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!P$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!P$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!P$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!Q$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!Q$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!R$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!R$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!R$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!S$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!S$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!S$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!T$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!T$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!T$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!U$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!U$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!U$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!V$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!V$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!V$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!W$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!W$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!W$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!X$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!X$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!X$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!Y$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!Y$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!Z$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!Z$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AA$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AA$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AB$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AB$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AC$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AC$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AD$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AD$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AE$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AE$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AF$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AF$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AG$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AG$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AH$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AH$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AI$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AI$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AJ$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AK$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AK$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AL$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AL$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AM$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AM$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AN$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AN$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AO$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AO$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AP$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AP$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AQ$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AR$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AR$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AS$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AS$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AT$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AT$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AU$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AU$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AV$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AV$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}}]
[{"$f":"Input!B203","v":0},{"$f":"Input!D203","v":0},{"$f":"TRIM(Input!E203)","v":""},{"$f":"TRIM(Input!F203)","v":""},{"$f":"Input!V203","v":0},{"$f":"Input!AE203","v":0},{"$f":"IF(MAX(Input!Z203,Calcs!E203)<>0,(GasCalcs!E203*Calcs!$E203+Input!AE203*MAX(0,Input!Z203-Calcs!$E203))/MAX(Input!Z203,Calcs!E203),0)","v":0},{"$f":"Input!W203","v":0},{"$f":"Input!Y203","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H203&GasCalcs!I203,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X203,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF203,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF203,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!E$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!E$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!E$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!F$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!F$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!F$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!G$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!G$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!G$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!H$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!H$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!H$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!I$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!I$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!I$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!J$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!J$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!J$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!K$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!K$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!K$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!L$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!L$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!L$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!M$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!M$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!M$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!N$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!N$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!N$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!O$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!O$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!O$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!P$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!P$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!P$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!Q$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!Q$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!R$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!R$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!R$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!S$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!S$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!S$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!T$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!T$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!T$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!U$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!U$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!U$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!V$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!V$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!V$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!W$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!W$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!W$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!X$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!X$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!X$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!Y$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!Y$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!Z$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!Z$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AA$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AA$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AB$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AB$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AC$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AC$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AD$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AD$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AE$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AE$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AF$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AF$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AG$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AG$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AH$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AH$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AI$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AI$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AJ$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AK$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AK$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AL$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AL$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AM$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AM$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AN$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AN$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AO$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AO$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AP$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AP$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AQ$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AR$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AR$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AS$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AS$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AT$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AT$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AU$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AU$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AV$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AV$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}}]
[{"$f":"Input!B222","v":0},{"$f":"Input!D222","v":0},{"$f":"TRIM(Input!E222)","v":""},{"$f":"TRIM(Input!F222)","v":""},{"$f":"Input!V222","v":0},{"$f":"Input!AE222","v":0},{"$f":"IF(MAX(Input!Z222,Calcs!E222)<>0,(GasCalcs!E222*Calcs!$E222+Input!AE222*MAX(0,Input!Z222-Calcs!$E222))/MAX(Input!Z222,Calcs!E222),0)","v":0},{"$f":"Input!W222","v":0},{"$f":"Input!Y222","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H222&GasCalcs!I222,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X222,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF222,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF222,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!E$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!E$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!E$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!F$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!F$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!F$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!G$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!G$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!G$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!H$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!H$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!H$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!I$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!I$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!I$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!J$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!J$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!J$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!K$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!K$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!K$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!L$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!L$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!L$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!M$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!M$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!M$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!N$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!N$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!N$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!O$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!O$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!O$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!P$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!P$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!P$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!Q$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!Q$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!R$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!R$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!R$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!S$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!S$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!S$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!T$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!T$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!T$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!U$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!U$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!U$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!V$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!V$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!V$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!W$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!W$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!W$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!X$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!X$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!X$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!Y$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!Y$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!Z$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!Z$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AA$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AA$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AB$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AB$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AC$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AC$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AD$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AD$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AE$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AE$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AF$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AF$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AG$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AG$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AH$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AH$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AI$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AI$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AJ$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AK$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AK$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AL$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AL$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AM$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AM$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AN$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AN$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AO$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AO$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AP$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AP$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AQ$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AR$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AR$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AS$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AS$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AT$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AT$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AU$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AU$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AV$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AV$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}}]
[{"$f":"Input!B268","v":0},{"$f":"Input!D268","v":0},{"$f":"TRIM(Input!E268)","v":""},{"$f":"TRIM(Input!F268)","v":""},{"$f":"Input!V268","v":0},{"$f":"Input!AE268","v":0},{"$f":"IF(MAX(Input!Z268,Calcs!E268)<>0,(GasCalcs!E268*Calcs!$E268+Input!AE268*MAX(0,Input!Z268-Calcs!$E268))/MAX(Input!Z268,Calcs!E268),0)","v":0},{"$f":"Input!W268","v":0},{"$f":"Input!Y268","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H268&GasCalcs!I268,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X268,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF268,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF268,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!E$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!E$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!E$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!F$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!F$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!F$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!G$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!G$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!G$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!H$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!H$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!H$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!I$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!I$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!I$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!J$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!J$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!J$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!K$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!K$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!K$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!L$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!L$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!L$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!M$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!M$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!M$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!N$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!N$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!N$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!O$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!O$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!O$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!P$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!P$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!P$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!Q$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!Q$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!R$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!R$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!R$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!S$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!S$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!S$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!T$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!T$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!T$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!U$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!U$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!U$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!V$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!V$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!V$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!W$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!W$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!W$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!X$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!X$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!X$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!Y$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!Y$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!Z$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!Z$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AA$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AA$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AB$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AB$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AC$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AC$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AD$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AD$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AE$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AE$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AF$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AF$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AG$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AG$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AH$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AH$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AI$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AI$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AJ$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AK$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AK$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AL$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AL$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AM$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AM$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AN$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AN$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AO$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AO$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AP$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AP$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AQ$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AR$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AR$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AS$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AS$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AT$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AT$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AU$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AU$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AV$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AV$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}}]
[{"$f":"Input!B314","v":0},{"$f":"Input!D314","v":0},{"$f":"TRIM(Input!E314)","v":""},{"$f":"TRIM(Input!F314)","v":""},{"$f":"Input!V314","v":0},{"$f":"Input!AE314","v":0},{"$f":"IF(MAX(Input!Z314,Calcs!E314)<>0,(GasCalcs!E314*Calcs!$E314+Input!AE314*MAX(0,Input!Z314-Calcs!$E314))/MAX(Input!Z314,Calcs!E314),0)","v":0},{"$f":"Input!W314","v":0},{"$f":"Input!Y314","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H314&GasCalcs!I314,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X314,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF314,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF314,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!E$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!E$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!E$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!F$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!F$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!F$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!G$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!G$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!G$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!H$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!H$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!H$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!I$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!I$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!I$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!J$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!J$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!J$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!K$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!K$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!K$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!L$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!L$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!L$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!M$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!M$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!M$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!N$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!N$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!N$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!O$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!O$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!O$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!P$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!P$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!P$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!Q$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!Q$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!R$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!R$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!R$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!S$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!S$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!S$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!T$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!T$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!T$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!U$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!U$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!U$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!V$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!V$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!V$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!W$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!W$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!W$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!X$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!X$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!X$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!Y$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!Y$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!Z$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!Z$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AA$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AA$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AB$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AB$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AC$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AC$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AD$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AD$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AE$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AE$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AF$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AF$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AG$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AG$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AH$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AH$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AI$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AI$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AJ$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AK$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AK$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AL$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AL$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AM$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AM$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AN$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AN$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AO$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AO$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AP$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AP$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AQ$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AR$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AR$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AS$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AS$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AT$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AT$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AU$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AU$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AV$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AV$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}}]
[{"$f":"Input!B333","v":0},{"$f":"Input!D333","v":0},{"$f":"TRIM(Input!E333)","v":""},{"$f":"TRIM(Input!F333)","v":""},{"$f":"Input!V333","v":0},{"$f":"Input!AE333","v":0},{"$f":"IF(MAX(Input!Z333,Calcs!E333)<>0,(GasCalcs!E333*Calcs!$E333+Input!AE333*MAX(0,Input!Z333-Calcs!$E333))/MAX(Input!Z333,Calcs!E333),0)","v":0},{"$f":"Input!W333","v":0},{"$f":"Input!Y333","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H333&GasCalcs!I333,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X333,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF333,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF333,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!E$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!E$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!E$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!F$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!F$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!F$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!G$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!G$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!G$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!H$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!H$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!H$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!I$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!I$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!I$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!J$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!J$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!J$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!K$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!K$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!K$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!L$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!L$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!L$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!M$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!M$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!M$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!N$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!N$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!N$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!O$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!O$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!O$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!P$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!P$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!P$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!Q$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!Q$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!R$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!R$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!R$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!S$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!S$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!S$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!T$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!T$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!T$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!U$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!U$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!U$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!V$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!V$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!V$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!W$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!W$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!W$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!X$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!X$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!X$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!Y$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!Y$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!Z$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!Z$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AA$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AA$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AB$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AB$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AC$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AC$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AD$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AD$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AE$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AE$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AF$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AF$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AG$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AG$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AH$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AH$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AI$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AI$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AJ$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AK$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AK$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AL$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AL$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AM$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AM$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AN$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AN$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AO$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AO$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AP$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AP$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AQ$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AR$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AR$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AS$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AS$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AT$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AT$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AU$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AU$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AV$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AV$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}}]
[{"$f":"Input!B350","v":0},{"$f":"Input!D350","v":0},{"$f":"TRIM(Input!E350)","v":""},{"$f":"TRIM(Input!F350)","v":""},{"$f":"Input!V350","v":0},{"$f":"Input!AE350","v":0},{"$f":"IF(MAX(Input!Z350,Calcs!E350)<>0,(GasCalcs!E350*Calcs!$E350+Input!AE350*MAX(0,Input!Z350-Calcs!$E350))/MAX(Input!Z350,Calcs!E350),0)","v":0},{"$f":"Input!W350","v":0},{"$f":"Input!Y350","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H350&GasCalcs!I350,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X350,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF350,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF350,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!E$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!E$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!E$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!F$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!F$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!F$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!G$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!G$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!G$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!H$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!H$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!H$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!I$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!I$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!I$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!J$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!J$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!J$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!K$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!K$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!K$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!L$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!L$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!L$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!M$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!M$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!M$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!N$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!N$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!N$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!O$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!O$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!O$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!P$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!P$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!P$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!Q$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!Q$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!R$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!R$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!R$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!S$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!S$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!S$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!T$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!T$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!T$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!U$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!U$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!U$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!V$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!V$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!V$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!W$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!W$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!W$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!X$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!X$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!X$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!Y$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!Y$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!Z$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!Z$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AA$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AA$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AB$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AB$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AC$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AC$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AD$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AD$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AE$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AE$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AF$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AF$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AG$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AG$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AH$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AH$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AI$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AI$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AJ$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AK$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AK$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AL$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AL$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AM$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AM$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AN$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AN$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AO$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AO$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AP$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AP$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AQ$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AR$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AR$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AS$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AS$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AT$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AT$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AU$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AU$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AV$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AV$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}}]
[{"$f":"Input!B404","v":0},{"$f":"Input!D404","v":0},{"$f":"TRIM(Input!E404)","v":""},{"$f":"TRIM(Input!F404)","v":""},{"$f":"Input!V404","v":0},{"$f":"Input!AE404","v":0},{"$f":"IF(MAX(Input!Z404,Calcs!E404)<>0,(GasCalcs!E404*Calcs!$E404+Input!AE404*MAX(0,Input!Z404-Calcs!$E404))/MAX(Input!Z404,Calcs!E404),0)","v":0},{"$f":"Input!W404","v":0},{"$f":"Input!Y404","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H404&GasCalcs!I404,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X404,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF404,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF404,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!E$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!E$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!E$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!F$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!F$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!F$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!G$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!G$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!G$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!H$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!H$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!H$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!I$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!I$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!I$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!J$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!J$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!J$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!K$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!K$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!K$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!L$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!L$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!L$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!M$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!M$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!M$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!N$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!N$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!N$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!O$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!O$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!O$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!P$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!P$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!P$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!Q$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!Q$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!R$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!R$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!R$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!S$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!S$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!S$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!T$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!T$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!T$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!U$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!U$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!U$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!V$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!V$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!V$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!W$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!W$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!W$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!X$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!X$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!X$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!Y$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!Y$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!Z$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!Z$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AA$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AA$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AB$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AB$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AC$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AC$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AD$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AD$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AE$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AE$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AF$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AF$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AG$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AG$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AH$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AH$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AI$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AI$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AJ$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AK$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AK$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AL$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AL$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AM$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AM$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AN$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AN$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AO$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AO$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AP$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AP$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AQ$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AR$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AR$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AS$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AS$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AT$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AT$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AU$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AU$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AV$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AV$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}}]
[{"$f":"Input!B415","v":0},{"$f":"Input!D415","v":0},{"$f":"TRIM(Input!E415)","v":""},{"$f":"TRIM(Input!F415)","v":""},{"$f":"Input!V415","v":0},{"$f":"Input!AE415","v":0},{"$f":"IF(MAX(Input!Z415,Calcs!E415)<>0,(GasCalcs!E415*Calcs!$E415+Input!AE415*MAX(0,Input!Z415-Calcs!$E415))/MAX(Input!Z415,Calcs!E415),0)","v":0},{"$f":"Input!W415","v":0},{"$f":"Input!Y415","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H415&GasCalcs!I415,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X415,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF415,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF415,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!E$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!E$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!E$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!F$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!F$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!F$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!G$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!G$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!G$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!H$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!H$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!H$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!I$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!I$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!I$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!J$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!J$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!J$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!K$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!K$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!K$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!L$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!L$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!L$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!M$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!M$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!M$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!N$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!N$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!N$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!O$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!O$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!O$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!P$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!P$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!P$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!Q$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!Q$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!R$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!R$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!R$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!S$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!S$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!S$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!T$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!T$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!T$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!U$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!U$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!U$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!V$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!V$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!V$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!W$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!W$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!W$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!X$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!X$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!X$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!Y$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!Y$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!Z$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!Z$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AA$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AA$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AB$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AB$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AC$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AC$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AD$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AD$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AE$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AE$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AF$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AF$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AG$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AG$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AH$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AH$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AI$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AI$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AJ$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AK$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AK$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AL$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AL$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AM$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AM$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AN$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AN$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AO$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AO$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AP$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AP$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AQ$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AR$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AR$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AS$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AS$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AT$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AT$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AU$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AU$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AV$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AV$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}}]
[{"$f":"Input!B461","v":0},{"$f":"Input!D461","v":0},{"$f":"TRIM(Input!E461)","v":""},{"$f":"TRIM(Input!F461)","v":""},{"$f":"Input!V461","v":0},{"$f":"Input!AE461","v":0},{"$f":"IF(MAX(Input!Z461,Calcs!E461)<>0,(GasCalcs!E461*Calcs!$E461+Input!AE461*MAX(0,Input!Z461-Calcs!$E461))/MAX(Input!Z461,Calcs!E461),0)","v":0},{"$f":"Input!W461","v":0},{"$f":"Input!Y461","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H461&GasCalcs!I461,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X461,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF461,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF461,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!E$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!E$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!E$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!F$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!F$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!F$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!G$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!G$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!G$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!H$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!H$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!H$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!I$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!I$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!I$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!J$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!J$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!J$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!K$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!K$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!K$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!L$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!L$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!L$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!M$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!M$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!M$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!N$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!N$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!N$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!O$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!O$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!O$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!P$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!P$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!P$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!Q$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!Q$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!R$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!R$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!R$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!S$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!S$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!S$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!T$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!T$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!T$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!U$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!U$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!U$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!V$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!V$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!V$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!W$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!W$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!W$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!X$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!X$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!X$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!Y$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!Y$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!Z$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!Z$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AA$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AA$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AB$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AB$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AC$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AC$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AD$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AD$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AE$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AE$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AF$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AF$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AG$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AG$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AH$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AH$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AI$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AI$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AJ$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AK$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AK$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AL$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AL$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AM$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AM$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AN$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AN$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AO$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AO$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AP$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AP$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AQ$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AR$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AR$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AS$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AS$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AT$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AT$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AU$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AU$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AV$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AV$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}}]
[{"$f":"Input!B480","v":0},{"$f":"Input!D480","v":0},{"$f":"TRIM(Input!E480)","v":""},{"$f":"TRIM(Input!F480)","v":""},{"$f":"Input!V480","v":0},{"$f":"Input!AE480","v":0},{"$f":"IF(MAX(Input!Z480,Calcs!E480)<>0,(GasCalcs!E480*Calcs!$E480+Input!AE480*MAX(0,Input!Z480-Calcs!$E480))/MAX(Input!Z480,Calcs!E480),0)","v":0},{"$f":"Input!W480","v":0},{"$f":"Input!Y480","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H480&GasCalcs!I480,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X480,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF480,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF480,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}}]
[{"$f":"Input!B522","v":0},{"$f":"Input!D522","v":0},{"$f":"TRIM(Input!E522)","v":""},{"$f":"TRIM(Input!F522)","v":""},{"$f":"Input!V522","v":0},{"$f":"Input!AE522","v":0},{"$f":"IF(MAX(Input!Z522,Calcs!E522)<>0,(GasCalcs!E522*Calcs!$E522+Input!AE522*MAX(0,Input!Z522-Calcs!$E522))/MAX(Input!Z522,Calcs!E522),0)","v":0},{"$f":"Input!W522","v":0},{"$f":"Input!Y522","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H522&GasCalcs!I522,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X522,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF522,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF522,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!E$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!E$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!E$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!F$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!F$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!F$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!G$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!G$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!G$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!H$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!H$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!H$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!I$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!I$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!I$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!J$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!J$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!J$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!K$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!K$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!K$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!L$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!L$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!L$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!M$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!M$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!M$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!N$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!N$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!N$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!O$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!O$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!O$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!P$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!P$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!P$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!Q$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!Q$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!R$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!R$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!R$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!S$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!S$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!S$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!T$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!T$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!T$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!U$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!U$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!U$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!V$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!V$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!V$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!W$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!W$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!W$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!X$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!X$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!X$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!Y$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!Y$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!Z$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!Z$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AA$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AA$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AB$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AB$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AC$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AC$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AD$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AD$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AE$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AE$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AF$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AF$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AG$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AG$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AH$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AH$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AI$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AI$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AJ$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AK$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AK$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AL$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AL$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AM$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AM$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AN$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AN$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AO$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AO$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AP$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AP$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AQ$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AR$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AR$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AS$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AS$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AT$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AT$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AU$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AU$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AV$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AV$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}}]
[{"$f":"Input!B545","v":0},{"$f":"Input!D545","v":0},{"$f":"TRIM(Input!E545)","v":""},{"$f":"TRIM(Input!F545)","v":""},{"$f":"Input!V545","v":0},{"$f":"Input!AE545","v":0},{"$f":"IF(MAX(Input!Z545,Calcs!E545)<>0,(GasCalcs!E545*Calcs!$E545+Input!AE545*MAX(0,Input!Z545-Calcs!$E545))/MAX(Input!Z545,Calcs!E545),0)","v":0},{"$f":"Input!W545","v":0},{"$f":"Input!Y545","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H545&GasCalcs!I545,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X545,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF545,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF545,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!E$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!E$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!E$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!F$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!F$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!F$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!G$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!G$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!G$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!H$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!H$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!H$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!I$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!I$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!I$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!J$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!J$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!J$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!K$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!K$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!K$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!L$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!L$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!L$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!M$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!M$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!M$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!N$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!N$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!N$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!O$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!O$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!O$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!P$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!P$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!P$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!Q$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!Q$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!R$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!R$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!R$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!S$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!S$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!S$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!T$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!T$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!T$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!U$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!U$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!U$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!V$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!V$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!V$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!W$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!W$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!W$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!X$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!X$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!X$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!Y$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!Y$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!Z$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!Z$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AA$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AA$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AB$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AB$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AC$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AC$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AD$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AD$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AE$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AE$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AF$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AF$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AG$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AG$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AH$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AH$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AI$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AI$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AJ$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AK$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AK$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AL$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AL$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AM$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AM$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AN$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AN$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AO$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AO$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AP$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AP$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AQ$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AR$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AR$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AS$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AS$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AT$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AT$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AU$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AU$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AV$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AV$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}}]
[{"$f":"Input!B583","v":0},{"$f":"Input!D583","v":0},{"$f":"TRIM(Input!E583)","v":""},{"$f":"TRIM(Input!F583)","v":""},{"$f":"Input!V583","v":0},{"$f":"Input!AE583","v":0},{"$f":"IF(MAX(Input!Z583,Calcs!E583)<>0,(GasCalcs!E583*Calcs!$E583+Input!AE583*MAX(0,Input!Z583-Calcs!$E583))/MAX(Input!Z583,Calcs!E583),0)","v":0},{"$f":"Input!W583","v":0},{"$f":"Input!Y583","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H583&GasCalcs!I583,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X583,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF583,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF583,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}}]
[{"$f":"Input!B610","v":0},{"$f":"Input!D610","v":0},{"$f":"TRIM(Input!E610)","v":""},{"$f":"TRIM(Input!F610)","v":""},{"$f":"Input!V610","v":0},{"$f":"Input!AE610","v":0},{"$f":"IF(MAX(Input!Z610,Calcs!E610)<>0,(GasCalcs!E610*Calcs!$E610+Input!AE610*MAX(0,Input!Z610-Calcs!$E610))/MAX(Input!Z610,Calcs!E610),0)","v":0},{"$f":"Input!W610","v":0},{"$f":"Input!Y610","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H610&GasCalcs!I610,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X610,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF610,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF610,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!E$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!E$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!E$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!F$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!F$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!F$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!G$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!G$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!G$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!H$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!H$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!H$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!I$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!I$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!I$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!J$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!J$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!J$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!K$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!K$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!K$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!L$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!L$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!L$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!M$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!M$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!M$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!N$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!N$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!N$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!O$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!O$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!O$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!P$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!P$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!P$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!Q$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!Q$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!R$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!R$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!R$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!S$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!S$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!S$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!T$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!T$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!T$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!U$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!U$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!U$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!V$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!V$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!V$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!W$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!W$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!W$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!X$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!X$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!X$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!Y$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!Y$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!Z$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!Z$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AA$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AA$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AB$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AB$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AC$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AC$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AD$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AD$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AE$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AE$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AF$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AF$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AG$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AG$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AH$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AH$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AI$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AI$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AJ$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AK$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AK$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AL$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AL$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AM$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AM$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AN$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AN$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AO$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AO$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AP$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AP$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AQ$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AR$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AR$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AS$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AS$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AT$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AT$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AU$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AU$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AV$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AV$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}}]
[{"$f":"Input!B644","v":0},{"$f":"Input!D644","v":0},{"$f":"TRIM(Input!E644)","v":""},{"$f":"TRIM(Input!F644)","v":""},{"$f":"Input!V644","v":0},{"$f":"Input!AE644","v":0},{"$f":"IF(MAX(Input!Z644,Calcs!E644)<>0,(GasCalcs!E644*Calcs!$E644+Input!AE644*MAX(0,Input!Z644-Calcs!$E644))/MAX(Input!Z644,Calcs!E644),0)","v":0},{"$f":"Input!W644","v":0},{"$f":"Input!Y644","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H644&GasCalcs!I644,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X644,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF644,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF644,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!E$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!E$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!E$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!F$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!F$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!F$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!G$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!G$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!G$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!H$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!H$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!H$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!I$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!I$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!I$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!J$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!J$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!J$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!K$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!K$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!K$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!L$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!L$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!L$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!M$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!M$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!M$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!N$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!N$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!N$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!O$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!O$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!O$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!P$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!P$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!P$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!Q$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!Q$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!R$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!R$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!R$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!S$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!S$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!S$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!T$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!T$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!T$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!U$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!U$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!U$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!V$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!V$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!V$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!W$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!W$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!W$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!X$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!X$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!X$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!Y$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!Y$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!Z$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!Z$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AA$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AA$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AB$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AB$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AC$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AC$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AD$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AD$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AE$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AE$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AF$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AF$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AG$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AG$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AH$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AH$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AI$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AI$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AJ$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AK$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AK$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AL$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AL$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AM$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AM$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AN$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AN$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AO$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AO$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AP$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AP$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AQ$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AR$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AR$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AS$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AS$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AT$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AT$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AU$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AU$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AV$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AV$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}}]
[{"$f":"Input!B675","v":0},{"$f":"Input!D675","v":0},{"$f":"TRIM(Input!E675)","v":""},{"$f":"TRIM(Input!F675)","v":""},{"$f":"Input!V675","v":0},{"$f":"Input!AE675","v":0},{"$f":"IF(MAX(Input!Z675,Calcs!E675)<>0,(GasCalcs!E675*Calcs!$E675+Input!AE675*MAX(0,Input!Z675-Calcs!$E675))/MAX(Input!Z675,Calcs!E675),0)","v":0},{"$f":"Input!W675","v":0},{"$f":"Input!Y675","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H675&GasCalcs!I675,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X675,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF675,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF675,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!E$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!E$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!E$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!F$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!F$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!F$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!G$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!G$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!G$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!H$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!H$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!H$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!I$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!I$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!I$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!J$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!J$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!J$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!K$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!K$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!K$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!L$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!L$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!L$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!M$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!M$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!M$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!N$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!N$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!N$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!O$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!O$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!O$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!P$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!P$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!P$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!Q$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!Q$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!R$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!R$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!R$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!S$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!S$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!S$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!T$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!T$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!T$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!U$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!U$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!U$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!V$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!V$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!V$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!W$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!W$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!W$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!X$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!X$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!X$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!Y$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!Y$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!Z$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!Z$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AA$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AA$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AB$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AB$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AC$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AC$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AD$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AD$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AE$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AE$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AF$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AF$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AG$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AG$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AH$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AH$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AI$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AI$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AJ$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AK$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AK$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AL$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AL$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AM$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AM$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AN$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AN$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AO$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AO$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AP$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AP$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AQ$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AR$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AR$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AS$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AS$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AT$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AT$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AU$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AU$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AV$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AV$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}}]
[{"$f":"Input!B724","v":0},{"$f":"Input!D724","v":0},{"$f":"TRIM(Input!E724)","v":""},{"$f":"TRIM(Input!F724)","v":""},{"$f":"Input!V724","v":0},{"$f":"Input!AE724","v":0},{"$f":"IF(MAX(Input!Z724,Calcs!E724)<>0,(GasCalcs!E724*Calcs!$E724+Input!AE724*MAX(0,Input!Z724-Calcs!$E724))/MAX(Input!Z724,Calcs!E724),0)","v":0},{"$f":"Input!W724","v":0},{"$f":"Input!Y724","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H724&GasCalcs!I724,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X724,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF724,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF724,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!E$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!E$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!E$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!F$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!F$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!F$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!G$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!G$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!G$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!H$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!H$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!H$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!I$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!I$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!I$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!J$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!J$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!J$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!K$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!K$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!K$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!L$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!L$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!L$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!M$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!M$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!M$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!N$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!N$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!N$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!O$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!O$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!O$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!P$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!P$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!P$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!Q$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!Q$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!R$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!R$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!R$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!S$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!S$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!S$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!T$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!T$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!T$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!U$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!U$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!U$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!V$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!V$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!V$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!W$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!W$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!W$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!X$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!X$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!X$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!Y$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!Y$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!Z$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!Z$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AA$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AA$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AB$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AB$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AC$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AC$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AD$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AD$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AE$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AE$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AF$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AF$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AG$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AG$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AH$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AH$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AI$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AI$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AJ$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AK$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AK$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AL$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AL$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AM$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AM$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AN$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AN$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AO$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AO$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AP$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AP$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AQ$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AR$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AR$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AS$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AS$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AT$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AT$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AU$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AU$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AV$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AV$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}}]
[{"$f":"Input!B734","v":0},{"$f":"Input!D734","v":0},{"$f":"TRIM(Input!E734)","v":""},{"$f":"TRIM(Input!F734)","v":""},{"$f":"Input!V734","v":0},{"$f":"Input!AE734","v":0},{"$f":"IF(MAX(Input!Z734,Calcs!E734)<>0,(GasCalcs!E734*Calcs!$E734+Input!AE734*MAX(0,Input!Z734-Calcs!$E734))/MAX(Input!Z734,Calcs!E734),0)","v":0},{"$f":"Input!W734","v":0},{"$f":"Input!Y734","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H734&GasCalcs!I734,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X734,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF734,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF734,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!E$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!E$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!E$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!F$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!F$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!F$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!G$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!G$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!G$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!H$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!H$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!H$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!I$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!I$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!I$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!J$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!J$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!J$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!K$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!K$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!K$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!L$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!L$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!L$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!M$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!M$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!M$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!N$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!N$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!N$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!O$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!O$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!O$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!P$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!P$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!P$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!Q$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!Q$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!R$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!R$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!R$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!S$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!S$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!S$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!T$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!T$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!T$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!U$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!U$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!U$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!V$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!V$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!V$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!W$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!W$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!W$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!X$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!X$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!X$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!Y$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!Y$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!Z$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!Z$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AA$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AA$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AB$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AB$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AC$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AC$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AD$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AD$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AE$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AE$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AF$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AF$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AG$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AG$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AH$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AH$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AI$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AI$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AJ$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AK$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AK$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AL$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AL$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AM$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AM$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AN$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AN$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AO$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AO$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AP$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AP$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AQ$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AR$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AR$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AS$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AS$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AT$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AT$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AU$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AU$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AV$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AV$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}}]
[{"$f":"Input!B757","v":0},{"$f":"Input!D757","v":0},{"$f":"TRIM(Input!E757)","v":""},{"$f":"TRIM(Input!F757)","v":""},{"$f":"Input!V757","v":0},{"$f":"Input!AE757","v":0},{"$f":"IF(MAX(Input!Z757,Calcs!E757)<>0,(GasCalcs!E757*Calcs!$E757+Input!AE757*MAX(0,Input!Z757-Calcs!$E757))/MAX(Input!Z757,Calcs!E757),0)","v":0},{"$f":"Input!W757","v":0},{"$f":"Input!Y757","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H757&GasCalcs!I757,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X757,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF757,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF757,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!E$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!E$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!E$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!F$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!F$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!F$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!G$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!G$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!G$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!H$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!H$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!H$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!I$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!I$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!I$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!J$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!J$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!J$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!K$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!K$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!K$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!L$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!L$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!L$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!M$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!M$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!M$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!N$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!N$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!N$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!O$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!O$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!O$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!P$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!P$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!P$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!Q$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!Q$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!R$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!R$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!R$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!S$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!S$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!S$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!T$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!T$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!T$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!U$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!U$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!U$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!V$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!V$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!V$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!W$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!W$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!W$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!X$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!X$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!X$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!Y$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!Y$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!Z$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!Z$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AA$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AA$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AB$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AB$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AC$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AC$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AD$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AD$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AE$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AE$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AF$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AF$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AG$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AG$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AH$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AH$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AI$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AI$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AJ$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AK$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AK$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AL$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AL$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AM$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AM$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AN$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AN$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AO$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AO$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AP$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AP$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AQ$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AR$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AR$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AS$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AS$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AT$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AT$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AU$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AU$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AV$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AV$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}}]
[{"$f":"Input!B795","v":0},{"$f":"Input!D795","v":0},{"$f":"TRIM(Input!E795)","v":""},{"$f":"TRIM(Input!F795)","v":""},{"$f":"Input!V795","v":0},{"$f":"Input!AE795","v":0},{"$f":"IF(MAX(Input!Z795,Calcs!E795)<>0,(GasCalcs!E795*Calcs!$E795+Input!AE795*MAX(0,Input!Z795-Calcs!$E795))/MAX(Input!Z795,Calcs!E795),0)","v":0},{"$f":"Input!W795","v":0},{"$f":"Input!Y795","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H795&GasCalcs!I795,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X795,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF795,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF795,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!E$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!E$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!E$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!F$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!F$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!F$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!G$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!G$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!G$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!H$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!H$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!H$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!I$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!I$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!I$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!J$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!J$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!J$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!K$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!K$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!K$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!L$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!L$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!L$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!M$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!M$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!M$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!N$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!N$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!N$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!O$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!O$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!O$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!P$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!P$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!P$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!Q$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!Q$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!R$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!R$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!R$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!S$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!S$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!S$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!T$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!T$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!T$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!U$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!U$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!U$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!V$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!V$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!V$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!W$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!W$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!W$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!X$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!X$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!X$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!Y$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!Y$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!Z$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!Z$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AA$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AA$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AB$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AB$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AC$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AC$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AD$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AD$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AE$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AE$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AF$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AF$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AG$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AG$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AH$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AH$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AI$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AI$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AJ$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AK$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AK$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AL$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AL$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AM$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AM$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AN$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AN$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AO$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AO$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AP$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AP$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AQ$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AR$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AR$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AS$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AS$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AT$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AT$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AU$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AU$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AV$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AV$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}}]
[{"$f":"Input!B822","v":0},{"$f":"Input!D822","v":0},{"$f":"TRIM(Input!E822)","v":""},{"$f":"TRIM(Input!F822)","v":""},{"$f":"Input!V822","v":0},{"$f":"Input!AE822","v":0},{"$f":"IF(MAX(Input!Z822,Calcs!E822)<>0,(GasCalcs!E822*Calcs!$E822+Input!AE822*MAX(0,Input!Z822-Calcs!$E822))/MAX(Input!Z822,Calcs!E822),0)","v":0},{"$f":"Input!W822","v":0},{"$f":"Input!Y822","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H822&GasCalcs!I822,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X822,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF822,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF822,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!E$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!E$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!E$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!F$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!F$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!F$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!G$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!G$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!G$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!H$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!H$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!H$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!I$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!I$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!I$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!J$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!J$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!J$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!K$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!K$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!K$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!L$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!L$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!L$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!M$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!M$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!M$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!N$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!N$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!N$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!O$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!O$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!O$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!P$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!P$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!P$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!Q$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!Q$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!R$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!R$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!R$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!S$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!S$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!S$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!T$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!T$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!T$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!U$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!U$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!U$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!V$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!V$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!V$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!W$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!W$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!W$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!X$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!X$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!X$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!Y$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!Y$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!Z$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!Z$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AA$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AA$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AB$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AB$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AC$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AC$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AD$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AD$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AE$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AE$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AF$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AF$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AG$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AG$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AH$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AH$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AI$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AI$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AJ$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AK$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AK$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AL$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AL$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AM$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AM$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AN$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AN$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AO$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AO$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AP$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AP$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AQ$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AR$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AR$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AS$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AS$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AT$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AT$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AU$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AU$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AV$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AV$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}}]
[{"$f":"Input!B852","v":0},{"$f":"Input!D852","v":0},{"$f":"TRIM(Input!E852)","v":""},{"$f":"TRIM(Input!F852)","v":""},{"$f":"Input!V852","v":0},{"$f":"Input!AE852","v":0},{"$f":"IF(MAX(Input!Z852,Calcs!E852)<>0,(GasCalcs!E852*Calcs!$E852+Input!AE852*MAX(0,Input!Z852-Calcs!$E852))/MAX(Input!Z852,Calcs!E852),0)","v":0},{"$f":"Input!W852","v":0},{"$f":"Input!Y852","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H852&GasCalcs!I852,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X852,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF852,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF852,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!E$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!E$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!E$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!F$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!F$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!F$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!G$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!G$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!G$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!H$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!H$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!H$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!I$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!I$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!I$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!J$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!J$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!J$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!K$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!K$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!K$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!L$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!L$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!L$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!M$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!M$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!M$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!N$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!N$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!N$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!O$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!O$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!O$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!P$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!P$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!P$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!Q$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!Q$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!R$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!R$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!R$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!S$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!S$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!S$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!T$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!T$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!T$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!U$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!U$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!U$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!V$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!V$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!V$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!W$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!W$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!W$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!X$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!X$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!X$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!Y$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!Y$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!Z$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!Z$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AA$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AA$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AB$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AB$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AC$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AC$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AD$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AD$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AE$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AE$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AF$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AF$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AG$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AG$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AH$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AH$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AI$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AI$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AJ$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AK$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AK$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AL$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AL$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AM$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AM$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AN$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AN$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AO$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AO$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AP$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AP$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AQ$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AR$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AR$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AS$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AS$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AT$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AT$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AU$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AU$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AV$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AV$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}}]
[{"$f":"Input!B887","v":0},{"$f":"Input!D887","v":0},{"$f":"TRIM(Input!E887)","v":""},{"$f":"TRIM(Input!F887)","v":""},{"$f":"Input!V887","v":0},{"$f":"Input!AE887","v":0},{"$f":"IF(MAX(Input!Z887,Calcs!E887)<>0,(GasCalcs!E887*Calcs!$E887+Input!AE887*MAX(0,Input!Z887-Calcs!$E887))/MAX(Input!Z887,Calcs!E887),0)","v":0},{"$f":"Input!W887","v":0},{"$f":"Input!Y887","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H887&GasCalcs!I887,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X887,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF887,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF887,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!E$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!E$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!E$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!F$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!F$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!F$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!G$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!G$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!G$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!H$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!H$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!H$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!I$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!I$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!I$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!J$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!J$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!J$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!K$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!K$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!K$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!L$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!L$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!L$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!M$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!M$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!M$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!N$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!N$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!N$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!O$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!O$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!O$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!P$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!P$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!P$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!Q$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!Q$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!R$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!R$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!R$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!S$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!S$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!S$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!T$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!T$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!T$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!U$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!U$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!U$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!V$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!V$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!V$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!W$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!W$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!W$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!X$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!X$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!X$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!Y$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!Y$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!Z$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!Z$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AA$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AA$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AB$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AB$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AC$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AC$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AD$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AD$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AE$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AE$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AF$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AF$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AG$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AG$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AH$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AH$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AI$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AI$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AJ$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AK$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AK$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AL$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AL$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AM$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AM$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AN$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AN$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AO$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AO$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AP$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AP$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AQ$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AR$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AR$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AS$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AS$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AT$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AT$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AU$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AU$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AV$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AV$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}}]
[{"$f":"Input!B944","v":0},{"$f":"Input!D944","v":0},{"$f":"TRIM(Input!E944)","v":""},{"$f":"TRIM(Input!F944)","v":""},{"$f":"Input!V944","v":0},{"$f":"Input!AE944","v":0},{"$f":"IF(MAX(Input!Z944,Calcs!E944)<>0,(GasCalcs!E944*Calcs!$E944+Input!AE944*MAX(0,Input!Z944-Calcs!$E944))/MAX(Input!Z944,Calcs!E944),0)","v":0},{"$f":"Input!W944","v":0},{"$f":"Input!Y944","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H944&GasCalcs!I944,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X944,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF944,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF944,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!E$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!E$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!E$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!F$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!F$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!F$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!G$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!G$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!G$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!H$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!H$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!H$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!I$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!I$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!I$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!J$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!J$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!J$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!K$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!K$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!K$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!L$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!L$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!L$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!M$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!M$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!M$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!N$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!N$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!N$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!O$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!O$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!O$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!P$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!P$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!P$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!Q$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!Q$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!R$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!R$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!R$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!S$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!S$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!S$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!T$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!T$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!T$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!U$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!U$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!U$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!V$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!V$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!V$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!W$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!W$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!W$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!X$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!X$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!X$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!Y$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!Y$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!Z$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!Z$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AA$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AA$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AB$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AB$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AC$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AC$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AD$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AD$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AE$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AE$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AF$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AF$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AG$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AG$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AH$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AH$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AI$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AI$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AJ$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AK$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AK$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AL$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AL$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AM$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AM$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AN$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AN$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AO$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AO$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AP$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AP$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AQ$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AR$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AR$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AS$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AS$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AT$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AT$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AU$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AU$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AV$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AV$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}}]
[{"$f":"Input!B952","v":0},{"$f":"Input!D952","v":0},{"$f":"TRIM(Input!E952)","v":""},{"$f":"TRIM(Input!F952)","v":""},{"$f":"Input!V952","v":0},{"$f":"Input!AE952","v":0},{"$f":"IF(MAX(Input!Z952,Calcs!E952)<>0,(GasCalcs!E952*Calcs!$E952+Input!AE952*MAX(0,Input!Z952-Calcs!$E952))/MAX(Input!Z952,Calcs!E952),0)","v":0},{"$f":"Input!W952","v":0},{"$f":"Input!Y952","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H952&GasCalcs!I952,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X952,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF952,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF952,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!E$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!E$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!E$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!F$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!F$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!F$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!G$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!G$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!G$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!H$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!H$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!H$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!I$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!I$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!I$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!J$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!J$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!J$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!K$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!K$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!K$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!L$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!L$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!L$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!M$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!M$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!M$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!N$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!N$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!N$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!O$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!O$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!O$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!P$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!P$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!P$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!Q$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!Q$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!R$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!R$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!R$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!S$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!S$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!S$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!T$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!T$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!T$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!U$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!U$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!U$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!V$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!V$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!V$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!W$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!W$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!W$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!X$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!X$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!X$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!Y$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!Y$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!Z$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!Z$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AA$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AA$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AB$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AB$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AC$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AC$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AD$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AD$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AE$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AE$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AF$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AF$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AG$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AG$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AH$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AH$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AI$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AI$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AJ$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AK$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AK$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AL$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AL$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AM$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AM$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AN$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AN$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AO$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AO$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AP$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AP$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AQ$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AR$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AR$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AS$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AS$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AT$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AT$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AU$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AU$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AV$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AV$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1001","v":0},{"$f":"Input!D1001","v":0},{"$f":"TRIM(Input!E1001)","v":""},{"$f":"TRIM(Input!F1001)","v":""},{"$f":"Input!V1001","v":0},{"$f":"Input!AE1001","v":0},{"$f":"IF(MAX(Input!Z1001,Calcs!E1001)<>0,(GasCalcs!E1001*Calcs!$E1001+Input!AE1001*MAX(0,Input!Z1001-Calcs!$E1001))/MAX(Input!Z1001,Calcs!E1001),0)","v":0},{"$f":"Input!W1001","v":0},{"$f":"Input!Y1001","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1001&GasCalcs!I1001,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1001,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1001,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1001,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!E$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!E$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!F$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!F$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!G$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!G$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!H$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!H$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!I$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!I$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!J$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!J$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!K$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!K$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!L$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!L$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!M$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!M$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!N$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!N$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!O$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!O$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!P$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!P$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!Q$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!R$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!R$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!S$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!S$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!T$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!T$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!U$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!U$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!V$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!V$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!W$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!W$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!X$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!X$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!Y$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!Z$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AA$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AB$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AC$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AD$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AE$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AF$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AG$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AH$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AI$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AK$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AL$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AM$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AN$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AO$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AP$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AR$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AS$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AT$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AU$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AV$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1010","v":0},{"$f":"Input!D1010","v":0},{"$f":"TRIM(Input!E1010)","v":""},{"$f":"TRIM(Input!F1010)","v":""},{"$f":"Input!V1010","v":0},{"$f":"Input!AE1010","v":0},{"$f":"IF(MAX(Input!Z1010,Calcs!E1010)<>0,(GasCalcs!E1010*Calcs!$E1010+Input!AE1010*MAX(0,Input!Z1010-Calcs!$E1010))/MAX(Input!Z1010,Calcs!E1010),0)","v":0},{"$f":"Input!W1010","v":0},{"$f":"Input!Y1010","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1010&GasCalcs!I1010,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1010,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1010,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1010,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!E$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!E$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!F$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!F$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!G$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!G$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!H$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!H$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!I$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!I$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!J$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!J$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!K$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!K$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!L$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!L$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!M$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!M$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!N$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!N$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!O$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!O$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!P$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!P$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!Q$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!R$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!R$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!S$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!S$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!T$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!T$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!U$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!U$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!V$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!V$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!W$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!W$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!X$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!X$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!Y$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!Z$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AA$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AB$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AC$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AD$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AE$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AF$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AG$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AH$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AI$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AK$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AL$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AM$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AN$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AO$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AP$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AR$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AS$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AT$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AU$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AV$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1011","v":0},{"$f":"Input!D1011","v":0},{"$f":"TRIM(Input!E1011)","v":""},{"$f":"TRIM(Input!F1011)","v":""},{"$f":"Input!V1011","v":0},{"$f":"Input!AE1011","v":0},{"$f":"IF(MAX(Input!Z1011,Calcs!E1011)<>0,(GasCalcs!E1011*Calcs!$E1011+Input!AE1011*MAX(0,Input!Z1011-Calcs!$E1011))/MAX(Input!Z1011,Calcs!E1011),0)","v":0},{"$f":"Input!W1011","v":0},{"$f":"Input!Y1011","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1011&GasCalcs!I1011,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1011,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1011,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1011,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!E$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!E$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!F$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!F$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!G$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!G$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!H$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!H$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!I$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!I$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!J$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!J$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!K$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!K$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!L$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!L$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!M$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!M$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!N$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!N$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!O$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!O$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!P$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!P$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!Q$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!R$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!R$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!S$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!S$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!T$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!T$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!U$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!U$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!V$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!V$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!W$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!W$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!X$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!X$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!Y$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!Z$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AA$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AB$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AC$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AD$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AE$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AF$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AG$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AH$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AI$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AK$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AL$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AM$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AN$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AO$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AP$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AR$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AS$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AT$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AU$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AV$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1012","v":0},{"$f":"Input!D1012","v":0},{"$f":"TRIM(Input!E1012)","v":""},{"$f":"TRIM(Input!F1012)","v":""},{"$f":"Input!V1012","v":0},{"$f":"Input!AE1012","v":0},{"$f":"IF(MAX(Input!Z1012,Calcs!E1012)<>0,(GasCalcs!E1012*Calcs!$E1012+Input!AE1012*MAX(0,Input!Z1012-Calcs!$E1012))/MAX(Input!Z1012,Calcs!E1012),0)","v":0},{"$f":"Input!W1012","v":0},{"$f":"Input!Y1012","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1012&GasCalcs!I1012,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1012,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1012,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1012,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!E$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!E$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!F$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!F$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!G$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!G$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!H$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!H$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!I$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!I$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!J$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!J$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!K$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!K$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!L$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!L$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!M$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!M$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!N$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!N$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!O$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!O$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!P$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!P$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!Q$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!R$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!R$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!S$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!S$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!T$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!T$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!U$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!U$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!V$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!V$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!W$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!W$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!X$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!X$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!Y$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!Z$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AA$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AB$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AC$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AD$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AE$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AF$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AG$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AH$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AI$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AK$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AL$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AM$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AN$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AO$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AP$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AR$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AS$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AT$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AU$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AV$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1013","v":0},{"$f":"Input!D1013","v":0},{"$f":"TRIM(Input!E1013)","v":""},{"$f":"TRIM(Input!F1013)","v":""},{"$f":"Input!V1013","v":0},{"$f":"Input!AE1013","v":0},{"$f":"IF(MAX(Input!Z1013,Calcs!E1013)<>0,(GasCalcs!E1013*Calcs!$E1013+Input!AE1013*MAX(0,Input!Z1013-Calcs!$E1013))/MAX(Input!Z1013,Calcs!E1013),0)","v":0},{"$f":"Input!W1013","v":0},{"$f":"Input!Y1013","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1013&GasCalcs!I1013,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1013,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1013,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1013,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!E$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!E$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!F$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!F$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!G$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!G$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!H$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!H$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!I$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!I$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!J$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!J$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!K$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!K$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!L$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!L$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!M$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!M$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!N$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!N$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!O$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!O$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!P$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!P$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!Q$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!R$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!R$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!S$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!S$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!T$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!T$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!U$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!U$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!V$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!V$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!W$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!W$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!X$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!X$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!Y$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!Z$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AA$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AB$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AC$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AD$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AE$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AF$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AG$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AH$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AI$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AK$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AL$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AM$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AN$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AO$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AP$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AR$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AS$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AT$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AU$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AV$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1014","v":0},{"$f":"Input!D1014","v":0},{"$f":"TRIM(Input!E1014)","v":""},{"$f":"TRIM(Input!F1014)","v":""},{"$f":"Input!V1014","v":0},{"$f":"Input!AE1014","v":0},{"$f":"IF(MAX(Input!Z1014,Calcs!E1014)<>0,(GasCalcs!E1014*Calcs!$E1014+Input!AE1014*MAX(0,Input!Z1014-Calcs!$E1014))/MAX(Input!Z1014,Calcs!E1014),0)","v":0},{"$f":"Input!W1014","v":0},{"$f":"Input!Y1014","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1014&GasCalcs!I1014,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1014,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1014,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1014,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!E$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!E$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!F$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!F$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!G$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!G$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!H$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!H$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!I$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!I$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!J$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!J$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!K$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!K$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!L$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!L$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!M$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!M$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!N$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!N$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!O$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!O$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!P$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!P$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!Q$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!R$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!R$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!S$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!S$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!T$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!T$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!U$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!U$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!V$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!V$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!W$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!W$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!X$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!X$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!Y$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!Z$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AA$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AB$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AC$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AD$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AE$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AF$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AG$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AH$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AI$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AK$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AL$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AM$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AN$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AO$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AP$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AR$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AS$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AT$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AU$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AV$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1015","v":0},{"$f":"Input!D1015","v":0},{"$f":"TRIM(Input!E1015)","v":""},{"$f":"TRIM(Input!F1015)","v":""},{"$f":"Input!V1015","v":0},{"$f":"Input!AE1015","v":0},{"$f":"IF(MAX(Input!Z1015,Calcs!E1015)<>0,(GasCalcs!E1015*Calcs!$E1015+Input!AE1015*MAX(0,Input!Z1015-Calcs!$E1015))/MAX(Input!Z1015,Calcs!E1015),0)","v":0},{"$f":"Input!W1015","v":0},{"$f":"Input!Y1015","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1015&GasCalcs!I1015,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1015,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1015,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1015,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!E$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!E$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!F$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!F$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!G$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!G$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!H$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!H$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!I$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!I$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!J$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!J$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!K$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!K$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!L$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!L$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!M$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!M$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!N$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!N$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!O$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!O$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!P$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!P$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!Q$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!R$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!R$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!S$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!S$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!T$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!T$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!U$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!U$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!V$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!V$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!W$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!W$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!X$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!X$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!Y$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!Z$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AA$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AB$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AC$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AD$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AE$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AF$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AG$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AH$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AI$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AK$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AL$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AM$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AN$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AO$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AP$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AR$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AS$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AT$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AU$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AV$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1016","v":0},{"$f":"Input!D1016","v":0},{"$f":"TRIM(Input!E1016)","v":""},{"$f":"TRIM(Input!F1016)","v":""},{"$f":"Input!V1016","v":0},{"$f":"Input!AE1016","v":0},{"$f":"IF(MAX(Input!Z1016,Calcs!E1016)<>0,(GasCalcs!E1016*Calcs!$E1016+Input!AE1016*MAX(0,Input!Z1016-Calcs!$E1016))/MAX(Input!Z1016,Calcs!E1016),0)","v":0},{"$f":"Input!W1016","v":0},{"$f":"Input!Y1016","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1016&GasCalcs!I1016,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1016,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1016,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1016,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!E$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!E$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!F$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!F$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!G$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!G$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!H$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!H$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!I$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!I$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!J$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!J$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!K$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!K$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!L$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!L$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!M$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!M$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!N$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!N$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!O$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!O$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!P$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!P$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!Q$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!R$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!R$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!S$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!S$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!T$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!T$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!U$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!U$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!V$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!V$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!W$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!W$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!X$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!X$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!Y$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!Z$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AA$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AB$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AC$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AD$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AE$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AF$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AG$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AH$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AI$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AK$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AL$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AM$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AN$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AO$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AP$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AR$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AS$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AT$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AU$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AV$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}}]

{"sheet":"InPlace","index":6,"n_rows":1016,"n_cols":124,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
["Number of Quarters",null,{"$f":"COLUMNS(Input!BA16:CR16)","v":44}]
[]
[]
[null,null,null,null,"Important:  Formulas for a) the first quarter, b) quarters 2 through 12, and c) quarters 13 and later are different."]
[]
["Installation Quarter",null,null,null,null,{"$f":"StartYr","v":2010},null,null,null,{"$f":"F10+1","v":2011},null,null,null,{"$f":"J10+1","v":2012},null,null,null,{"$f":"N10+1","v":2013},null,null,null,{"$f":"R10+1","v":2014},null,null,null,{"$f":"V10+1","v":2015},null,null,null,{"$f":"Z10+1","v":2016},null,null,null,{"$f":"AD10+1","v":2017},null,null,null,{"$f":"AH10+1","v":2018},null,null,null,{"$f":"AL10+1","v":2019},null,null,null,{"$f":"AP10+1","v":2020},null,null,null,{"$f":"AT10+1","v":2021},null,null,null,{"$f":"AX10+1","v":2022},null,null,null,{"$f":"BB10+1","v":2023},null,null,null,{"$f":"BF10+1","v":2024},null,null,null,{"$f":"BJ10+1","v":2025},null,null,null,{"$f":"BN10+1","v":2026},null,null,null,{"$f":"BR10+1","v":2027},null,null,null,{"$f":"BV10+1","v":2028},null,null,null,{"$f":"BZ10+1","v":2029},null,null,null,{"$f":"CD10+1","v":2030},null,null,null,{"$f":"CH10+1","v":2031},null,null,null,{"$f":"CL10+1","v":2032},null,null,null,{"$f":"CP10+1","v":2033},null,null,null,{"$f":"CT10+1","v":2034},null,null,null,{"$f":"CX10+1","v":2035},null,null,null,{"$f":"DB10+1","v":2036},null,null,null,{"$f":"DF10+1","v":2037},null,null,null,{"$f":"DJ10+1","v":2038},null,null,null,{"$f":"DN10+1","v":2039}]
[null,null,null,null,null,1,2,3,4,{"$f":"F11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"AL11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BR11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"CW11","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"CZ11","v":3}]
[]
[]
["Avoided Cost Quarter",null,null,null,0,{"$f":"E14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AK14+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ14+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"CW14+1","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[null,"Measure Life (qtrs)",null,null,{"$f":"StartYr","v":2010},null,null,null,{"$f":"E15+1","v":2011},null,null,null,{"$f":"I15+1","v":2012},null,null,null,{"$f":"M15+1","v":2013},null,null,null,{"$f":"Q15+1","v":2014},null,null,null,{"$f":"U15+1","v":2015},null,null,null,{"$f":"Y15+1","v":2016},null,null,null,{"$f":"AC15+1","v":2017},null,null,null,{"$f":"AG15+1","v":2018},null,null,null,{"$f":"AK15+1","v":2019},null,null,null,{"$f":"AO15+1","v":2020},null,null,null,{"$f":"AS15+1","v":2021},null,null,null,{"$f":"AW15+1","v":2022},null,null,null,{"$f":"BA15+1","v":2023},null,null,null,{"$f":"BE15+1","v":2024},null,null,null,{"$f":"BI15+1","v":2025},null,null,null,{"$f":"BM15+1","v":2026},null,null,null,{"$f":"BQ15+1","v":2027},null,null,null,{"$f":"BU15+1","v":2028},null,null,null,{"$f":"BY15+1","v":2029},null,null,null,{"$f":"CC15+1","v":2030},null,null,null,{"$f":"CG15+1","v":2031},null,null,null,{"$f":"CK15+1","v":2032},null,null,null,{"$f":"CO15+1","v":2033},null,null,null,{"$f":"CS15+1","v":2034},null,null,null,{"$f":"CW15+1","v":2035},null,null,null,{"$f":"DA15+1","v":2036},null,null,null,{"$f":"DE15+1","v":2037},null,null,null,{"$f":"DI15+1","v":2038},null,null,null,{"$f":"DM15+1","v":2039}]
["Name","First","Total","Incremental usage Fraction",1,2,3,4,{"$f":"E16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"AK16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BQ16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"CW16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[{"$f":"Calcs!A17","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E17),1,Calcs!E17)*Periods,0)","v":0},{"$f":"ROUND(MAX(B17,Input!Z17*Periods),0)","v":0},{"$f":"IF(Calcs!DY17>Calcs!DZ17,IF(Input!R17<>0,Input!AC17/Input!R17,0),IF(Input!V17<>0,Input!AE17/Input!V17,0))","v":0},null,{"$f":"Input!BA17","v":0},{"$f":"IF(G$14<=$C$5,Input!BB17,0)  +   F17-IF(AND($B17<G$14,G$14-$B17<$C$5),OFFSET(Input!$BA17,0,G$14-$B17-1),0)\n+IF(AND(G$14>$B17,$C17>$B17,G$14-$B17<$C$5),OFFSET(Input!$BA17,0,G$14-$B17-1),0)*$D17   -    IF(AND(G$14>$C17,G$14-$C17<$C$5),OFFSET(Input!$BA17,0,G$14-$C17-1),0)*$D17","v":0},{"$f":"IF(H$14<=$C$5,Input!BC17,0)  +   G17-IF(AND($B17<H$14,H$14-$B17<$C$5),OFFSET(Input!$BA17,0,H$14-$B17-1),0)\n+IF(AND(H$14>$B17,$C17>$B17,H$14-$B17<$C$5),OFFSET(Input!$BA17,0,H$14-$B17-1),0)*$D17   -    IF(AND(H$14>$C17,H$14-$C17<$C$5),OFFSET(Input!$BA17,0,H$14-$C17-1),0)*$D17","v":0},{"$f":"IF(I$14<=$C$5,Input!BD17,0)  +   H17-IF(AND($B17<I$14,I$14-$B17<$C$5),OFFSET(Input!$BA17,0,I$14-$B17-1),0)\n+IF(AND(I$14>$B17,$C17>$B17,I$14-$B17<$C$5),OFFSET(Input!$BA17,0,I$14-$B17-1),0)*$D17   -    IF(AND(I$14>$C17,I$14-$C17<$C$5),OFFSET(Input!$BA17,0,I$14-$C17-1),0)*$D17","v":0},{"$f":"IF(J$14<=$C$5,Input!BE17,0)  +   I17-IF(AND($B17<J$14,J$14-$B17<$C$5),OFFSET(Input!$BA17,0,J$14-$B17-1),0)\n+IF(AND(J$14>$B17,$C17>$B17,J$14-$B17<$C$5),OFFSET(Input!$BA17,0,J$14-$B17-1),0)*$D17   -    IF(AND(J$14>$C17,J$14-$C17<$C$5),OFFSET(Input!$BA17,0,J$14-$C17-1),0)*$D17","v":0},{"$f":"IF(K$14<=$C$5,Input!BF17,0)  +   J17-IF(AND($B17<K$14,K$14-$B17<$C$5),OFFSET(Input!$BA17,0,K$14-$B17-1),0)\n+IF(AND(K$14>$B17,$C17>$B17,K$14-$B17<$C$5),OFFSET(Input!$BA17,0,K$14-$B17-1),0)*$D17   -    IF(AND(K$14>$C17,K$14-$C17<$C$5),OFFSET(Input!$BA17,0,K$14-$C17-1),0)*$D17","v":0},{"$f":"IF(L$14<=$C$5,Input!BG17,0)  +   K17-IF(AND($B17<L$14,L$14-$B17<$C$5),OFFSET(Input!$BA17,0,L$14-$B17-1),0)\n+IF(AND(L$14>$B17,$C17>$B17,L$14-$B17<$C$5),OFFSET(Input!$BA17,0,L$14-$B17-1),0)*$D17   -    IF(AND(L$14>$C17,L$14-$C17<$C$5),OFFSET(Input!$BA17,0,L$14-$C17-1),0)*$D17","v":0},{"$f":"IF(M$14<=$C$5,Input!BH17,0)  +   L17-IF(AND($B17<M$14,M$14-$B17<$C$5),OFFSET(Input!$BA17,0,M$14-$B17-1),0)\n+IF(AND(M$14>$B17,$C17>$B17,M$14-$B17<$C$5),OFFSET(Input!$BA17,0,M$14-$B17-1),0)*$D17   -    IF(AND(M$14>$C17,M$14-$C17<$C$5),OFFSET(Input!$BA17,0,M$14-$C17-1),0)*$D17","v":0},{"$f":"IF(N$14<=$C$5,Input!BI17,0)  +   M17-IF(AND($B17<N$14,N$14-$B17<$C$5),OFFSET(Input!$BA17,0,N$14-$B17-1),0)\n+IF(AND(N$14>$B17,$C17>$B17,N$14-$B17<$C$5),OFFSET(Input!$BA17,0,N$14-$B17-1),0)*$D17   -    IF(AND(N$14>$C17,N$14-$C17<$C$5),OFFSET(Input!$BA17,0,N$14-$C17-1),0)*$D17","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ17,0)  +   N17-IF(AND($B17<O$14,O$14-$B17<$C$5),OFFSET(Input!$BA17,0,O$14-$B17-1),0)\n+IF(AND(O$14>$B17,$C17>$B17,O$14-$B17<$C$5),OFFSET(Input!$BA17,0,O$14-$B17-1),0)*$D17   -    IF(AND(O$14>$C17,O$14-$C17<$C$5),OFFSET(Input!$BA17,0,O$14-$C17-1),0)*$D17","v":0},{"$f":"IF(P$14<=$C$5,Input!BK17,0)  +   O17-IF(AND($B17<P$14,P$14-$B17<$C$5),OFFSET(Input!$BA17,0,P$14-$B17-1),0)\n+IF(AND(P$14>$B17,$C17>$B17,P$14-$B17<$C$5),OFFSET(Input!$BA17,0,P$14-$B17-1),0)*$D17   -    IF(AND(P$14>$C17,P$14-$C17<$C$5),OFFSET(Input!$BA17,0,P$14-$C17-1),0)*$D17","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL17,0)  +   P17-IF(AND($B17<Q$14,Q$14-$B17<$C$5),OFFSET(Input!$BA17,0,Q$14-$B17-1),0)\n+IF(AND(Q$14>$B17,$C17>$B17,Q$14-$B17<$C$5),OFFSET(Input!$BA17,0,Q$14-$B17-1),0)*$D17   -    IF(AND(Q$14>$C17,Q$14-$C17<$C$5),OFFSET(Input!$BA17,0,Q$14-$C17-1),0)*$D17","v":0},{"$f":"IF(R$14<=$C$5,Input!BM17,0)  +   Q17-IF(AND($B17<R$14,R$14-$B17<$C$5),OFFSET(Input!$BA17,0,R$14-$B17-1),0)\n+IF(AND(R$14>$B17,$C17>$B17,R$14-$B17<$C$5),OFFSET(Input!$BA17,0,R$14-$B17-1),0)*$D17   -    IF(AND(R$14>$C17,R$14-$C17<$C$5),OFFSET(Input!$BA17,0,R$14-$C17-1),0)*$D17","v":0},{"$f":"IF(S$14<=$C$5,Input!BN17,0)  +   R17-IF(AND($B17<S$14,S$14-$B17<$C$5),OFFSET(Input!$BA17,0,S$14-$B17-1),0)\n+IF(AND(S$14>$B17,$C17>$B17,S$14-$B17<$C$5),OFFSET(Input!$BA17,0,S$14-$B17-1),0)*$D17   -    IF(AND(S$14>$C17,S$14-$C17<$C$5),OFFSET(Input!$BA17,0,S$14-$C17-1),0)*$D17","v":0},{"$f":"IF(T$14<=$C$5,Input!BO17,0)  +   S17-IF(AND($B17<T$14,T$14-$B17<$C$5),OFFSET(Input!$BA17,0,T$14-$B17-1),0)\n+IF(AND(T$14>$B17,$C17>$B17,T$14-$B17<$C$5),OFFSET(Input!$BA17,0,T$14-$B17-1),0)*$D17   -    IF(AND(T$14>$C17,T$14-$C17<$C$5),OFFSET(Input!$BA17,0,T$14-$C17-1),0)*$D17","v":0},{"$f":"IF(U$14<=$C$5,Input!BP17,0)  +   T17-IF(AND($B17<U$14,U$14-$B17<$C$5),OFFSET(Input!$BA17,0,U$14-$B17-1),0)\n+IF(AND(U$14>$B17,$C17>$B17,U$14-$B17<$C$5),OFFSET(Input!$BA17,0,U$14-$B17-1),0)*$D17   -    IF(AND(U$14>$C17,U$14-$C17<$C$5),OFFSET(Input!$BA17,0,U$14-$C17-1),0)*$D17","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ17,0)  +   U17-IF(AND($B17<V$14,V$14-$B17<$C$5),OFFSET(Input!$BA17,0,V$14-$B17-1),0)\n+IF(AND(V$14>$B17,$C17>$B17,V$14-$B17<$C$5),OFFSET(Input!$BA17,0,V$14-$B17-1),0)*$D17   -    IF(AND(V$14>$C17,V$14-$C17<$C$5),OFFSET(Input!$BA17,0,V$14-$C17-1),0)*$D17","v":0},{"$f":"IF(W$14<=$C$5,Input!BR17,0)  +   V17-IF(AND($B17<W$14,W$14-$B17<$C$5),OFFSET(Input!$BA17,0,W$14-$B17-1),0)\n+IF(AND(W$14>$B17,$C17>$B17,W$14-$B17<$C$5),OFFSET(Input!$BA17,0,W$14-$B17-1),0)*$D17   -    IF(AND(W$14>$C17,W$14-$C17<$C$5),OFFSET(Input!$BA17,0,W$14-$C17-1),0)*$D17","v":0},{"$f":"IF(X$14<=$C$5,Input!BS17,0)  +   W17-IF(AND($B17<X$14,X$14-$B17<$C$5),OFFSET(Input!$BA17,0,X$14-$B17-1),0)\n+IF(AND(X$14>$B17,$C17>$B17,X$14-$B17<$C$5),OFFSET(Input!$BA17,0,X$14-$B17-1),0)*$D17   -    IF(AND(X$14>$C17,X$14-$C17<$C$5),OFFSET(Input!$BA17,0,X$14-$C17-1),0)*$D17","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT17,0)  +   X17-IF(AND($B17<Y$14,Y$14-$B17<$C$5),OFFSET(Input!$BA17,0,Y$14-$B17-1),0)\n+IF(AND(Y$14>$B17,$C17>$B17,Y$14-$B17<$C$5),OFFSET(Input!$BA17,0,Y$14-$B17-1),0)*$D17   -    IF(AND(Y$14>$C17,Y$14-$C17<$C$5),OFFSET(Input!$BA17,0,Y$14-$C17-1),0)*$D17","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU17,0)  +   Y17-IF(AND($B17<Z$14,Z$14-$B17<$C$5),OFFSET(Input!$BA17,0,Z$14-$B17-1),0)\n+IF(AND(Z$14>$B17,$C17>$B17,Z$14-$B17<$C$5),OFFSET(Input!$BA17,0,Z$14-$B17-1),0)*$D17   -    IF(AND(Z$14>$C17,Z$14-$C17<$C$5),OFFSET(Input!$BA17,0,Z$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV17,0)  +   Z17-IF(AND($B17<AA$14,AA$14-$B17<$C$5),OFFSET(Input!$BA17,0,AA$14-$B17-1),0)\n+IF(AND(AA$14>$B17,$C17>$B17,AA$14-$B17<$C$5),OFFSET(Input!$BA17,0,AA$14-$B17-1),0)*$D17   -    IF(AND(AA$14>$C17,AA$14-$C17<$C$5),OFFSET(Input!$BA17,0,AA$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW17,0)  +   AA17-IF(AND($B17<AB$14,AB$14-$B17<$C$5),OFFSET(Input!$BA17,0,AB$14-$B17-1),0)\n+IF(AND(AB$14>$B17,$C17>$B17,AB$14-$B17<$C$5),OFFSET(Input!$BA17,0,AB$14-$B17-1),0)*$D17   -    IF(AND(AB$14>$C17,AB$14-$C17<$C$5),OFFSET(Input!$BA17,0,AB$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX17,0)  +   AB17-IF(AND($B17<AC$14,AC$14-$B17<$C$5),OFFSET(Input!$BA17,0,AC$14-$B17-1),0)\n+IF(AND(AC$14>$B17,$C17>$B17,AC$14-$B17<$C$5),OFFSET(Input!$BA17,0,AC$14-$B17-1),0)*$D17   -    IF(AND(AC$14>$C17,AC$14-$C17<$C$5),OFFSET(Input!$BA17,0,AC$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY17,0)  +   AC17-IF(AND($B17<AD$14,AD$14-$B17<$C$5),OFFSET(Input!$BA17,0,AD$14-$B17-1),0)\n+IF(AND(AD$14>$B17,$C17>$B17,AD$14-$B17<$C$5),OFFSET(Input!$BA17,0,AD$14-$B17-1),0)*$D17   -    IF(AND(AD$14>$C17,AD$14-$C17<$C$5),OFFSET(Input!$BA17,0,AD$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ17,0)  +   AD17-IF(AND($B17<AE$14,AE$14-$B17<$C$5),OFFSET(Input!$BA17,0,AE$14-$B17-1),0)\n+IF(AND(AE$14>$B17,$C17>$B17,AE$14-$B17<$C$5),OFFSET(Input!$BA17,0,AE$14-$B17-1),0)*$D17   -    IF(AND(AE$14>$C17,AE$14-$C17<$C$5),OFFSET(Input!$BA17,0,AE$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA17,0)  +   AE17-IF(AND($B17<AF$14,AF$14-$B17<$C$5),OFFSET(Input!$BA17,0,AF$14-$B17-1),0)\n+IF(AND(AF$14>$B17,$C17>$B17,AF$14-$B17<$C$5),OFFSET(Input!$BA17,0,AF$14-$B17-1),0)*$D17   -    IF(AND(AF$14>$C17,AF$14-$C17<$C$5),OFFSET(Input!$BA17,0,AF$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB17,0)  +   AF17-IF(AND($B17<AG$14,AG$14-$B17<$C$5),OFFSET(Input!$BA17,0,AG$14-$B17-1),0)\n+IF(AND(AG$14>$B17,$C17>$B17,AG$14-$B17<$C$5),OFFSET(Input!$BA17,0,AG$14-$B17-1),0)*$D17   -    IF(AND(AG$14>$C17,AG$14-$C17<$C$5),OFFSET(Input!$BA17,0,AG$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC17,0)  +   AG17-IF(AND($B17<AH$14,AH$14-$B17<$C$5),OFFSET(Input!$BA17,0,AH$14-$B17-1),0)\n+IF(AND(AH$14>$B17,$C17>$B17,AH$14-$B17<$C$5),OFFSET(Input!$BA17,0,AH$14-$B17-1),0)*$D17   -    IF(AND(AH$14>$C17,AH$14-$C17<$C$5),OFFSET(Input!$BA17,0,AH$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD17,0)  +   AH17-IF(AND($B17<AI$14,AI$14-$B17<$C$5),OFFSET(Input!$BA17,0,AI$14-$B17-1),0)\n+IF(AND(AI$14>$B17,$C17>$B17,AI$14-$B17<$C$5),OFFSET(Input!$BA17,0,AI$14-$B17-1),0)*$D17   -    IF(AND(AI$14>$C17,AI$14-$C17<$C$5),OFFSET(Input!$BA17,0,AI$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE17,0)  +   AI17-IF(AND($B17<AJ$14,AJ$14-$B17<$C$5),OFFSET(Input!$BA17,0,AJ$14-$B17-1),0)\n+IF(AND(AJ$14>$B17,$C17>$B17,AJ$14-$B17<$C$5),OFFSET(Input!$BA17,0,AJ$14-$B17-1),0)*$D17   -    IF(AND(AJ$14>$C17,AJ$14-$C17<$C$5),OFFSET(Input!$BA17,0,AJ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF17,0)  +   AJ17-IF(AND($B17<AK$14,AK$14-$B17<$C$5),OFFSET(Input!$BA17,0,AK$14-$B17-1),0)\n+IF(AND(AK$14>$B17,$C17>$B17,AK$14-$B17<$C$5),OFFSET(Input!$BA17,0,AK$14-$B17-1),0)*$D17   -    IF(AND(AK$14>$C17,AK$14-$C17<$C$5),OFFSET(Input!$BA17,0,AK$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG17,0)  +   AK17-IF(AND($B17<AL$14,AL$14-$B17<$C$5),OFFSET(Input!$BA17,0,AL$14-$B17-1),0)\n+IF(AND(AL$14>$B17,$C17>$B17,AL$14-$B17<$C$5),OFFSET(Input!$BA17,0,AL$14-$B17-1),0)*$D17   -    IF(AND(AL$14>$C17,AL$14-$C17<$C$5),OFFSET(Input!$BA17,0,AL$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH17,0)  +   AL17-IF(AND($B17<AM$14,AM$14-$B17<$C$5),OFFSET(Input!$BA17,0,AM$14-$B17-1),0)\n+IF(AND(AM$14>$B17,$C17>$B17,AM$14-$B17<$C$5),OFFSET(Input!$BA17,0,AM$14-$B17-1),0)*$D17   -    IF(AND(AM$14>$C17,AM$14-$C17<$C$5),OFFSET(Input!$BA17,0,AM$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI17,0)  +   AM17-IF(AND($B17<AN$14,AN$14-$B17<$C$5),OFFSET(Input!$BA17,0,AN$14-$B17-1),0)\n+IF(AND(AN$14>$B17,$C17>$B17,AN$14-$B17<$C$5),OFFSET(Input!$BA17,0,AN$14-$B17-1),0)*$D17   -    IF(AND(AN$14>$C17,AN$14-$C17<$C$5),OFFSET(Input!$BA17,0,AN$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ17,0)  +   AN17-IF(AND($B17<AO$14,AO$14-$B17<$C$5),OFFSET(Input!$BA17,0,AO$14-$B17-1),0)\n+IF(AND(AO$14>$B17,$C17>$B17,AO$14-$B17<$C$5),OFFSET(Input!$BA17,0,AO$14-$B17-1),0)*$D17   -    IF(AND(AO$14>$C17,AO$14-$C17<$C$5),OFFSET(Input!$BA17,0,AO$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK17,0)  +   AO17-IF(AND($B17<AP$14,AP$14-$B17<$C$5),OFFSET(Input!$BA17,0,AP$14-$B17-1),0)\n+IF(AND(AP$14>$B17,$C17>$B17,AP$14-$B17<$C$5),OFFSET(Input!$BA17,0,AP$14-$B17-1),0)*$D17   -    IF(AND(AP$14>$C17,AP$14-$C17<$C$5),OFFSET(Input!$BA17,0,AP$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL17,0)  +   AP17-IF(AND($B17<AQ$14,AQ$14-$B17<$C$5),OFFSET(Input!$BA17,0,AQ$14-$B17-1),0)\n+IF(AND(AQ$14>$B17,$C17>$B17,AQ$14-$B17<$C$5),OFFSET(Input!$BA17,0,AQ$14-$B17-1),0)*$D17   -    IF(AND(AQ$14>$C17,AQ$14-$C17<$C$5),OFFSET(Input!$BA17,0,AQ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM17,0)  +   AQ17-IF(AND($B17<AR$14,AR$14-$B17<$C$5),OFFSET(Input!$BA17,0,AR$14-$B17-1),0)\n+IF(AND(AR$14>$B17,$C17>$B17,AR$14-$B17<$C$5),OFFSET(Input!$BA17,0,AR$14-$B17-1),0)*$D17   -    IF(AND(AR$14>$C17,AR$14-$C17<$C$5),OFFSET(Input!$BA17,0,AR$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN17,0)  +   AR17-IF(AND($B17<AS$14,AS$14-$B17<$C$5),OFFSET(Input!$BA17,0,AS$14-$B17-1),0)\n+IF(AND(AS$14>$B17,$C17>$B17,AS$14-$B17<$C$5),OFFSET(Input!$BA17,0,AS$14-$B17-1),0)*$D17   -    IF(AND(AS$14>$C17,AS$14-$C17<$C$5),OFFSET(Input!$BA17,0,AS$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO17,0)  +   AS17-IF(AND($B17<AT$14,AT$14-$B17<$C$5),OFFSET(Input!$BA17,0,AT$14-$B17-1),0)\n+IF(AND(AT$14>$B17,$C17>$B17,AT$14-$B17<$C$5),OFFSET(Input!$BA17,0,AT$14-$B17-1),0)*$D17   -    IF(AND(AT$14>$C17,AT$14-$C17<$C$5),OFFSET(Input!$BA17,0,AT$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP17,0)  +   AT17-IF(AND($B17<AU$14,AU$14-$B17<$C$5),OFFSET(Input!$BA17,0,AU$14-$B17-1),0)\n+IF(AND(AU$14>$B17,$C17>$B17,AU$14-$B17<$C$5),OFFSET(Input!$BA17,0,AU$14-$B17-1),0)*$D17   -    IF(AND(AU$14>$C17,AU$14-$C17<$C$5),OFFSET(Input!$BA17,0,AU$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ17,0)  +   AU17-IF(AND($B17<AV$14,AV$14-$B17<$C$5),OFFSET(Input!$BA17,0,AV$14-$B17-1),0)\n+IF(AND(AV$14>$B17,$C17>$B17,AV$14-$B17<$C$5),OFFSET(Input!$BA17,0,AV$14-$B17-1),0)*$D17   -    IF(AND(AV$14>$C17,AV$14-$C17<$C$5),OFFSET(Input!$BA17,0,AV$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR17,0)  +   AV17-IF(AND($B17<AW$14,AW$14-$B17<$C$5),OFFSET(Input!$BA17,0,AW$14-$B17-1),0)\n+IF(AND(AW$14>$B17,$C17>$B17,AW$14-$B17<$C$5),OFFSET(Input!$BA17,0,AW$14-$B17-1),0)*$D17   -    IF(AND(AW$14>$C17,AW$14-$C17<$C$5),OFFSET(Input!$BA17,0,AW$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS17,0)  +   AW17-IF(AND($B17<AX$14,AX$14-$B17<$C$5),OFFSET(Input!$BA17,0,AX$14-$B17-1),0)\n+IF(AND(AX$14>$B17,$C17>$B17,AX$14-$B17<$C$5),OFFSET(Input!$BA17,0,AX$14-$B17-1),0)*$D17   -    IF(AND(AX$14>$C17,AX$14-$C17<$C$5),OFFSET(Input!$BA17,0,AX$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT17,0)  +   AX17-IF(AND($B17<AY$14,AY$14-$B17<$C$5),OFFSET(Input!$BA17,0,AY$14-$B17-1),0)\n+IF(AND(AY$14>$B17,$C17>$B17,AY$14-$B17<$C$5),OFFSET(Input!$BA17,0,AY$14-$B17-1),0)*$D17   -    IF(AND(AY$14>$C17,AY$14-$C17<$C$5),OFFSET(Input!$BA17,0,AY$14-$C17-1),0)*$D17","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU17,0)  +   AY17-IF(AND($B17<AZ$14,AZ$14-$B17<$C$5),OFFSET(Input!$BA17,0,AZ$14-$B17-1),0)\n+IF(AND(AZ$14>$B17,$C17>$B17,AZ$14-$B17<$C$5),OFFSET(Input!$BA17,0,AZ$14-$B17-1),0)*$D17   -    IF(AND(AZ$14>$C17,AZ$14-$C17<$C$5),OFFSET(Input!$BA17,0,AZ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV17,0)  +   AZ17-IF(AND($B17<BA$14,BA$14-$B17<$C$5),OFFSET(Input!$BA17,0,BA$14-$B17-1),0)\n+IF(AND(BA$14>$B17,$C17>$B17,BA$14-$B17<$C$5),OFFSET(Input!$BA17,0,BA$14-$B17-1),0)*$D17   -    IF(AND(BA$14>$C17,BA$14-$C17<$C$5),OFFSET(Input!$BA17,0,BA$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW17,0)  +   BA17-IF(AND($B17<BB$14,BB$14-$B17<$C$5),OFFSET(Input!$BA17,0,BB$14-$B17-1),0)\n+IF(AND(BB$14>$B17,$C17>$B17,BB$14-$B17<$C$5),OFFSET(Input!$BA17,0,BB$14-$B17-1),0)*$D17   -    IF(AND(BB$14>$C17,BB$14-$C17<$C$5),OFFSET(Input!$BA17,0,BB$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX17,0)  +   BB17-IF(AND($B17<BC$14,BC$14-$B17<$C$5),OFFSET(Input!$BA17,0,BC$14-$B17-1),0)\n+IF(AND(BC$14>$B17,$C17>$B17,BC$14-$B17<$C$5),OFFSET(Input!$BA17,0,BC$14-$B17-1),0)*$D17   -    IF(AND(BC$14>$C17,BC$14-$C17<$C$5),OFFSET(Input!$BA17,0,BC$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY17,0)  +   BC17-IF(AND($B17<BD$14,BD$14-$B17<$C$5),OFFSET(Input!$BA17,0,BD$14-$B17-1),0)\n+IF(AND(BD$14>$B17,$C17>$B17,BD$14-$B17<$C$5),OFFSET(Input!$BA17,0,BD$14-$B17-1),0)*$D17   -    IF(AND(BD$14>$C17,BD$14-$C17<$C$5),OFFSET(Input!$BA17,0,BD$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ17,0)  +   BD17-IF(AND($B17<BE$14,BE$14-$B17<$C$5),OFFSET(Input!$BA17,0,BE$14-$B17-1),0)\n+IF(AND(BE$14>$B17,$C17>$B17,BE$14-$B17<$C$5),OFFSET(Input!$BA17,0,BE$14-$B17-1),0)*$D17   -    IF(AND(BE$14>$C17,BE$14-$C17<$C$5),OFFSET(Input!$BA17,0,BE$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA17,0)  +   BE17-IF(AND($B17<BF$14,BF$14-$B17<$C$5),OFFSET(Input!$BA17,0,BF$14-$B17-1),0)\n+IF(AND(BF$14>$B17,$C17>$B17,BF$14-$B17<$C$5),OFFSET(Input!$BA17,0,BF$14-$B17-1),0)*$D17   -    IF(AND(BF$14>$C17,BF$14-$C17<$C$5),OFFSET(Input!$BA17,0,BF$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB17,0)  +   BF17-IF(AND($B17<BG$14,BG$14-$B17<$C$5),OFFSET(Input!$BA17,0,BG$14-$B17-1),0)\n+IF(AND(BG$14>$B17,$C17>$B17,BG$14-$B17<$C$5),OFFSET(Input!$BA17,0,BG$14-$B17-1),0)*$D17   -    IF(AND(BG$14>$C17,BG$14-$C17<$C$5),OFFSET(Input!$BA17,0,BG$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC17,0)  +   BG17-IF(AND($B17<BH$14,BH$14-$B17<$C$5),OFFSET(Input!$BA17,0,BH$14-$B17-1),0)\n+IF(AND(BH$14>$B17,$C17>$B17,BH$14-$B17<$C$5),OFFSET(Input!$BA17,0,BH$14-$B17-1),0)*$D17   -    IF(AND(BH$14>$C17,BH$14-$C17<$C$5),OFFSET(Input!$BA17,0,BH$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD17,0)  +   BH17-IF(AND($B17<BI$14,BI$14-$B17<$C$5),OFFSET(Input!$BA17,0,BI$14-$B17-1),0)\n+IF(AND(BI$14>$B17,$C17>$B17,BI$14-$B17<$C$5),OFFSET(Input!$BA17,0,BI$14-$B17-1),0)*$D17   -    IF(AND(BI$14>$C17,BI$14-$C17<$C$5),OFFSET(Input!$BA17,0,BI$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE17,0)  +   BI17-IF(AND($B17<BJ$14,BJ$14-$B17<$C$5),OFFSET(Input!$BA17,0,BJ$14-$B17-1),0)\n+IF(AND(BJ$14>$B17,$C17>$B17,BJ$14-$B17<$C$5),OFFSET(Input!$BA17,0,BJ$14-$B17-1),0)*$D17   -    IF(AND(BJ$14>$C17,BJ$14-$C17<$C$5),OFFSET(Input!$BA17,0,BJ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF17,0)  +   BJ17-IF(AND($B17<BK$14,BK$14-$B17<$C$5),OFFSET(Input!$BA17,0,BK$14-$B17-1),0)\n+IF(AND(BK$14>$B17,$C17>$B17,BK$14-$B17<$C$5),OFFSET(Input!$BA17,0,BK$14-$B17-1),0)*$D17   -    IF(AND(BK$14>$C17,BK$14-$C17<$C$5),OFFSET(Input!$BA17,0,BK$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG17,0)  +   BK17-IF(AND($B17<BL$14,BL$14-$B17<$C$5),OFFSET(Input!$BA17,0,BL$14-$B17-1),0)\n+IF(AND(BL$14>$B17,$C17>$B17,BL$14-$B17<$C$5),OFFSET(Input!$BA17,0,BL$14-$B17-1),0)*$D17   -    IF(AND(BL$14>$C17,BL$14-$C17<$C$5),OFFSET(Input!$BA17,0,BL$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH17,0)  +   BL17-IF(AND($B17<BM$14,BM$14-$B17<$C$5),OFFSET(Input!$BA17,0,BM$14-$B17-1),0)\n+IF(AND(BM$14>$B17,$C17>$B17,BM$14-$B17<$C$5),OFFSET(Input!$BA17,0,BM$14-$B17-1),0)*$D17   -    IF(AND(BM$14>$C17,BM$14-$C17<$C$5),OFFSET(Input!$BA17,0,BM$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI17,0)  +   BM17-IF(AND($B17<BN$14,BN$14-$B17<$C$5),OFFSET(Input!$BA17,0,BN$14-$B17-1),0)\n+IF(AND(BN$14>$B17,$C17>$B17,BN$14-$B17<$C$5),OFFSET(Input!$BA17,0,BN$14-$B17-1),0)*$D17   -    IF(AND(BN$14>$C17,BN$14-$C17<$C$5),OFFSET(Input!$BA17,0,BN$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ17,0)  +   BN17-IF(AND($B17<BO$14,BO$14-$B17<$C$5),OFFSET(Input!$BA17,0,BO$14-$B17-1),0)\n+IF(AND(BO$14>$B17,$C17>$B17,BO$14-$B17<$C$5),OFFSET(Input!$BA17,0,BO$14-$B17-1),0)*$D17   -    IF(AND(BO$14>$C17,BO$14-$C17<$C$5),OFFSET(Input!$BA17,0,BO$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK17,0)  +   BO17-IF(AND($B17<BP$14,BP$14-$B17<$C$5),OFFSET(Input!$BA17,0,BP$14-$B17-1),0)\n+IF(AND(BP$14>$B17,$C17>$B17,BP$14-$B17<$C$5),OFFSET(Input!$BA17,0,BP$14-$B17-1),0)*$D17   -    IF(AND(BP$14>$C17,BP$14-$C17<$C$5),OFFSET(Input!$BA17,0,BP$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL17,0)  +   BP17-IF(AND($B17<BQ$14,BQ$14-$B17<$C$5),OFFSET(Input!$BA17,0,BQ$14-$B17-1),0)\n+IF(AND(BQ$14>$B17,$C17>$B17,BQ$14-$B17<$C$5),OFFSET(Input!$BA17,0,BQ$14-$B17-1),0)*$D17   -    IF(AND(BQ$14>$C17,BQ$14-$C17<$C$5),OFFSET(Input!$BA17,0,BQ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM17,0)  +   BQ17-IF(AND($B17<BR$14,BR$14-$B17<$C$5),OFFSET(Input!$BA17,0,BR$14-$B17-1),0)\n+IF(AND(BR$14>$B17,$C17>$B17,BR$14-$B17<$C$5),OFFSET(Input!$BA17,0,BR$14-$B17-1),0)*$D17   -    IF(AND(BR$14>$C17,BR$14-$C17<$C$5),OFFSET(Input!$BA17,0,BR$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN17,0)  +   BR17-IF(AND($B17<BS$14,BS$14-$B17<$C$5),OFFSET(Input!$BA17,0,BS$14-$B17-1),0)\n+IF(AND(BS$14>$B17,$C17>$B17,BS$14-$B17<$C$5),OFFSET(Input!$BA17,0,BS$14-$B17-1),0)*$D17   -    IF(AND(BS$14>$C17,BS$14-$C17<$C$5),OFFSET(Input!$BA17,0,BS$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO17,0)  +   BS17-IF(AND($B17<BT$14,BT$14-$B17<$C$5),OFFSET(Input!$BA17,0,BT$14-$B17-1),0)\n+IF(AND(BT$14>$B17,$C17>$B17,BT$14-$B17<$C$5),OFFSET(Input!$BA17,0,BT$14-$B17-1),0)*$D17   -    IF(AND(BT$14>$C17,BT$14-$C17<$C$5),OFFSET(Input!$BA17,0,BT$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP17,0)  +   BT17-IF(AND($B17<BU$14,BU$14-$B17<$C$5),OFFSET(Input!$BA17,0,BU$14-$B17-1),0)\n+IF(AND(BU$14>$B17,$C17>$B17,BU$14-$B17<$C$5),OFFSET(Input!$BA17,0,BU$14-$B17-1),0)*$D17   -    IF(AND(BU$14>$C17,BU$14-$C17<$C$5),OFFSET(Input!$BA17,0,BU$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ17,0)  +   BU17-IF(AND($B17<BV$14,BV$14-$B17<$C$5),OFFSET(Input!$BA17,0,BV$14-$B17-1),0)\n+IF(AND(BV$14>$B17,$C17>$B17,BV$14-$B17<$C$5),OFFSET(Input!$BA17,0,BV$14-$B17-1),0)*$D17   -    IF(AND(BV$14>$C17,BV$14-$C17<$C$5),OFFSET(Input!$BA17,0,BV$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR17,0)  +   BV17-IF(AND($B17<BW$14,BW$14-$B17<$C$5),OFFSET(Input!$BA17,0,BW$14-$B17-1),0)\n+IF(AND(BW$14>$B17,$C17>$B17,BW$14-$B17<$C$5),OFFSET(Input!$BA17,0,BW$14-$B17-1),0)*$D17   -    IF(AND(BW$14>$C17,BW$14-$C17<$C$5),OFFSET(Input!$BA17,0,BW$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS17,0)  +   BW17-IF(AND($B17<BX$14,BX$14-$B17<$C$5),OFFSET(Input!$BA17,0,BX$14-$B17-1),0)\n+IF(AND(BX$14>$B17,$C17>$B17,BX$14-$B17<$C$5),OFFSET(Input!$BA17,0,BX$14-$B17-1),0)*$D17   -    IF(AND(BX$14>$C17,BX$14-$C17<$C$5),OFFSET(Input!$BA17,0,BX$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT17,0)  +   BX17-IF(AND($B17<BY$14,BY$14-$B17<$C$5),OFFSET(Input!$BA17,0,BY$14-$B17-1),0)\n+IF(AND(BY$14>$B17,$C17>$B17,BY$14-$B17<$C$5),OFFSET(Input!$BA17,0,BY$14-$B17-1),0)*$D17   -    IF(AND(BY$14>$C17,BY$14-$C17<$C$5),OFFSET(Input!$BA17,0,BY$14-$C17-1),0)*$D17","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU17,0)  +   BY17-IF(AND($B17<BZ$14,BZ$14-$B17<$C$5),OFFSET(Input!$BA17,0,BZ$14-$B17-1),0)\n+IF(AND(BZ$14>$B17,$C17>$B17,BZ$14-$B17<$C$5),OFFSET(Input!$BA17,0,BZ$14-$B17-1),0)*$D17   -    IF(AND(BZ$14>$C17,BZ$14-$C17<$C$5),OFFSET(Input!$BA17,0,BZ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV17,0)  +   BZ17-IF(AND($B17<CA$14,CA$14-$B17<$C$5),OFFSET(Input!$BA17,0,CA$14-$B17-1),0)\n+IF(AND(CA$14>$B17,$C17>$B17,CA$14-$B17<$C$5),OFFSET(Input!$BA17,0,CA$14-$B17-1),0)*$D17   -    IF(AND(CA$14>$C17,CA$14-$C17<$C$5),OFFSET(Input!$BA17,0,CA$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW17,0)  +   CA17-IF(AND($B17<CB$14,CB$14-$B17<$C$5),OFFSET(Input!$BA17,0,CB$14-$B17-1),0)\n+IF(AND(CB$14>$B17,$C17>$B17,CB$14-$B17<$C$5),OFFSET(Input!$BA17,0,CB$14-$B17-1),0)*$D17   -    IF(AND(CB$14>$C17,CB$14-$C17<$C$5),OFFSET(Input!$BA17,0,CB$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX17,0)  +   CB17-IF(AND($B17<CC$14,CC$14-$B17<$C$5),OFFSET(Input!$BA17,0,CC$14-$B17-1),0)\n+IF(AND(CC$14>$B17,$C17>$B17,CC$14-$B17<$C$5),OFFSET(Input!$BA17,0,CC$14-$B17-1),0)*$D17   -    IF(AND(CC$14>$C17,CC$14-$C17<$C$5),OFFSET(Input!$BA17,0,CC$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY17,0)  +   CC17-IF(AND($B17<CD$14,CD$14-$B17<$C$5),OFFSET(Input!$BA17,0,CD$14-$B17-1),0)\n+IF(AND(CD$14>$B17,$C17>$B17,CD$14-$B17<$C$5),OFFSET(Input!$BA17,0,CD$14-$B17-1),0)*$D17   -    IF(AND(CD$14>$C17,CD$14-$C17<$C$5),OFFSET(Input!$BA17,0,CD$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ17,0)  +   CD17-IF(AND($B17<CE$14,CE$14-$B17<$C$5),OFFSET(Input!$BA17,0,CE$14-$B17-1),0)\n+IF(AND(CE$14>$B17,$C17>$B17,CE$14-$B17<$C$5),OFFSET(Input!$BA17,0,CE$14-$B17-1),0)*$D17   -    IF(AND(CE$14>$C17,CE$14-$C17<$C$5),OFFSET(Input!$BA17,0,CE$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA17,0)  +   CE17-IF(AND($B17<CF$14,CF$14-$B17<$C$5),OFFSET(Input!$BA17,0,CF$14-$B17-1),0)\n+IF(AND(CF$14>$B17,$C17>$B17,CF$14-$B17<$C$5),OFFSET(Input!$BA17,0,CF$14-$B17-1),0)*$D17   -    IF(AND(CF$14>$C17,CF$14-$C17<$C$5),OFFSET(Input!$BA17,0,CF$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB17,0)  +   CF17-IF(AND($B17<CG$14,CG$14-$B17<$C$5),OFFSET(Input!$BA17,0,CG$14-$B17-1),0)\n+IF(AND(CG$14>$B17,$C17>$B17,CG$14-$B17<$C$5),OFFSET(Input!$BA17,0,CG$14-$B17-1),0)*$D17   -    IF(AND(CG$14>$C17,CG$14-$C17<$C$5),OFFSET(Input!$BA17,0,CG$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC17,0)  +   CG17-IF(AND($B17<CH$14,CH$14-$B17<$C$5),OFFSET(Input!$BA17,0,CH$14-$B17-1),0)\n+IF(AND(CH$14>$B17,$C17>$B17,CH$14-$B17<$C$5),OFFSET(Input!$BA17,0,CH$14-$B17-1),0)*$D17   -    IF(AND(CH$14>$C17,CH$14-$C17<$C$5),OFFSET(Input!$BA17,0,CH$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED17,0)  +   CH17-IF(AND($B17<CI$14,CI$14-$B17<$C$5),OFFSET(Input!$BA17,0,CI$14-$B17-1),0)\n+IF(AND(CI$14>$B17,$C17>$B17,CI$14-$B17<$C$5),OFFSET(Input!$BA17,0,CI$14-$B17-1),0)*$D17   -    IF(AND(CI$14>$C17,CI$14-$C17<$C$5),OFFSET(Input!$BA17,0,CI$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE17,0)  +   CI17-IF(AND($B17<CJ$14,CJ$14-$B17<$C$5),OFFSET(Input!$BA17,0,CJ$14-$B17-1),0)\n+IF(AND(CJ$14>$B17,$C17>$B17,CJ$14-$B17<$C$5),OFFSET(Input!$BA17,0,CJ$14-$B17-1),0)*$D17   -    IF(AND(CJ$14>$C17,CJ$14-$C17<$C$5),OFFSET(Input!$BA17,0,CJ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF17,0)  +   CJ17-IF(AND($B17<CK$14,CK$14-$B17<$C$5),OFFSET(Input!$BA17,0,CK$14-$B17-1),0)\n+IF(AND(CK$14>$B17,$C17>$B17,CK$14-$B17<$C$5),OFFSET(Input!$BA17,0,CK$14-$B17-1),0)*$D17   -    IF(AND(CK$14>$C17,CK$14-$C17<$C$5),OFFSET(Input!$BA17,0,CK$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG17,0)  +   CK17-IF(AND($B17<CL$14,CL$14-$B17<$C$5),OFFSET(Input!$BA17,0,CL$14-$B17-1),0)\n+IF(AND(CL$14>$B17,$C17>$B17,CL$14-$B17<$C$5),OFFSET(Input!$BA17,0,CL$14-$B17-1),0)*$D17   -    IF(AND(CL$14>$C17,CL$14-$C17<$C$5),OFFSET(Input!$BA17,0,CL$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH17,0)  +   CL17-IF(AND($B17<CM$14,CM$14-$B17<$C$5),OFFSET(Input!$BA17,0,CM$14-$B17-1),0)\n+IF(AND(CM$14>$B17,$C17>$B17,CM$14-$B17<$C$5),OFFSET(Input!$BA17,0,CM$14-$B17-1),0)*$D17   -    IF(AND(CM$14>$C17,CM$14-$C17<$C$5),OFFSET(Input!$BA17,0,CM$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI17,0)  +   CM17-IF(AND($B17<CN$14,CN$14-$B17<$C$5),OFFSET(Input!$BA17,0,CN$14-$B17-1),0)\n+IF(AND(CN$14>$B17,$C17>$B17,CN$14-$B17<$C$5),OFFSET(Input!$BA17,0,CN$14-$B17-1),0)*$D17   -    IF(AND(CN$14>$C17,CN$14-$C17<$C$5),OFFSET(Input!$BA17,0,CN$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ17,0)  +   CN17-IF(AND($B17<CO$14,CO$14-$B17<$C$5),OFFSET(Input!$BA17,0,CO$14-$B17-1),0)\n+IF(AND(CO$14>$B17,$C17>$B17,CO$14-$B17<$C$5),OFFSET(Input!$BA17,0,CO$14-$B17-1),0)*$D17   -    IF(AND(CO$14>$C17,CO$14-$C17<$C$5),OFFSET(Input!$BA17,0,CO$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK17,0)  +   CO17-IF(AND($B17<CP$14,CP$14-$B17<$C$5),OFFSET(Input!$BA17,0,CP$14-$B17-1),0)\n+IF(AND(CP$14>$B17,$C17>$B17,CP$14-$B17<$C$5),OFFSET(Input!$BA17,0,CP$14-$B17-1),0)*$D17   -    IF(AND(CP$14>$C17,CP$14-$C17<$C$5),OFFSET(Input!$BA17,0,CP$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL17,0)  +   CP17-IF(AND($B17<CQ$14,CQ$14-$B17<$C$5),OFFSET(Input!$BA17,0,CQ$14-$B17-1),0)\n+IF(AND(CQ$14>$B17,$C17>$B17,CQ$14-$B17<$C$5),OFFSET(Input!$BA17,0,CQ$14-$B17-1),0)*$D17   -    IF(AND(CQ$14>$C17,CQ$14-$C17<$C$5),OFFSET(Input!$BA17,0,CQ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM17,0)  +   CQ17-IF(AND($B17<CR$14,CR$14-$B17<$C$5),OFFSET(Input!$BA17,0,CR$14-$B17-1),0)\n+IF(AND(CR$14>$B17,$C17>$B17,CR$14-$B17<$C$5),OFFSET(Input!$BA17,0,CR$14-$B17-1),0)*$D17   -    IF(AND(CR$14>$C17,CR$14-$C17<$C$5),OFFSET(Input!$BA17,0,CR$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN17,0)  +   CR17-IF(AND($B17<CS$14,CS$14-$B17<$C$5),OFFSET(Input!$BA17,0,CS$14-$B17-1),0)\n+IF(AND(CS$14>$B17,$C17>$B17,CS$14-$B17<$C$5),OFFSET(Input!$BA17,0,CS$14-$B17-1),0)*$D17   -    IF(AND(CS$14>$C17,CS$14-$C17<$C$5),OFFSET(Input!$BA17,0,CS$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO17,0)  +   CS17-IF(AND($B17<CT$14,CT$14-$B17<$C$5),OFFSET(Input!$BA17,0,CT$14-$B17-1),0)\n+IF(AND(CT$14>$B17,$C17>$B17,CT$14-$B17<$C$5),OFFSET(Input!$BA17,0,CT$14-$B17-1),0)*$D17   -    IF(AND(CT$14>$C17,CT$14-$C17<$C$5),OFFSET(Input!$BA17,0,CT$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP17,0)  +   CT17-IF(AND($B17<CU$14,CU$14-$B17<$C$5),OFFSET(Input!$BA17,0,CU$14-$B17-1),0)\n+IF(AND(CU$14>$B17,$C17>$B17,CU$14-$B17<$C$5),OFFSET(Input!$BA17,0,CU$14-$B17-1),0)*$D17   -    IF(AND(CU$14>$C17,CU$14-$C17<$C$5),OFFSET(Input!$BA17,0,CU$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ17,0)  +   CU17-IF(AND($B17<CV$14,CV$14-$B17<$C$5),OFFSET(Input!$BA17,0,CV$14-$B17-1),0)\n+IF(AND(CV$14>$B17,$C17>$B17,CV$14-$B17<$C$5),OFFSET(Input!$BA17,0,CV$14-$B17-1),0)*$D17   -    IF(AND(CV$14>$C17,CV$14-$C17<$C$5),OFFSET(Input!$BA17,0,CV$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER17,0)  +   CV17-IF(AND($B17<CW$14,CW$14-$B17<$C$5),OFFSET(Input!$BA17,0,CW$14-$B17-1),0)\n+IF(AND(CW$14>$B17,$C17>$B17,CW$14-$B17<$C$5),OFFSET(Input!$BA17,0,CW$14-$B17-1),0)*$D17   -    IF(AND(CW$14>$C17,CW$14-$C17<$C$5),OFFSET(Input!$BA17,0,CW$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES17,0)  +   CW17-IF(AND($B17<CX$14,CX$14-$B17<$C$5),OFFSET(Input!$BA17,0,CX$14-$B17-1),0)\n+IF(AND(CX$14>$B17,$C17>$B17,CX$14-$B17<$C$5),OFFSET(Input!$BA17,0,CX$14-$B17-1),0)*$D17   -    IF(AND(CX$14>$C17,CX$14-$C17<$C$5),OFFSET(Input!$BA17,0,CX$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET17,0)  +   CX17-IF(AND($B17<CY$14,CY$14-$B17<$C$5),OFFSET(Input!$BA17,0,CY$14-$B17-1),0)\n+IF(AND(CY$14>$B17,$C17>$B17,CY$14-$B17<$C$5),OFFSET(Input!$BA17,0,CY$14-$B17-1),0)*$D17   -    IF(AND(CY$14>$C17,CY$14-$C17<$C$5),OFFSET(Input!$BA17,0,CY$14-$C17-1),0)*$D17","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU17,0)  +   CY17-IF(AND($B17<CZ$14,CZ$14-$B17<$C$5),OFFSET(Input!$BA17,0,CZ$14-$B17-1),0)\n+IF(AND(CZ$14>$B17,$C17>$B17,CZ$14-$B17<$C$5),OFFSET(Input!$BA17,0,CZ$14-$B17-1),0)*$D17   -    IF(AND(CZ$14>$C17,CZ$14-$C17<$C$5),OFFSET(Input!$BA17,0,CZ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV17,0)  +   CZ17-IF(AND($B17<DA$14,DA$14-$B17<$C$5),OFFSET(Input!$BA17,0,DA$14-$B17-1),0)\n+IF(AND(DA$14>$B17,$C17>$B17,DA$14-$B17<$C$5),OFFSET(Input!$BA17,0,DA$14-$B17-1),0)*$D17   -    IF(AND(DA$14>$C17,DA$14-$C17<$C$5),OFFSET(Input!$BA17,0,DA$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW17,0)  +   DA17-IF(AND($B17<DB$14,DB$14-$B17<$C$5),OFFSET(Input!$BA17,0,DB$14-$B17-1),0)\n+IF(AND(DB$14>$B17,$C17>$B17,DB$14-$B17<$C$5),OFFSET(Input!$BA17,0,DB$14-$B17-1),0)*$D17   -    IF(AND(DB$14>$C17,DB$14-$C17<$C$5),OFFSET(Input!$BA17,0,DB$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX17,0)  +   DB17-IF(AND($B17<DC$14,DC$14-$B17<$C$5),OFFSET(Input!$BA17,0,DC$14-$B17-1),0)\n+IF(AND(DC$14>$B17,$C17>$B17,DC$14-$B17<$C$5),OFFSET(Input!$BA17,0,DC$14-$B17-1),0)*$D17   -    IF(AND(DC$14>$C17,DC$14-$C17<$C$5),OFFSET(Input!$BA17,0,DC$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY17,0)  +   DC17-IF(AND($B17<DD$14,DD$14-$B17<$C$5),OFFSET(Input!$BA17,0,DD$14-$B17-1),0)\n+IF(AND(DD$14>$B17,$C17>$B17,DD$14-$B17<$C$5),OFFSET(Input!$BA17,0,DD$14-$B17-1),0)*$D17   -    IF(AND(DD$14>$C17,DD$14-$C17<$C$5),OFFSET(Input!$BA17,0,DD$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ17,0)  +   DD17-IF(AND($B17<DE$14,DE$14-$B17<$C$5),OFFSET(Input!$BA17,0,DE$14-$B17-1),0)\n+IF(AND(DE$14>$B17,$C17>$B17,DE$14-$B17<$C$5),OFFSET(Input!$BA17,0,DE$14-$B17-1),0)*$D17   -    IF(AND(DE$14>$C17,DE$14-$C17<$C$5),OFFSET(Input!$BA17,0,DE$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA17,0)  +   DE17-IF(AND($B17<DF$14,DF$14-$B17<$C$5),OFFSET(Input!$BA17,0,DF$14-$B17-1),0)\n+IF(AND(DF$14>$B17,$C17>$B17,DF$14-$B17<$C$5),OFFSET(Input!$BA17,0,DF$14-$B17-1),0)*$D17   -    IF(AND(DF$14>$C17,DF$14-$C17<$C$5),OFFSET(Input!$BA17,0,DF$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB17,0)  +   DF17-IF(AND($B17<DG$14,DG$14-$B17<$C$5),OFFSET(Input!$BA17,0,DG$14-$B17-1),0)\n+IF(AND(DG$14>$B17,$C17>$B17,DG$14-$B17<$C$5),OFFSET(Input!$BA17,0,DG$14-$B17-1),0)*$D17   -    IF(AND(DG$14>$C17,DG$14-$C17<$C$5),OFFSET(Input!$BA17,0,DG$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC17,0)  +   DG17-IF(AND($B17<DH$14,DH$14-$B17<$C$5),OFFSET(Input!$BA17,0,DH$14-$B17-1),0)\n+IF(AND(DH$14>$B17,$C17>$B17,DH$14-$B17<$C$5),OFFSET(Input!$BA17,0,DH$14-$B17-1),0)*$D17   -    IF(AND(DH$14>$C17,DH$14-$C17<$C$5),OFFSET(Input!$BA17,0,DH$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD17,0)  +   DH17-IF(AND($B17<DI$14,DI$14-$B17<$C$5),OFFSET(Input!$BA17,0,DI$14-$B17-1),0)\n+IF(AND(DI$14>$B17,$C17>$B17,DI$14-$B17<$C$5),OFFSET(Input!$BA17,0,DI$14-$B17-1),0)*$D17   -    IF(AND(DI$14>$C17,DI$14-$C17<$C$5),OFFSET(Input!$BA17,0,DI$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE17,0)  +   DI17-IF(AND($B17<DJ$14,DJ$14-$B17<$C$5),OFFSET(Input!$BA17,0,DJ$14-$B17-1),0)\n+IF(AND(DJ$14>$B17,$C17>$B17,DJ$14-$B17<$C$5),OFFSET(Input!$BA17,0,DJ$14-$B17-1),0)*$D17   -    IF(AND(DJ$14>$C17,DJ$14-$C17<$C$5),OFFSET(Input!$BA17,0,DJ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF17,0)  +   DJ17-IF(AND($B17<DK$14,DK$14-$B17<$C$5),OFFSET(Input!$BA17,0,DK$14-$B17-1),0)\n+IF(AND(DK$14>$B17,$C17>$B17,DK$14-$B17<$C$5),OFFSET(Input!$BA17,0,DK$14-$B17-1),0)*$D17   -    IF(AND(DK$14>$C17,DK$14-$C17<$C$5),OFFSET(Input!$BA17,0,DK$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG17,0)  +   DK17-IF(AND($B17<DL$14,DL$14-$B17<$C$5),OFFSET(Input!$BA17,0,DL$14-$B17-1),0)\n+IF(AND(DL$14>$B17,$C17>$B17,DL$14-$B17<$C$5),OFFSET(Input!$BA17,0,DL$14-$B17-1),0)*$D17   -    IF(AND(DL$14>$C17,DL$14-$C17<$C$5),OFFSET(Input!$BA17,0,DL$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH17,0)  +   DL17-IF(AND($B17<DM$14,DM$14-$B17<$C$5),OFFSET(Input!$BA17,0,DM$14-$B17-1),0)\n+IF(AND(DM$14>$B17,$C17>$B17,DM$14-$B17<$C$5),OFFSET(Input!$BA17,0,DM$14-$B17-1),0)*$D17   -    IF(AND(DM$14>$C17,DM$14-$C17<$C$5),OFFSET(Input!$BA17,0,DM$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI17,0)  +   DM17-IF(AND($B17<DN$14,DN$14-$B17<$C$5),OFFSET(Input!$BA17,0,DN$14-$B17-1),0)\n+IF(AND(DN$14>$B17,$C17>$B17,DN$14-$B17<$C$5),OFFSET(Input!$BA17,0,DN$14-$B17-1),0)*$D17   -    IF(AND(DN$14>$C17,DN$14-$C17<$C$5),OFFSET(Input!$BA17,0,DN$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ17,0)  +   DN17-IF(AND($B17<DO$14,DO$14-$B17<$C$5),OFFSET(Input!$BA17,0,DO$14-$B17-1),0)\n+IF(AND(DO$14>$B17,$C17>$B17,DO$14-$B17<$C$5),OFFSET(Input!$BA17,0,DO$14-$B17-1),0)*$D17   -    IF(AND(DO$14>$C17,DO$14-$C17<$C$5),OFFSET(Input!$BA17,0,DO$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK17,0)  +   DO17-IF(AND($B17<DP$14,DP$14-$B17<$C$5),OFFSET(Input!$BA17,0,DP$14-$B17-1),0)\n+IF(AND(DP$14>$B17,$C17>$B17,DP$14-$B17<$C$5),OFFSET(Input!$BA17,0,DP$14-$B17-1),0)*$D17   -    IF(AND(DP$14>$C17,DP$14-$C17<$C$5),OFFSET(Input!$BA17,0,DP$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL17,0)  +   DP17-IF(AND($B17<DQ$14,DQ$14-$B17<$C$5),OFFSET(Input!$BA17,0,DQ$14-$B17-1),0)\n+IF(AND(DQ$14>$B17,$C17>$B17,DQ$14-$B17<$C$5),OFFSET(Input!$BA17,0,DQ$14-$B17-1),0)*$D17   -    IF(AND(DQ$14>$C17,DQ$14-$C17<$C$5),OFFSET(Input!$BA17,0,DQ$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM17,0)  +   DQ17-IF(AND($B17<DR$14,DR$14-$B17<$C$5),OFFSET(Input!$BA17,0,DR$14-$B17-1),0)\n+IF(AND(DR$14>$B17,$C17>$B17,DR$14-$B17<$C$5),OFFSET(Input!$BA17,0,DR$14-$B17-1),0)*$D17   -    IF(AND(DR$14>$C17,DR$14-$C17<$C$5),OFFSET(Input!$BA17,0,DR$14-$C17-1),0)*$D17","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN17,0)  +   DR17-IF(AND($B17<DS$14,DS$14-$B17<$C$5),OFFSET(Input!$BA17,0,DS$14-$B17-1),0)\n+IF(AND(DS$14>$B17,$C17>$B17,DS$14-$B17<$C$5),OFFSET(Input!$BA17,0,DS$14-$B17-1),0)*$D17   -    IF(AND(DS$14>$C17,DS$14-$C17<$C$5),OFFSET(Input!$BA17,0,DS$14-$C17-1),0)*$D17","v":0}]
[{"$f":"Calcs!A18","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E18),1,Calcs!E18)*Periods,0)","v":0},{"$f":"ROUND(MAX(B18,Input!Z18*Periods),0)","v":0},{"$f":"IF(Calcs!DY18>Calcs!DZ18,IF(Input!R18<>0,Input!AC18/Input!R18,0),IF(Input!V18<>0,Input!AE18/Input!V18,0))","v":0},null,{"$f":"Input!BA18","v":0},{"$f":"IF(G$14<=$C$5,Input!BB18,0)  +   F18-IF(AND($B18<G$14,G$14-$B18<$C$5),OFFSET(Input!$BA18,0,G$14-$B18-1),0)\n+IF(AND(G$14>$B18,$C18>$B18,G$14-$B18<$C$5),OFFSET(Input!$BA18,0,G$14-$B18-1),0)*$D18   -    IF(AND(G$14>$C18,G$14-$C18<$C$5),OFFSET(Input!$BA18,0,G$14-$C18-1),0)*$D18","v":0},{"$f":"IF(H$14<=$C$5,Input!BC18,0)  +   G18-IF(AND($B18<H$14,H$14-$B18<$C$5),OFFSET(Input!$BA18,0,H$14-$B18-1),0)\n+IF(AND(H$14>$B18,$C18>$B18,H$14-$B18<$C$5),OFFSET(Input!$BA18,0,H$14-$B18-1),0)*$D18   -    IF(AND(H$14>$C18,H$14-$C18<$C$5),OFFSET(Input!$BA18,0,H$14-$C18-1),0)*$D18","v":0},{"$f":"IF(I$14<=$C$5,Input!BD18,0)  +   H18-IF(AND($B18<I$14,I$14-$B18<$C$5),OFFSET(Input!$BA18,0,I$14-$B18-1),0)\n+IF(AND(I$14>$B18,$C18>$B18,I$14-$B18<$C$5),OFFSET(Input!$BA18,0,I$14-$B18-1),0)*$D18   -    IF(AND(I$14>$C18,I$14-$C18<$C$5),OFFSET(Input!$BA18,0,I$14-$C18-1),0)*$D18","v":0},{"$f":"IF(J$14<=$C$5,Input!BE18,0)  +   I18-IF(AND($B18<J$14,J$14-$B18<$C$5),OFFSET(Input!$BA18,0,J$14-$B18-1),0)\n+IF(AND(J$14>$B18,$C18>$B18,J$14-$B18<$C$5),OFFSET(Input!$BA18,0,J$14-$B18-1),0)*$D18   -    IF(AND(J$14>$C18,J$14-$C18<$C$5),OFFSET(Input!$BA18,0,J$14-$C18-1),0)*$D18","v":0},{"$f":"IF(K$14<=$C$5,Input!BF18,0)  +   J18-IF(AND($B18<K$14,K$14-$B18<$C$5),OFFSET(Input!$BA18,0,K$14-$B18-1),0)\n+IF(AND(K$14>$B18,$C18>$B18,K$14-$B18<$C$5),OFFSET(Input!$BA18,0,K$14-$B18-1),0)*$D18   -    IF(AND(K$14>$C18,K$14-$C18<$C$5),OFFSET(Input!$BA18,0,K$14-$C18-1),0)*$D18","v":0},{"$f":"IF(L$14<=$C$5,Input!BG18,0)  +   K18-IF(AND($B18<L$14,L$14-$B18<$C$5),OFFSET(Input!$BA18,0,L$14-$B18-1),0)\n+IF(AND(L$14>$B18,$C18>$B18,L$14-$B18<$C$5),OFFSET(Input!$BA18,0,L$14-$B18-1),0)*$D18   -    IF(AND(L$14>$C18,L$14-$C18<$C$5),OFFSET(Input!$BA18,0,L$14-$C18-1),0)*$D18","v":0},{"$f":"IF(M$14<=$C$5,Input!BH18,0)  +   L18-IF(AND($B18<M$14,M$14-$B18<$C$5),OFFSET(Input!$BA18,0,M$14-$B18-1),0)\n+IF(AND(M$14>$B18,$C18>$B18,M$14-$B18<$C$5),OFFSET(Input!$BA18,0,M$14-$B18-1),0)*$D18   -    IF(AND(M$14>$C18,M$14-$C18<$C$5),OFFSET(Input!$BA18,0,M$14-$C18-1),0)*$D18","v":0},{"$f":"IF(N$14<=$C$5,Input!BI18,0)  +   M18-IF(AND($B18<N$14,N$14-$B18<$C$5),OFFSET(Input!$BA18,0,N$14-$B18-1),0)\n+IF(AND(N$14>$B18,$C18>$B18,N$14-$B18<$C$5),OFFSET(Input!$BA18,0,N$14-$B18-1),0)*$D18   -    IF(AND(N$14>$C18,N$14-$C18<$C$5),OFFSET(Input!$BA18,0,N$14-$C18-1),0)*$D18","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ18,0)  +   N18-IF(AND($B18<O$14,O$14-$B18<$C$5),OFFSET(Input!$BA18,0,O$14-$B18-1),0)\n+IF(AND(O$14>$B18,$C18>$B18,O$14-$B18<$C$5),OFFSET(Input!$BA18,0,O$14-$B18-1),0)*$D18   -    IF(AND(O$14>$C18,O$14-$C18<$C$5),OFFSET(Input!$BA18,0,O$14-$C18-1),0)*$D18","v":0},{"$f":"IF(P$14<=$C$5,Input!BK18,0)  +   O18-IF(AND($B18<P$14,P$14-$B18<$C$5),OFFSET(Input!$BA18,0,P$14-$B18-1),0)\n+IF(AND(P$14>$B18,$C18>$B18,P$14-$B18<$C$5),OFFSET(Input!$BA18,0,P$14-$B18-1),0)*$D18   -    IF(AND(P$14>$C18,P$14-$C18<$C$5),OFFSET(Input!$BA18,0,P$14-$C18-1),0)*$D18","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL18,0)  +   P18-IF(AND($B18<Q$14,Q$14-$B18<$C$5),OFFSET(Input!$BA18,0,Q$14-$B18-1),0)\n+IF(AND(Q$14>$B18,$C18>$B18,Q$14-$B18<$C$5),OFFSET(Input!$BA18,0,Q$14-$B18-1),0)*$D18   -    IF(AND(Q$14>$C18,Q$14-$C18<$C$5),OFFSET(Input!$BA18,0,Q$14-$C18-1),0)*$D18","v":0},{"$f":"IF(R$14<=$C$5,Input!BM18,0)  +   Q18-IF(AND($B18<R$14,R$14-$B18<$C$5),OFFSET(Input!$BA18,0,R$14-$B18-1),0)\n+IF(AND(R$14>$B18,$C18>$B18,R$14-$B18<$C$5),OFFSET(Input!$BA18,0,R$14-$B18-1),0)*$D18   -    IF(AND(R$14>$C18,R$14-$C18<$C$5),OFFSET(Input!$BA18,0,R$14-$C18-1),0)*$D18","v":0},{"$f":"IF(S$14<=$C$5,Input!BN18,0)  +   R18-IF(AND($B18<S$14,S$14-$B18<$C$5),OFFSET(Input!$BA18,0,S$14-$B18-1),0)\n+IF(AND(S$14>$B18,$C18>$B18,S$14-$B18<$C$5),OFFSET(Input!$BA18,0,S$14-$B18-1),0)*$D18   -    IF(AND(S$14>$C18,S$14-$C18<$C$5),OFFSET(Input!$BA18,0,S$14-$C18-1),0)*$D18","v":0},{"$f":"IF(T$14<=$C$5,Input!BO18,0)  +   S18-IF(AND($B18<T$14,T$14-$B18<$C$5),OFFSET(Input!$BA18,0,T$14-$B18-1),0)\n+IF(AND(T$14>$B18,$C18>$B18,T$14-$B18<$C$5),OFFSET(Input!$BA18,0,T$14-$B18-1),0)*$D18   -    IF(AND(T$14>$C18,T$14-$C18<$C$5),OFFSET(Input!$BA18,0,T$14-$C18-1),0)*$D18","v":0},{"$f":"IF(U$14<=$C$5,Input!BP18,0)  +   T18-IF(AND($B18<U$14,U$14-$B18<$C$5),OFFSET(Input!$BA18,0,U$14-$B18-1),0)\n+IF(AND(U$14>$B18,$C18>$B18,U$14-$B18<$C$5),OFFSET(Input!$BA18,0,U$14-$B18-1),0)*$D18   -    IF(AND(U$14>$C18,U$14-$C18<$C$5),OFFSET(Input!$BA18,0,U$14-$C18-1),0)*$D18","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ18,0)  +   U18-IF(AND($B18<V$14,V$14-$B18<$C$5),OFFSET(Input!$BA18,0,V$14-$B18-1),0)\n+IF(AND(V$14>$B18,$C18>$B18,V$14-$B18<$C$5),OFFSET(Input!$BA18,0,V$14-$B18-1),0)*$D18   -    IF(AND(V$14>$C18,V$14-$C18<$C$5),OFFSET(Input!$BA18,0,V$14-$C18-1),0)*$D18","v":0},{"$f":"IF(W$14<=$C$5,Input!BR18,0)  +   V18-IF(AND($B18<W$14,W$14-$B18<$C$5),OFFSET(Input!$BA18,0,W$14-$B18-1),0)\n+IF(AND(W$14>$B18,$C18>$B18,W$14-$B18<$C$5),OFFSET(Input!$BA18,0,W$14-$B18-1),0)*$D18   -    IF(AND(W$14>$C18,W$14-$C18<$C$5),OFFSET(Input!$BA18,0,W$14-$C18-1),0)*$D18","v":0},{"$f":"IF(X$14<=$C$5,Input!BS18,0)  +   W18-IF(AND($B18<X$14,X$14-$B18<$C$5),OFFSET(Input!$BA18,0,X$14-$B18-1),0)\n+IF(AND(X$14>$B18,$C18>$B18,X$14-$B18<$C$5),OFFSET(Input!$BA18,0,X$14-$B18-1),0)*$D18   -    IF(AND(X$14>$C18,X$14-$C18<$C$5),OFFSET(Input!$BA18,0,X$14-$C18-1),0)*$D18","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT18,0)  +   X18-IF(AND($B18<Y$14,Y$14-$B18<$C$5),OFFSET(Input!$BA18,0,Y$14-$B18-1),0)\n+IF(AND(Y$14>$B18,$C18>$B18,Y$14-$B18<$C$5),OFFSET(Input!$BA18,0,Y$14-$B18-1),0)*$D18   -    IF(AND(Y$14>$C18,Y$14-$C18<$C$5),OFFSET(Input!$BA18,0,Y$14-$C18-1),0)*$D18","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU18,0)  +   Y18-IF(AND($B18<Z$14,Z$14-$B18<$C$5),OFFSET(Input!$BA18,0,Z$14-$B18-1),0)\n+IF(AND(Z$14>$B18,$C18>$B18,Z$14-$B18<$C$5),OFFSET(Input!$BA18,0,Z$14-$B18-1),0)*$D18   -    IF(AND(Z$14>$C18,Z$14-$C18<$C$5),OFFSET(Input!$BA18,0,Z$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV18,0)  +   Z18-IF(AND($B18<AA$14,AA$14-$B18<$C$5),OFFSET(Input!$BA18,0,AA$14-$B18-1),0)\n+IF(AND(AA$14>$B18,$C18>$B18,AA$14-$B18<$C$5),OFFSET(Input!$BA18,0,AA$14-$B18-1),0)*$D18   -    IF(AND(AA$14>$C18,AA$14-$C18<$C$5),OFFSET(Input!$BA18,0,AA$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW18,0)  +   AA18-IF(AND($B18<AB$14,AB$14-$B18<$C$5),OFFSET(Input!$BA18,0,AB$14-$B18-1),0)\n+IF(AND(AB$14>$B18,$C18>$B18,AB$14-$B18<$C$5),OFFSET(Input!$BA18,0,AB$14-$B18-1),0)*$D18   -    IF(AND(AB$14>$C18,AB$14-$C18<$C$5),OFFSET(Input!$BA18,0,AB$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX18,0)  +   AB18-IF(AND($B18<AC$14,AC$14-$B18<$C$5),OFFSET(Input!$BA18,0,AC$14-$B18-1),0)\n+IF(AND(AC$14>$B18,$C18>$B18,AC$14-$B18<$C$5),OFFSET(Input!$BA18,0,AC$14-$B18-1),0)*$D18   -    IF(AND(AC$14>$C18,AC$14-$C18<$C$5),OFFSET(Input!$BA18,0,AC$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY18,0)  +   AC18-IF(AND($B18<AD$14,AD$14-$B18<$C$5),OFFSET(Input!$BA18,0,AD$14-$B18-1),0)\n+IF(AND(AD$14>$B18,$C18>$B18,AD$14-$B18<$C$5),OFFSET(Input!$BA18,0,AD$14-$B18-1),0)*$D18   -    IF(AND(AD$14>$C18,AD$14-$C18<$C$5),OFFSET(Input!$BA18,0,AD$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ18,0)  +   AD18-IF(AND($B18<AE$14,AE$14-$B18<$C$5),OFFSET(Input!$BA18,0,AE$14-$B18-1),0)\n+IF(AND(AE$14>$B18,$C18>$B18,AE$14-$B18<$C$5),OFFSET(Input!$BA18,0,AE$14-$B18-1),0)*$D18   -    IF(AND(AE$14>$C18,AE$14-$C18<$C$5),OFFSET(Input!$BA18,0,AE$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA18,0)  +   AE18-IF(AND($B18<AF$14,AF$14-$B18<$C$5),OFFSET(Input!$BA18,0,AF$14-$B18-1),0)\n+IF(AND(AF$14>$B18,$C18>$B18,AF$14-$B18<$C$5),OFFSET(Input!$BA18,0,AF$14-$B18-1),0)*$D18   -    IF(AND(AF$14>$C18,AF$14-$C18<$C$5),OFFSET(Input!$BA18,0,AF$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB18,0)  +   AF18-IF(AND($B18<AG$14,AG$14-$B18<$C$5),OFFSET(Input!$BA18,0,AG$14-$B18-1),0)\n+IF(AND(AG$14>$B18,$C18>$B18,AG$14-$B18<$C$5),OFFSET(Input!$BA18,0,AG$14-$B18-1),0)*$D18   -    IF(AND(AG$14>$C18,AG$14-$C18<$C$5),OFFSET(Input!$BA18,0,AG$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC18,0)  +   AG18-IF(AND($B18<AH$14,AH$14-$B18<$C$5),OFFSET(Input!$BA18,0,AH$14-$B18-1),0)\n+IF(AND(AH$14>$B18,$C18>$B18,AH$14-$B18<$C$5),OFFSET(Input!$BA18,0,AH$14-$B18-1),0)*$D18   -    IF(AND(AH$14>$C18,AH$14-$C18<$C$5),OFFSET(Input!$BA18,0,AH$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD18,0)  +   AH18-IF(AND($B18<AI$14,AI$14-$B18<$C$5),OFFSET(Input!$BA18,0,AI$14-$B18-1),0)\n+IF(AND(AI$14>$B18,$C18>$B18,AI$14-$B18<$C$5),OFFSET(Input!$BA18,0,AI$14-$B18-1),0)*$D18   -    IF(AND(AI$14>$C18,AI$14-$C18<$C$5),OFFSET(Input!$BA18,0,AI$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE18,0)  +   AI18-IF(AND($B18<AJ$14,AJ$14-$B18<$C$5),OFFSET(Input!$BA18,0,AJ$14-$B18-1),0)\n+IF(AND(AJ$14>$B18,$C18>$B18,AJ$14-$B18<$C$5),OFFSET(Input!$BA18,0,AJ$14-$B18-1),0)*$D18   -    IF(AND(AJ$14>$C18,AJ$14-$C18<$C$5),OFFSET(Input!$BA18,0,AJ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF18,0)  +   AJ18-IF(AND($B18<AK$14,AK$14-$B18<$C$5),OFFSET(Input!$BA18,0,AK$14-$B18-1),0)\n+IF(AND(AK$14>$B18,$C18>$B18,AK$14-$B18<$C$5),OFFSET(Input!$BA18,0,AK$14-$B18-1),0)*$D18   -    IF(AND(AK$14>$C18,AK$14-$C18<$C$5),OFFSET(Input!$BA18,0,AK$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG18,0)  +   AK18-IF(AND($B18<AL$14,AL$14-$B18<$C$5),OFFSET(Input!$BA18,0,AL$14-$B18-1),0)\n+IF(AND(AL$14>$B18,$C18>$B18,AL$14-$B18<$C$5),OFFSET(Input!$BA18,0,AL$14-$B18-1),0)*$D18   -    IF(AND(AL$14>$C18,AL$14-$C18<$C$5),OFFSET(Input!$BA18,0,AL$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH18,0)  +   AL18-IF(AND($B18<AM$14,AM$14-$B18<$C$5),OFFSET(Input!$BA18,0,AM$14-$B18-1),0)\n+IF(AND(AM$14>$B18,$C18>$B18,AM$14-$B18<$C$5),OFFSET(Input!$BA18,0,AM$14-$B18-1),0)*$D18   -    IF(AND(AM$14>$C18,AM$14-$C18<$C$5),OFFSET(Input!$BA18,0,AM$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI18,0)  +   AM18-IF(AND($B18<AN$14,AN$14-$B18<$C$5),OFFSET(Input!$BA18,0,AN$14-$B18-1),0)\n+IF(AND(AN$14>$B18,$C18>$B18,AN$14-$B18<$C$5),OFFSET(Input!$BA18,0,AN$14-$B18-1),0)*$D18   -    IF(AND(AN$14>$C18,AN$14-$C18<$C$5),OFFSET(Input!$BA18,0,AN$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ18,0)  +   AN18-IF(AND($B18<AO$14,AO$14-$B18<$C$5),OFFSET(Input!$BA18,0,AO$14-$B18-1),0)\n+IF(AND(AO$14>$B18,$C18>$B18,AO$14-$B18<$C$5),OFFSET(Input!$BA18,0,AO$14-$B18-1),0)*$D18   -    IF(AND(AO$14>$C18,AO$14-$C18<$C$5),OFFSET(Input!$BA18,0,AO$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK18,0)  +   AO18-IF(AND($B18<AP$14,AP$14-$B18<$C$5),OFFSET(Input!$BA18,0,AP$14-$B18-1),0)\n+IF(AND(AP$14>$B18,$C18>$B18,AP$14-$B18<$C$5),OFFSET(Input!$BA18,0,AP$14-$B18-1),0)*$D18   -    IF(AND(AP$14>$C18,AP$14-$C18<$C$5),OFFSET(Input!$BA18,0,AP$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL18,0)  +   AP18-IF(AND($B18<AQ$14,AQ$14-$B18<$C$5),OFFSET(Input!$BA18,0,AQ$14-$B18-1),0)\n+IF(AND(AQ$14>$B18,$C18>$B18,AQ$14-$B18<$C$5),OFFSET(Input!$BA18,0,AQ$14-$B18-1),0)*$D18   -    IF(AND(AQ$14>$C18,AQ$14-$C18<$C$5),OFFSET(Input!$BA18,0,AQ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM18,0)  +   AQ18-IF(AND($B18<AR$14,AR$14-$B18<$C$5),OFFSET(Input!$BA18,0,AR$14-$B18-1),0)\n+IF(AND(AR$14>$B18,$C18>$B18,AR$14-$B18<$C$5),OFFSET(Input!$BA18,0,AR$14-$B18-1),0)*$D18   -    IF(AND(AR$14>$C18,AR$14-$C18<$C$5),OFFSET(Input!$BA18,0,AR$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN18,0)  +   AR18-IF(AND($B18<AS$14,AS$14-$B18<$C$5),OFFSET(Input!$BA18,0,AS$14-$B18-1),0)\n+IF(AND(AS$14>$B18,$C18>$B18,AS$14-$B18<$C$5),OFFSET(Input!$BA18,0,AS$14-$B18-1),0)*$D18   -    IF(AND(AS$14>$C18,AS$14-$C18<$C$5),OFFSET(Input!$BA18,0,AS$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO18,0)  +   AS18-IF(AND($B18<AT$14,AT$14-$B18<$C$5),OFFSET(Input!$BA18,0,AT$14-$B18-1),0)\n+IF(AND(AT$14>$B18,$C18>$B18,AT$14-$B18<$C$5),OFFSET(Input!$BA18,0,AT$14-$B18-1),0)*$D18   -    IF(AND(AT$14>$C18,AT$14-$C18<$C$5),OFFSET(Input!$BA18,0,AT$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP18,0)  +   AT18-IF(AND($B18<AU$14,AU$14-$B18<$C$5),OFFSET(Input!$BA18,0,AU$14-$B18-1),0)\n+IF(AND(AU$14>$B18,$C18>$B18,AU$14-$B18<$C$5),OFFSET(Input!$BA18,0,AU$14-$B18-1),0)*$D18   -    IF(AND(AU$14>$C18,AU$14-$C18<$C$5),OFFSET(Input!$BA18,0,AU$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ18,0)  +   AU18-IF(AND($B18<AV$14,AV$14-$B18<$C$5),OFFSET(Input!$BA18,0,AV$14-$B18-1),0)\n+IF(AND(AV$14>$B18,$C18>$B18,AV$14-$B18<$C$5),OFFSET(Input!$BA18,0,AV$14-$B18-1),0)*$D18   -    IF(AND(AV$14>$C18,AV$14-$C18<$C$5),OFFSET(Input!$BA18,0,AV$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR18,0)  +   AV18-IF(AND($B18<AW$14,AW$14-$B18<$C$5),OFFSET(Input!$BA18,0,AW$14-$B18-1),0)\n+IF(AND(AW$14>$B18,$C18>$B18,AW$14-$B18<$C$5),OFFSET(Input!$BA18,0,AW$14-$B18-1),0)*$D18   -    IF(AND(AW$14>$C18,AW$14-$C18<$C$5),OFFSET(Input!$BA18,0,AW$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS18,0)  +   AW18-IF(AND($B18<AX$14,AX$14-$B18<$C$5),OFFSET(Input!$BA18,0,AX$14-$B18-1),0)\n+IF(AND(AX$14>$B18,$C18>$B18,AX$14-$B18<$C$5),OFFSET(Input!$BA18,0,AX$14-$B18-1),0)*$D18   -    IF(AND(AX$14>$C18,AX$14-$C18<$C$5),OFFSET(Input!$BA18,0,AX$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT18,0)  +   AX18-IF(AND($B18<AY$14,AY$14-$B18<$C$5),OFFSET(Input!$BA18,0,AY$14-$B18-1),0)\n+IF(AND(AY$14>$B18,$C18>$B18,AY$14-$B18<$C$5),OFFSET(Input!$BA18,0,AY$14-$B18-1),0)*$D18   -    IF(AND(AY$14>$C18,AY$14-$C18<$C$5),OFFSET(Input!$BA18,0,AY$14-$C18-1),0)*$D18","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU18,0)  +   AY18-IF(AND($B18<AZ$14,AZ$14-$B18<$C$5),OFFSET(Input!$BA18,0,AZ$14-$B18-1),0)\n+IF(AND(AZ$14>$B18,$C18>$B18,AZ$14-$B18<$C$5),OFFSET(Input!$BA18,0,AZ$14-$B18-1),0)*$D18   -    IF(AND(AZ$14>$C18,AZ$14-$C18<$C$5),OFFSET(Input!$BA18,0,AZ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV18,0)  +   AZ18-IF(AND($B18<BA$14,BA$14-$B18<$C$5),OFFSET(Input!$BA18,0,BA$14-$B18-1),0)\n+IF(AND(BA$14>$B18,$C18>$B18,BA$14-$B18<$C$5),OFFSET(Input!$BA18,0,BA$14-$B18-1),0)*$D18   -    IF(AND(BA$14>$C18,BA$14-$C18<$C$5),OFFSET(Input!$BA18,0,BA$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW18,0)  +   BA18-IF(AND($B18<BB$14,BB$14-$B18<$C$5),OFFSET(Input!$BA18,0,BB$14-$B18-1),0)\n+IF(AND(BB$14>$B18,$C18>$B18,BB$14-$B18<$C$5),OFFSET(Input!$BA18,0,BB$14-$B18-1),0)*$D18   -    IF(AND(BB$14>$C18,BB$14-$C18<$C$5),OFFSET(Input!$BA18,0,BB$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX18,0)  +   BB18-IF(AND($B18<BC$14,BC$14-$B18<$C$5),OFFSET(Input!$BA18,0,BC$14-$B18-1),0)\n+IF(AND(BC$14>$B18,$C18>$B18,BC$14-$B18<$C$5),OFFSET(Input!$BA18,0,BC$14-$B18-1),0)*$D18   -    IF(AND(BC$14>$C18,BC$14-$C18<$C$5),OFFSET(Input!$BA18,0,BC$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY18,0)  +   BC18-IF(AND($B18<BD$14,BD$14-$B18<$C$5),OFFSET(Input!$BA18,0,BD$14-$B18-1),0)\n+IF(AND(BD$14>$B18,$C18>$B18,BD$14-$B18<$C$5),OFFSET(Input!$BA18,0,BD$14-$B18-1),0)*$D18   -    IF(AND(BD$14>$C18,BD$14-$C18<$C$5),OFFSET(Input!$BA18,0,BD$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ18,0)  +   BD18-IF(AND($B18<BE$14,BE$14-$B18<$C$5),OFFSET(Input!$BA18,0,BE$14-$B18-1),0)\n+IF(AND(BE$14>$B18,$C18>$B18,BE$14-$B18<$C$5),OFFSET(Input!$BA18,0,BE$14-$B18-1),0)*$D18   -    IF(AND(BE$14>$C18,BE$14-$C18<$C$5),OFFSET(Input!$BA18,0,BE$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA18,0)  +   BE18-IF(AND($B18<BF$14,BF$14-$B18<$C$5),OFFSET(Input!$BA18,0,BF$14-$B18-1),0)\n+IF(AND(BF$14>$B18,$C18>$B18,BF$14-$B18<$C$5),OFFSET(Input!$BA18,0,BF$14-$B18-1),0)*$D18   -    IF(AND(BF$14>$C18,BF$14-$C18<$C$5),OFFSET(Input!$BA18,0,BF$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB18,0)  +   BF18-IF(AND($B18<BG$14,BG$14-$B18<$C$5),OFFSET(Input!$BA18,0,BG$14-$B18-1),0)\n+IF(AND(BG$14>$B18,$C18>$B18,BG$14-$B18<$C$5),OFFSET(Input!$BA18,0,BG$14-$B18-1),0)*$D18   -    IF(AND(BG$14>$C18,BG$14-$C18<$C$5),OFFSET(Input!$BA18,0,BG$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC18,0)  +   BG18-IF(AND($B18<BH$14,BH$14-$B18<$C$5),OFFSET(Input!$BA18,0,BH$14-$B18-1),0)\n+IF(AND(BH$14>$B18,$C18>$B18,BH$14-$B18<$C$5),OFFSET(Input!$BA18,0,BH$14-$B18-1),0)*$D18   -    IF(AND(BH$14>$C18,BH$14-$C18<$C$5),OFFSET(Input!$BA18,0,BH$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD18,0)  +   BH18-IF(AND($B18<BI$14,BI$14-$B18<$C$5),OFFSET(Input!$BA18,0,BI$14-$B18-1),0)\n+IF(AND(BI$14>$B18,$C18>$B18,BI$14-$B18<$C$5),OFFSET(Input!$BA18,0,BI$14-$B18-1),0)*$D18   -    IF(AND(BI$14>$C18,BI$14-$C18<$C$5),OFFSET(Input!$BA18,0,BI$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE18,0)  +   BI18-IF(AND($B18<BJ$14,BJ$14-$B18<$C$5),OFFSET(Input!$BA18,0,BJ$14-$B18-1),0)\n+IF(AND(BJ$14>$B18,$C18>$B18,BJ$14-$B18<$C$5),OFFSET(Input!$BA18,0,BJ$14-$B18-1),0)*$D18   -    IF(AND(BJ$14>$C18,BJ$14-$C18<$C$5),OFFSET(Input!$BA18,0,BJ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF18,0)  +   BJ18-IF(AND($B18<BK$14,BK$14-$B18<$C$5),OFFSET(Input!$BA18,0,BK$14-$B18-1),0)\n+IF(AND(BK$14>$B18,$C18>$B18,BK$14-$B18<$C$5),OFFSET(Input!$BA18,0,BK$14-$B18-1),0)*$D18   -    IF(AND(BK$14>$C18,BK$14-$C18<$C$5),OFFSET(Input!$BA18,0,BK$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG18,0)  +   BK18-IF(AND($B18<BL$14,BL$14-$B18<$C$5),OFFSET(Input!$BA18,0,BL$14-$B18-1),0)\n+IF(AND(BL$14>$B18,$C18>$B18,BL$14-$B18<$C$5),OFFSET(Input!$BA18,0,BL$14-$B18-1),0)*$D18   -    IF(AND(BL$14>$C18,BL$14-$C18<$C$5),OFFSET(Input!$BA18,0,BL$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH18,0)  +   BL18-IF(AND($B18<BM$14,BM$14-$B18<$C$5),OFFSET(Input!$BA18,0,BM$14-$B18-1),0)\n+IF(AND(BM$14>$B18,$C18>$B18,BM$14-$B18<$C$5),OFFSET(Input!$BA18,0,BM$14-$B18-1),0)*$D18   -    IF(AND(BM$14>$C18,BM$14-$C18<$C$5),OFFSET(Input!$BA18,0,BM$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI18,0)  +   BM18-IF(AND($B18<BN$14,BN$14-$B18<$C$5),OFFSET(Input!$BA18,0,BN$14-$B18-1),0)\n+IF(AND(BN$14>$B18,$C18>$B18,BN$14-$B18<$C$5),OFFSET(Input!$BA18,0,BN$14-$B18-1),0)*$D18   -    IF(AND(BN$14>$C18,BN$14-$C18<$C$5),OFFSET(Input!$BA18,0,BN$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ18,0)  +   BN18-IF(AND($B18<BO$14,BO$14-$B18<$C$5),OFFSET(Input!$BA18,0,BO$14-$B18-1),0)\n+IF(AND(BO$14>$B18,$C18>$B18,BO$14-$B18<$C$5),OFFSET(Input!$BA18,0,BO$14-$B18-1),0)*$D18   -    IF(AND(BO$14>$C18,BO$14-$C18<$C$5),OFFSET(Input!$BA18,0,BO$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK18,0)  +   BO18-IF(AND($B18<BP$14,BP$14-$B18<$C$5),OFFSET(Input!$BA18,0,BP$14-$B18-1),0)\n+IF(AND(BP$14>$B18,$C18>$B18,BP$14-$B18<$C$5),OFFSET(Input!$BA18,0,BP$14-$B18-1),0)*$D18   -    IF(AND(BP$14>$C18,BP$14-$C18<$C$5),OFFSET(Input!$BA18,0,BP$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL18,0)  +   BP18-IF(AND($B18<BQ$14,BQ$14-$B18<$C$5),OFFSET(Input!$BA18,0,BQ$14-$B18-1),0)\n+IF(AND(BQ$14>$B18,$C18>$B18,BQ$14-$B18<$C$5),OFFSET(Input!$BA18,0,BQ$14-$B18-1),0)*$D18   -    IF(AND(BQ$14>$C18,BQ$14-$C18<$C$5),OFFSET(Input!$BA18,0,BQ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM18,0)  +   BQ18-IF(AND($B18<BR$14,BR$14-$B18<$C$5),OFFSET(Input!$BA18,0,BR$14-$B18-1),0)\n+IF(AND(BR$14>$B18,$C18>$B18,BR$14-$B18<$C$5),OFFSET(Input!$BA18,0,BR$14-$B18-1),0)*$D18   -    IF(AND(BR$14>$C18,BR$14-$C18<$C$5),OFFSET(Input!$BA18,0,BR$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN18,0)  +   BR18-IF(AND($B18<BS$14,BS$14-$B18<$C$5),OFFSET(Input!$BA18,0,BS$14-$B18-1),0)\n+IF(AND(BS$14>$B18,$C18>$B18,BS$14-$B18<$C$5),OFFSET(Input!$BA18,0,BS$14-$B18-1),0)*$D18   -    IF(AND(BS$14>$C18,BS$14-$C18<$C$5),OFFSET(Input!$BA18,0,BS$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO18,0)  +   BS18-IF(AND($B18<BT$14,BT$14-$B18<$C$5),OFFSET(Input!$BA18,0,BT$14-$B18-1),0)\n+IF(AND(BT$14>$B18,$C18>$B18,BT$14-$B18<$C$5),OFFSET(Input!$BA18,0,BT$14-$B18-1),0)*$D18   -    IF(AND(BT$14>$C18,BT$14-$C18<$C$5),OFFSET(Input!$BA18,0,BT$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP18,0)  +   BT18-IF(AND($B18<BU$14,BU$14-$B18<$C$5),OFFSET(Input!$BA18,0,BU$14-$B18-1),0)\n+IF(AND(BU$14>$B18,$C18>$B18,BU$14-$B18<$C$5),OFFSET(Input!$BA18,0,BU$14-$B18-1),0)*$D18   -    IF(AND(BU$14>$C18,BU$14-$C18<$C$5),OFFSET(Input!$BA18,0,BU$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ18,0)  +   BU18-IF(AND($B18<BV$14,BV$14-$B18<$C$5),OFFSET(Input!$BA18,0,BV$14-$B18-1),0)\n+IF(AND(BV$14>$B18,$C18>$B18,BV$14-$B18<$C$5),OFFSET(Input!$BA18,0,BV$14-$B18-1),0)*$D18   -    IF(AND(BV$14>$C18,BV$14-$C18<$C$5),OFFSET(Input!$BA18,0,BV$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR18,0)  +   BV18-IF(AND($B18<BW$14,BW$14-$B18<$C$5),OFFSET(Input!$BA18,0,BW$14-$B18-1),0)\n+IF(AND(BW$14>$B18,$C18>$B18,BW$14-$B18<$C$5),OFFSET(Input!$BA18,0,BW$14-$B18-1),0)*$D18   -    IF(AND(BW$14>$C18,BW$14-$C18<$C$5),OFFSET(Input!$BA18,0,BW$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS18,0)  +   BW18-IF(AND($B18<BX$14,BX$14-$B18<$C$5),OFFSET(Input!$BA18,0,BX$14-$B18-1),0)\n+IF(AND(BX$14>$B18,$C18>$B18,BX$14-$B18<$C$5),OFFSET(Input!$BA18,0,BX$14-$B18-1),0)*$D18   -    IF(AND(BX$14>$C18,BX$14-$C18<$C$5),OFFSET(Input!$BA18,0,BX$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT18,0)  +   BX18-IF(AND($B18<BY$14,BY$14-$B18<$C$5),OFFSET(Input!$BA18,0,BY$14-$B18-1),0)\n+IF(AND(BY$14>$B18,$C18>$B18,BY$14-$B18<$C$5),OFFSET(Input!$BA18,0,BY$14-$B18-1),0)*$D18   -    IF(AND(BY$14>$C18,BY$14-$C18<$C$5),OFFSET(Input!$BA18,0,BY$14-$C18-1),0)*$D18","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU18,0)  +   BY18-IF(AND($B18<BZ$14,BZ$14-$B18<$C$5),OFFSET(Input!$BA18,0,BZ$14-$B18-1),0)\n+IF(AND(BZ$14>$B18,$C18>$B18,BZ$14-$B18<$C$5),OFFSET(Input!$BA18,0,BZ$14-$B18-1),0)*$D18   -    IF(AND(BZ$14>$C18,BZ$14-$C18<$C$5),OFFSET(Input!$BA18,0,BZ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV18,0)  +   BZ18-IF(AND($B18<CA$14,CA$14-$B18<$C$5),OFFSET(Input!$BA18,0,CA$14-$B18-1),0)\n+IF(AND(CA$14>$B18,$C18>$B18,CA$14-$B18<$C$5),OFFSET(Input!$BA18,0,CA$14-$B18-1),0)*$D18   -    IF(AND(CA$14>$C18,CA$14-$C18<$C$5),OFFSET(Input!$BA18,0,CA$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW18,0)  +   CA18-IF(AND($B18<CB$14,CB$14-$B18<$C$5),OFFSET(Input!$BA18,0,CB$14-$B18-1),0)\n+IF(AND(CB$14>$B18,$C18>$B18,CB$14-$B18<$C$5),OFFSET(Input!$BA18,0,CB$14-$B18-1),0)*$D18   -    IF(AND(CB$14>$C18,CB$14-$C18<$C$5),OFFSET(Input!$BA18,0,CB$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX18,0)  +   CB18-IF(AND($B18<CC$14,CC$14-$B18<$C$5),OFFSET(Input!$BA18,0,CC$14-$B18-1),0)\n+IF(AND(CC$14>$B18,$C18>$B18,CC$14-$B18<$C$5),OFFSET(Input!$BA18,0,CC$14-$B18-1),0)*$D18   -    IF(AND(CC$14>$C18,CC$14-$C18<$C$5),OFFSET(Input!$BA18,0,CC$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY18,0)  +   CC18-IF(AND($B18<CD$14,CD$14-$B18<$C$5),OFFSET(Input!$BA18,0,CD$14-$B18-1),0)\n+IF(AND(CD$14>$B18,$C18>$B18,CD$14-$B18<$C$5),OFFSET(Input!$BA18,0,CD$14-$B18-1),0)*$D18   -    IF(AND(CD$14>$C18,CD$14-$C18<$C$5),OFFSET(Input!$BA18,0,CD$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ18,0)  +   CD18-IF(AND($B18<CE$14,CE$14-$B18<$C$5),OFFSET(Input!$BA18,0,CE$14-$B18-1),0)\n+IF(AND(CE$14>$B18,$C18>$B18,CE$14-$B18<$C$5),OFFSET(Input!$BA18,0,CE$14-$B18-1),0)*$D18   -    IF(AND(CE$14>$C18,CE$14-$C18<$C$5),OFFSET(Input!$BA18,0,CE$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA18,0)  +   CE18-IF(AND($B18<CF$14,CF$14-$B18<$C$5),OFFSET(Input!$BA18,0,CF$14-$B18-1),0)\n+IF(AND(CF$14>$B18,$C18>$B18,CF$14-$B18<$C$5),OFFSET(Input!$BA18,0,CF$14-$B18-1),0)*$D18   -    IF(AND(CF$14>$C18,CF$14-$C18<$C$5),OFFSET(Input!$BA18,0,CF$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB18,0)  +   CF18-IF(AND($B18<CG$14,CG$14-$B18<$C$5),OFFSET(Input!$BA18,0,CG$14-$B18-1),0)\n+IF(AND(CG$14>$B18,$C18>$B18,CG$14-$B18<$C$5),OFFSET(Input!$BA18,0,CG$14-$B18-1),0)*$D18   -    IF(AND(CG$14>$C18,CG$14-$C18<$C$5),OFFSET(Input!$BA18,0,CG$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC18,0)  +   CG18-IF(AND($B18<CH$14,CH$14-$B18<$C$5),OFFSET(Input!$BA18,0,CH$14-$B18-1),0)\n+IF(AND(CH$14>$B18,$C18>$B18,CH$14-$B18<$C$5),OFFSET(Input!$BA18,0,CH$14-$B18-1),0)*$D18   -    IF(AND(CH$14>$C18,CH$14-$C18<$C$5),OFFSET(Input!$BA18,0,CH$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED18,0)  +   CH18-IF(AND($B18<CI$14,CI$14-$B18<$C$5),OFFSET(Input!$BA18,0,CI$14-$B18-1),0)\n+IF(AND(CI$14>$B18,$C18>$B18,CI$14-$B18<$C$5),OFFSET(Input!$BA18,0,CI$14-$B18-1),0)*$D18   -    IF(AND(CI$14>$C18,CI$14-$C18<$C$5),OFFSET(Input!$BA18,0,CI$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE18,0)  +   CI18-IF(AND($B18<CJ$14,CJ$14-$B18<$C$5),OFFSET(Input!$BA18,0,CJ$14-$B18-1),0)\n+IF(AND(CJ$14>$B18,$C18>$B18,CJ$14-$B18<$C$5),OFFSET(Input!$BA18,0,CJ$14-$B18-1),0)*$D18   -    IF(AND(CJ$14>$C18,CJ$14-$C18<$C$5),OFFSET(Input!$BA18,0,CJ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF18,0)  +   CJ18-IF(AND($B18<CK$14,CK$14-$B18<$C$5),OFFSET(Input!$BA18,0,CK$14-$B18-1),0)\n+IF(AND(CK$14>$B18,$C18>$B18,CK$14-$B18<$C$5),OFFSET(Input!$BA18,0,CK$14-$B18-1),0)*$D18   -    IF(AND(CK$14>$C18,CK$14-$C18<$C$5),OFFSET(Input!$BA18,0,CK$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG18,0)  +   CK18-IF(AND($B18<CL$14,CL$14-$B18<$C$5),OFFSET(Input!$BA18,0,CL$14-$B18-1),0)\n+IF(AND(CL$14>$B18,$C18>$B18,CL$14-$B18<$C$5),OFFSET(Input!$BA18,0,CL$14-$B18-1),0)*$D18   -    IF(AND(CL$14>$C18,CL$14-$C18<$C$5),OFFSET(Input!$BA18,0,CL$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH18,0)  +   CL18-IF(AND($B18<CM$14,CM$14-$B18<$C$5),OFFSET(Input!$BA18,0,CM$14-$B18-1),0)\n+IF(AND(CM$14>$B18,$C18>$B18,CM$14-$B18<$C$5),OFFSET(Input!$BA18,0,CM$14-$B18-1),0)*$D18   -    IF(AND(CM$14>$C18,CM$14-$C18<$C$5),OFFSET(Input!$BA18,0,CM$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI18,0)  +   CM18-IF(AND($B18<CN$14,CN$14-$B18<$C$5),OFFSET(Input!$BA18,0,CN$14-$B18-1),0)\n+IF(AND(CN$14>$B18,$C18>$B18,CN$14-$B18<$C$5),OFFSET(Input!$BA18,0,CN$14-$B18-1),0)*$D18   -    IF(AND(CN$14>$C18,CN$14-$C18<$C$5),OFFSET(Input!$BA18,0,CN$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ18,0)  +   CN18-IF(AND($B18<CO$14,CO$14-$B18<$C$5),OFFSET(Input!$BA18,0,CO$14-$B18-1),0)\n+IF(AND(CO$14>$B18,$C18>$B18,CO$14-$B18<$C$5),OFFSET(Input!$BA18,0,CO$14-$B18-1),0)*$D18   -    IF(AND(CO$14>$C18,CO$14-$C18<$C$5),OFFSET(Input!$BA18,0,CO$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK18,0)  +   CO18-IF(AND($B18<CP$14,CP$14-$B18<$C$5),OFFSET(Input!$BA18,0,CP$14-$B18-1),0)\n+IF(AND(CP$14>$B18,$C18>$B18,CP$14-$B18<$C$5),OFFSET(Input!$BA18,0,CP$14-$B18-1),0)*$D18   -    IF(AND(CP$14>$C18,CP$14-$C18<$C$5),OFFSET(Input!$BA18,0,CP$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL18,0)  +   CP18-IF(AND($B18<CQ$14,CQ$14-$B18<$C$5),OFFSET(Input!$BA18,0,CQ$14-$B18-1),0)\n+IF(AND(CQ$14>$B18,$C18>$B18,CQ$14-$B18<$C$5),OFFSET(Input!$BA18,0,CQ$14-$B18-1),0)*$D18   -    IF(AND(CQ$14>$C18,CQ$14-$C18<$C$5),OFFSET(Input!$BA18,0,CQ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM18,0)  +   CQ18-IF(AND($B18<CR$14,CR$14-$B18<$C$5),OFFSET(Input!$BA18,0,CR$14-$B18-1),0)\n+IF(AND(CR$14>$B18,$C18>$B18,CR$14-$B18<$C$5),OFFSET(Input!$BA18,0,CR$14-$B18-1),0)*$D18   -    IF(AND(CR$14>$C18,CR$14-$C18<$C$5),OFFSET(Input!$BA18,0,CR$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN18,0)  +   CR18-IF(AND($B18<CS$14,CS$14-$B18<$C$5),OFFSET(Input!$BA18,0,CS$14-$B18-1),0)\n+IF(AND(CS$14>$B18,$C18>$B18,CS$14-$B18<$C$5),OFFSET(Input!$BA18,0,CS$14-$B18-1),0)*$D18   -    IF(AND(CS$14>$C18,CS$14-$C18<$C$5),OFFSET(Input!$BA18,0,CS$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO18,0)  +   CS18-IF(AND($B18<CT$14,CT$14-$B18<$C$5),OFFSET(Input!$BA18,0,CT$14-$B18-1),0)\n+IF(AND(CT$14>$B18,$C18>$B18,CT$14-$B18<$C$5),OFFSET(Input!$BA18,0,CT$14-$B18-1),0)*$D18   -    IF(AND(CT$14>$C18,CT$14-$C18<$C$5),OFFSET(Input!$BA18,0,CT$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP18,0)  +   CT18-IF(AND($B18<CU$14,CU$14-$B18<$C$5),OFFSET(Input!$BA18,0,CU$14-$B18-1),0)\n+IF(AND(CU$14>$B18,$C18>$B18,CU$14-$B18<$C$5),OFFSET(Input!$BA18,0,CU$14-$B18-1),0)*$D18   -    IF(AND(CU$14>$C18,CU$14-$C18<$C$5),OFFSET(Input!$BA18,0,CU$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ18,0)  +   CU18-IF(AND($B18<CV$14,CV$14-$B18<$C$5),OFFSET(Input!$BA18,0,CV$14-$B18-1),0)\n+IF(AND(CV$14>$B18,$C18>$B18,CV$14-$B18<$C$5),OFFSET(Input!$BA18,0,CV$14-$B18-1),0)*$D18   -    IF(AND(CV$14>$C18,CV$14-$C18<$C$5),OFFSET(Input!$BA18,0,CV$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER18,0)  +   CV18-IF(AND($B18<CW$14,CW$14-$B18<$C$5),OFFSET(Input!$BA18,0,CW$14-$B18-1),0)\n+IF(AND(CW$14>$B18,$C18>$B18,CW$14-$B18<$C$5),OFFSET(Input!$BA18,0,CW$14-$B18-1),0)*$D18   -    IF(AND(CW$14>$C18,CW$14-$C18<$C$5),OFFSET(Input!$BA18,0,CW$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES18,0)  +   CW18-IF(AND($B18<CX$14,CX$14-$B18<$C$5),OFFSET(Input!$BA18,0,CX$14-$B18-1),0)\n+IF(AND(CX$14>$B18,$C18>$B18,CX$14-$B18<$C$5),OFFSET(Input!$BA18,0,CX$14-$B18-1),0)*$D18   -    IF(AND(CX$14>$C18,CX$14-$C18<$C$5),OFFSET(Input!$BA18,0,CX$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET18,0)  +   CX18-IF(AND($B18<CY$14,CY$14-$B18<$C$5),OFFSET(Input!$BA18,0,CY$14-$B18-1),0)\n+IF(AND(CY$14>$B18,$C18>$B18,CY$14-$B18<$C$5),OFFSET(Input!$BA18,0,CY$14-$B18-1),0)*$D18   -    IF(AND(CY$14>$C18,CY$14-$C18<$C$5),OFFSET(Input!$BA18,0,CY$14-$C18-1),0)*$D18","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU18,0)  +   CY18-IF(AND($B18<CZ$14,CZ$14-$B18<$C$5),OFFSET(Input!$BA18,0,CZ$14-$B18-1),0)\n+IF(AND(CZ$14>$B18,$C18>$B18,CZ$14-$B18<$C$5),OFFSET(Input!$BA18,0,CZ$14-$B18-1),0)*$D18   -    IF(AND(CZ$14>$C18,CZ$14-$C18<$C$5),OFFSET(Input!$BA18,0,CZ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV18,0)  +   CZ18-IF(AND($B18<DA$14,DA$14-$B18<$C$5),OFFSET(Input!$BA18,0,DA$14-$B18-1),0)\n+IF(AND(DA$14>$B18,$C18>$B18,DA$14-$B18<$C$5),OFFSET(Input!$BA18,0,DA$14-$B18-1),0)*$D18   -    IF(AND(DA$14>$C18,DA$14-$C18<$C$5),OFFSET(Input!$BA18,0,DA$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW18,0)  +   DA18-IF(AND($B18<DB$14,DB$14-$B18<$C$5),OFFSET(Input!$BA18,0,DB$14-$B18-1),0)\n+IF(AND(DB$14>$B18,$C18>$B18,DB$14-$B18<$C$5),OFFSET(Input!$BA18,0,DB$14-$B18-1),0)*$D18   -    IF(AND(DB$14>$C18,DB$14-$C18<$C$5),OFFSET(Input!$BA18,0,DB$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX18,0)  +   DB18-IF(AND($B18<DC$14,DC$14-$B18<$C$5),OFFSET(Input!$BA18,0,DC$14-$B18-1),0)\n+IF(AND(DC$14>$B18,$C18>$B18,DC$14-$B18<$C$5),OFFSET(Input!$BA18,0,DC$14-$B18-1),0)*$D18   -    IF(AND(DC$14>$C18,DC$14-$C18<$C$5),OFFSET(Input!$BA18,0,DC$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY18,0)  +   DC18-IF(AND($B18<DD$14,DD$14-$B18<$C$5),OFFSET(Input!$BA18,0,DD$14-$B18-1),0)\n+IF(AND(DD$14>$B18,$C18>$B18,DD$14-$B18<$C$5),OFFSET(Input!$BA18,0,DD$14-$B18-1),0)*$D18   -    IF(AND(DD$14>$C18,DD$14-$C18<$C$5),OFFSET(Input!$BA18,0,DD$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ18,0)  +   DD18-IF(AND($B18<DE$14,DE$14-$B18<$C$5),OFFSET(Input!$BA18,0,DE$14-$B18-1),0)\n+IF(AND(DE$14>$B18,$C18>$B18,DE$14-$B18<$C$5),OFFSET(Input!$BA18,0,DE$14-$B18-1),0)*$D18   -    IF(AND(DE$14>$C18,DE$14-$C18<$C$5),OFFSET(Input!$BA18,0,DE$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA18,0)  +   DE18-IF(AND($B18<DF$14,DF$14-$B18<$C$5),OFFSET(Input!$BA18,0,DF$14-$B18-1),0)\n+IF(AND(DF$14>$B18,$C18>$B18,DF$14-$B18<$C$5),OFFSET(Input!$BA18,0,DF$14-$B18-1),0)*$D18   -    IF(AND(DF$14>$C18,DF$14-$C18<$C$5),OFFSET(Input!$BA18,0,DF$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB18,0)  +   DF18-IF(AND($B18<DG$14,DG$14-$B18<$C$5),OFFSET(Input!$BA18,0,DG$14-$B18-1),0)\n+IF(AND(DG$14>$B18,$C18>$B18,DG$14-$B18<$C$5),OFFSET(Input!$BA18,0,DG$14-$B18-1),0)*$D18   -    IF(AND(DG$14>$C18,DG$14-$C18<$C$5),OFFSET(Input!$BA18,0,DG$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC18,0)  +   DG18-IF(AND($B18<DH$14,DH$14-$B18<$C$5),OFFSET(Input!$BA18,0,DH$14-$B18-1),0)\n+IF(AND(DH$14>$B18,$C18>$B18,DH$14-$B18<$C$5),OFFSET(Input!$BA18,0,DH$14-$B18-1),0)*$D18   -    IF(AND(DH$14>$C18,DH$14-$C18<$C$5),OFFSET(Input!$BA18,0,DH$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD18,0)  +   DH18-IF(AND($B18<DI$14,DI$14-$B18<$C$5),OFFSET(Input!$BA18,0,DI$14-$B18-1),0)\n+IF(AND(DI$14>$B18,$C18>$B18,DI$14-$B18<$C$5),OFFSET(Input!$BA18,0,DI$14-$B18-1),0)*$D18   -    IF(AND(DI$14>$C18,DI$14-$C18<$C$5),OFFSET(Input!$BA18,0,DI$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE18,0)  +   DI18-IF(AND($B18<DJ$14,DJ$14-$B18<$C$5),OFFSET(Input!$BA18,0,DJ$14-$B18-1),0)\n+IF(AND(DJ$14>$B18,$C18>$B18,DJ$14-$B18<$C$5),OFFSET(Input!$BA18,0,DJ$14-$B18-1),0)*$D18   -    IF(AND(DJ$14>$C18,DJ$14-$C18<$C$5),OFFSET(Input!$BA18,0,DJ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF18,0)  +   DJ18-IF(AND($B18<DK$14,DK$14-$B18<$C$5),OFFSET(Input!$BA18,0,DK$14-$B18-1),0)\n+IF(AND(DK$14>$B18,$C18>$B18,DK$14-$B18<$C$5),OFFSET(Input!$BA18,0,DK$14-$B18-1),0)*$D18   -    IF(AND(DK$14>$C18,DK$14-$C18<$C$5),OFFSET(Input!$BA18,0,DK$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG18,0)  +   DK18-IF(AND($B18<DL$14,DL$14-$B18<$C$5),OFFSET(Input!$BA18,0,DL$14-$B18-1),0)\n+IF(AND(DL$14>$B18,$C18>$B18,DL$14-$B18<$C$5),OFFSET(Input!$BA18,0,DL$14-$B18-1),0)*$D18   -    IF(AND(DL$14>$C18,DL$14-$C18<$C$5),OFFSET(Input!$BA18,0,DL$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH18,0)  +   DL18-IF(AND($B18<DM$14,DM$14-$B18<$C$5),OFFSET(Input!$BA18,0,DM$14-$B18-1),0)\n+IF(AND(DM$14>$B18,$C18>$B18,DM$14-$B18<$C$5),OFFSET(Input!$BA18,0,DM$14-$B18-1),0)*$D18   -    IF(AND(DM$14>$C18,DM$14-$C18<$C$5),OFFSET(Input!$BA18,0,DM$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI18,0)  +   DM18-IF(AND($B18<DN$14,DN$14-$B18<$C$5),OFFSET(Input!$BA18,0,DN$14-$B18-1),0)\n+IF(AND(DN$14>$B18,$C18>$B18,DN$14-$B18<$C$5),OFFSET(Input!$BA18,0,DN$14-$B18-1),0)*$D18   -    IF(AND(DN$14>$C18,DN$14-$C18<$C$5),OFFSET(Input!$BA18,0,DN$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ18,0)  +   DN18-IF(AND($B18<DO$14,DO$14-$B18<$C$5),OFFSET(Input!$BA18,0,DO$14-$B18-1),0)\n+IF(AND(DO$14>$B18,$C18>$B18,DO$14-$B18<$C$5),OFFSET(Input!$BA18,0,DO$14-$B18-1),0)*$D18   -    IF(AND(DO$14>$C18,DO$14-$C18<$C$5),OFFSET(Input!$BA18,0,DO$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK18,0)  +   DO18-IF(AND($B18<DP$14,DP$14-$B18<$C$5),OFFSET(Input!$BA18,0,DP$14-$B18-1),0)\n+IF(AND(DP$14>$B18,$C18>$B18,DP$14-$B18<$C$5),OFFSET(Input!$BA18,0,DP$14-$B18-1),0)*$D18   -    IF(AND(DP$14>$C18,DP$14-$C18<$C$5),OFFSET(Input!$BA18,0,DP$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL18,0)  +   DP18-IF(AND($B18<DQ$14,DQ$14-$B18<$C$5),OFFSET(Input!$BA18,0,DQ$14-$B18-1),0)\n+IF(AND(DQ$14>$B18,$C18>$B18,DQ$14-$B18<$C$5),OFFSET(Input!$BA18,0,DQ$14-$B18-1),0)*$D18   -    IF(AND(DQ$14>$C18,DQ$14-$C18<$C$5),OFFSET(Input!$BA18,0,DQ$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM18,0)  +   DQ18-IF(AND($B18<DR$14,DR$14-$B18<$C$5),OFFSET(Input!$BA18,0,DR$14-$B18-1),0)\n+IF(AND(DR$14>$B18,$C18>$B18,DR$14-$B18<$C$5),OFFSET(Input!$BA18,0,DR$14-$B18-1),0)*$D18   -    IF(AND(DR$14>$C18,DR$14-$C18<$C$5),OFFSET(Input!$BA18,0,DR$14-$C18-1),0)*$D18","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN18,0)  +   DR18-IF(AND($B18<DS$14,DS$14-$B18<$C$5),OFFSET(Input!$BA18,0,DS$14-$B18-1),0)\n+IF(AND(DS$14>$B18,$C18>$B18,DS$14-$B18<$C$5),OFFSET(Input!$BA18,0,DS$14-$B18-1),0)*$D18   -    IF(AND(DS$14>$C18,DS$14-$C18<$C$5),OFFSET(Input!$BA18,0,DS$14-$C18-1),0)*$D18","v":0}]
[{"$f":"Calcs!A19","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E19),1,Calcs!E19)*Periods,0)","v":0},{"$f":"ROUND(MAX(B19,Input!Z19*Periods),0)","v":0},{"$f":"IF(Calcs!DY19>Calcs!DZ19,IF(Input!R19<>0,Input!AC19/Input!R19,0),IF(Input!V19<>0,Input!AE19/Input!V19,0))","v":0},null,{"$f":"Input!BA19","v":0},{"$f":"IF(G$14<=$C$5,Input!BB19,0)  +   F19-IF(AND($B19<G$14,G$14-$B19<$C$5),OFFSET(Input!$BA19,0,G$14-$B19-1),0)\n+IF(AND(G$14>$B19,$C19>$B19,G$14-$B19<$C$5),OFFSET(Input!$BA19,0,G$14-$B19-1),0)*$D19   -    IF(AND(G$14>$C19,G$14-$C19<$C$5),OFFSET(Input!$BA19,0,G$14-$C19-1),0)*$D19","v":0},{"$f":"IF(H$14<=$C$5,Input!BC19,0)  +   G19-IF(AND($B19<H$14,H$14-$B19<$C$5),OFFSET(Input!$BA19,0,H$14-$B19-1),0)\n+IF(AND(H$14>$B19,$C19>$B19,H$14-$B19<$C$5),OFFSET(Input!$BA19,0,H$14-$B19-1),0)*$D19   -    IF(AND(H$14>$C19,H$14-$C19<$C$5),OFFSET(Input!$BA19,0,H$14-$C19-1),0)*$D19","v":0},{"$f":"IF(I$14<=$C$5,Input!BD19,0)  +   H19-IF(AND($B19<I$14,I$14-$B19<$C$5),OFFSET(Input!$BA19,0,I$14-$B19-1),0)\n+IF(AND(I$14>$B19,$C19>$B19,I$14-$B19<$C$5),OFFSET(Input!$BA19,0,I$14-$B19-1),0)*$D19   -    IF(AND(I$14>$C19,I$14-$C19<$C$5),OFFSET(Input!$BA19,0,I$14-$C19-1),0)*$D19","v":0},{"$f":"IF(J$14<=$C$5,Input!BE19,0)  +   I19-IF(AND($B19<J$14,J$14-$B19<$C$5),OFFSET(Input!$BA19,0,J$14-$B19-1),0)\n+IF(AND(J$14>$B19,$C19>$B19,J$14-$B19<$C$5),OFFSET(Input!$BA19,0,J$14-$B19-1),0)*$D19   -    IF(AND(J$14>$C19,J$14-$C19<$C$5),OFFSET(Input!$BA19,0,J$14-$C19-1),0)*$D19","v":0},{"$f":"IF(K$14<=$C$5,Input!BF19,0)  +   J19-IF(AND($B19<K$14,K$14-$B19<$C$5),OFFSET(Input!$BA19,0,K$14-$B19-1),0)\n+IF(AND(K$14>$B19,$C19>$B19,K$14-$B19<$C$5),OFFSET(Input!$BA19,0,K$14-$B19-1),0)*$D19   -    IF(AND(K$14>$C19,K$14-$C19<$C$5),OFFSET(Input!$BA19,0,K$14-$C19-1),0)*$D19","v":0},{"$f":"IF(L$14<=$C$5,Input!BG19,0)  +   K19-IF(AND($B19<L$14,L$14-$B19<$C$5),OFFSET(Input!$BA19,0,L$14-$B19-1),0)\n+IF(AND(L$14>$B19,$C19>$B19,L$14-$B19<$C$5),OFFSET(Input!$BA19,0,L$14-$B19-1),0)*$D19   -    IF(AND(L$14>$C19,L$14-$C19<$C$5),OFFSET(Input!$BA19,0,L$14-$C19-1),0)*$D19","v":0},{"$f":"IF(M$14<=$C$5,Input!BH19,0)  +   L19-IF(AND($B19<M$14,M$14-$B19<$C$5),OFFSET(Input!$BA19,0,M$14-$B19-1),0)\n+IF(AND(M$14>$B19,$C19>$B19,M$14-$B19<$C$5),OFFSET(Input!$BA19,0,M$14-$B19-1),0)*$D19   -    IF(AND(M$14>$C19,M$14-$C19<$C$5),OFFSET(Input!$BA19,0,M$14-$C19-1),0)*$D19","v":0},{"$f":"IF(N$14<=$C$5,Input!BI19,0)  +   M19-IF(AND($B19<N$14,N$14-$B19<$C$5),OFFSET(Input!$BA19,0,N$14-$B19-1),0)\n+IF(AND(N$14>$B19,$C19>$B19,N$14-$B19<$C$5),OFFSET(Input!$BA19,0,N$14-$B19-1),0)*$D19   -    IF(AND(N$14>$C19,N$14-$C19<$C$5),OFFSET(Input!$BA19,0,N$14-$C19-1),0)*$D19","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ19,0)  +   N19-IF(AND($B19<O$14,O$14-$B19<$C$5),OFFSET(Input!$BA19,0,O$14-$B19-1),0)\n+IF(AND(O$14>$B19,$C19>$B19,O$14-$B19<$C$5),OFFSET(Input!$BA19,0,O$14-$B19-1),0)*$D19   -    IF(AND(O$14>$C19,O$14-$C19<$C$5),OFFSET(Input!$BA19,0,O$14-$C19-1),0)*$D19","v":0},{"$f":"IF(P$14<=$C$5,Input!BK19,0)  +   O19-IF(AND($B19<P$14,P$14-$B19<$C$5),OFFSET(Input!$BA19,0,P$14-$B19-1),0)\n+IF(AND(P$14>$B19,$C19>$B19,P$14-$B19<$C$5),OFFSET(Input!$BA19,0,P$14-$B19-1),0)*$D19   -    IF(AND(P$14>$C19,P$14-$C19<$C$5),OFFSET(Input!$BA19,0,P$14-$C19-1),0)*$D19","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL19,0)  +   P19-IF(AND($B19<Q$14,Q$14-$B19<$C$5),OFFSET(Input!$BA19,0,Q$14-$B19-1),0)\n+IF(AND(Q$14>$B19,$C19>$B19,Q$14-$B19<$C$5),OFFSET(Input!$BA19,0,Q$14-$B19-1),0)*$D19   -    IF(AND(Q$14>$C19,Q$14-$C19<$C$5),OFFSET(Input!$BA19,0,Q$14-$C19-1),0)*$D19","v":0},{"$f":"IF(R$14<=$C$5,Input!BM19,0)  +   Q19-IF(AND($B19<R$14,R$14-$B19<$C$5),OFFSET(Input!$BA19,0,R$14-$B19-1),0)\n+IF(AND(R$14>$B19,$C19>$B19,R$14-$B19<$C$5),OFFSET(Input!$BA19,0,R$14-$B19-1),0)*$D19   -    IF(AND(R$14>$C19,R$14-$C19<$C$5),OFFSET(Input!$BA19,0,R$14-$C19-1),0)*$D19","v":0},{"$f":"IF(S$14<=$C$5,Input!BN19,0)  +   R19-IF(AND($B19<S$14,S$14-$B19<$C$5),OFFSET(Input!$BA19,0,S$14-$B19-1),0)\n+IF(AND(S$14>$B19,$C19>$B19,S$14-$B19<$C$5),OFFSET(Input!$BA19,0,S$14-$B19-1),0)*$D19   -    IF(AND(S$14>$C19,S$14-$C19<$C$5),OFFSET(Input!$BA19,0,S$14-$C19-1),0)*$D19","v":0},{"$f":"IF(T$14<=$C$5,Input!BO19,0)  +   S19-IF(AND($B19<T$14,T$14-$B19<$C$5),OFFSET(Input!$BA19,0,T$14-$B19-1),0)\n+IF(AND(T$14>$B19,$C19>$B19,T$14-$B19<$C$5),OFFSET(Input!$BA19,0,T$14-$B19-1),0)*$D19   -    IF(AND(T$14>$C19,T$14-$C19<$C$5),OFFSET(Input!$BA19,0,T$14-$C19-1),0)*$D19","v":0},{"$f":"IF(U$14<=$C$5,Input!BP19,0)  +   T19-IF(AND($B19<U$14,U$14-$B19<$C$5),OFFSET(Input!$BA19,0,U$14-$B19-1),0)\n+IF(AND(U$14>$B19,$C19>$B19,U$14-$B19<$C$5),OFFSET(Input!$BA19,0,U$14-$B19-1),0)*$D19   -    IF(AND(U$14>$C19,U$14-$C19<$C$5),OFFSET(Input!$BA19,0,U$14-$C19-1),0)*$D19","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ19,0)  +   U19-IF(AND($B19<V$14,V$14-$B19<$C$5),OFFSET(Input!$BA19,0,V$14-$B19-1),0)\n+IF(AND(V$14>$B19,$C19>$B19,V$14-$B19<$C$5),OFFSET(Input!$BA19,0,V$14-$B19-1),0)*$D19   -    IF(AND(V$14>$C19,V$14-$C19<$C$5),OFFSET(Input!$BA19,0,V$14-$C19-1),0)*$D19","v":0},{"$f":"IF(W$14<=$C$5,Input!BR19,0)  +   V19-IF(AND($B19<W$14,W$14-$B19<$C$5),OFFSET(Input!$BA19,0,W$14-$B19-1),0)\n+IF(AND(W$14>$B19,$C19>$B19,W$14-$B19<$C$5),OFFSET(Input!$BA19,0,W$14-$B19-1),0)*$D19   -    IF(AND(W$14>$C19,W$14-$C19<$C$5),OFFSET(Input!$BA19,0,W$14-$C19-1),0)*$D19","v":0},{"$f":"IF(X$14<=$C$5,Input!BS19,0)  +   W19-IF(AND($B19<X$14,X$14-$B19<$C$5),OFFSET(Input!$BA19,0,X$14-$B19-1),0)\n+IF(AND(X$14>$B19,$C19>$B19,X$14-$B19<$C$5),OFFSET(Input!$BA19,0,X$14-$B19-1),0)*$D19   -    IF(AND(X$14>$C19,X$14-$C19<$C$5),OFFSET(Input!$BA19,0,X$14-$C19-1),0)*$D19","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT19,0)  +   X19-IF(AND($B19<Y$14,Y$14-$B19<$C$5),OFFSET(Input!$BA19,0,Y$14-$B19-1),0)\n+IF(AND(Y$14>$B19,$C19>$B19,Y$14-$B19<$C$5),OFFSET(Input!$BA19,0,Y$14-$B19-1),0)*$D19   -    IF(AND(Y$14>$C19,Y$14-$C19<$C$5),OFFSET(Input!$BA19,0,Y$14-$C19-1),0)*$D19","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU19,0)  +   Y19-IF(AND($B19<Z$14,Z$14-$B19<$C$5),OFFSET(Input!$BA19,0,Z$14-$B19-1),0)\n+IF(AND(Z$14>$B19,$C19>$B19,Z$14-$B19<$C$5),OFFSET(Input!$BA19,0,Z$14-$B19-1),0)*$D19   -    IF(AND(Z$14>$C19,Z$14-$C19<$C$5),OFFSET(Input!$BA19,0,Z$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV19,0)  +   Z19-IF(AND($B19<AA$14,AA$14-$B19<$C$5),OFFSET(Input!$BA19,0,AA$14-$B19-1),0)\n+IF(AND(AA$14>$B19,$C19>$B19,AA$14-$B19<$C$5),OFFSET(Input!$BA19,0,AA$14-$B19-1),0)*$D19   -    IF(AND(AA$14>$C19,AA$14-$C19<$C$5),OFFSET(Input!$BA19,0,AA$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW19,0)  +   AA19-IF(AND($B19<AB$14,AB$14-$B19<$C$5),OFFSET(Input!$BA19,0,AB$14-$B19-1),0)\n+IF(AND(AB$14>$B19,$C19>$B19,AB$14-$B19<$C$5),OFFSET(Input!$BA19,0,AB$14-$B19-1),0)*$D19   -    IF(AND(AB$14>$C19,AB$14-$C19<$C$5),OFFSET(Input!$BA19,0,AB$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX19,0)  +   AB19-IF(AND($B19<AC$14,AC$14-$B19<$C$5),OFFSET(Input!$BA19,0,AC$14-$B19-1),0)\n+IF(AND(AC$14>$B19,$C19>$B19,AC$14-$B19<$C$5),OFFSET(Input!$BA19,0,AC$14-$B19-1),0)*$D19   -    IF(AND(AC$14>$C19,AC$14-$C19<$C$5),OFFSET(Input!$BA19,0,AC$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY19,0)  +   AC19-IF(AND($B19<AD$14,AD$14-$B19<$C$5),OFFSET(Input!$BA19,0,AD$14-$B19-1),0)\n+IF(AND(AD$14>$B19,$C19>$B19,AD$14-$B19<$C$5),OFFSET(Input!$BA19,0,AD$14-$B19-1),0)*$D19   -    IF(AND(AD$14>$C19,AD$14-$C19<$C$5),OFFSET(Input!$BA19,0,AD$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ19,0)  +   AD19-IF(AND($B19<AE$14,AE$14-$B19<$C$5),OFFSET(Input!$BA19,0,AE$14-$B19-1),0)\n+IF(AND(AE$14>$B19,$C19>$B19,AE$14-$B19<$C$5),OFFSET(Input!$BA19,0,AE$14-$B19-1),0)*$D19   -    IF(AND(AE$14>$C19,AE$14-$C19<$C$5),OFFSET(Input!$BA19,0,AE$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA19,0)  +   AE19-IF(AND($B19<AF$14,AF$14-$B19<$C$5),OFFSET(Input!$BA19,0,AF$14-$B19-1),0)\n+IF(AND(AF$14>$B19,$C19>$B19,AF$14-$B19<$C$5),OFFSET(Input!$BA19,0,AF$14-$B19-1),0)*$D19   -    IF(AND(AF$14>$C19,AF$14-$C19<$C$5),OFFSET(Input!$BA19,0,AF$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB19,0)  +   AF19-IF(AND($B19<AG$14,AG$14-$B19<$C$5),OFFSET(Input!$BA19,0,AG$14-$B19-1),0)\n+IF(AND(AG$14>$B19,$C19>$B19,AG$14-$B19<$C$5),OFFSET(Input!$BA19,0,AG$14-$B19-1),0)*$D19   -    IF(AND(AG$14>$C19,AG$14-$C19<$C$5),OFFSET(Input!$BA19,0,AG$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC19,0)  +   AG19-IF(AND($B19<AH$14,AH$14-$B19<$C$5),OFFSET(Input!$BA19,0,AH$14-$B19-1),0)\n+IF(AND(AH$14>$B19,$C19>$B19,AH$14-$B19<$C$5),OFFSET(Input!$BA19,0,AH$14-$B19-1),0)*$D19   -    IF(AND(AH$14>$C19,AH$14-$C19<$C$5),OFFSET(Input!$BA19,0,AH$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD19,0)  +   AH19-IF(AND($B19<AI$14,AI$14-$B19<$C$5),OFFSET(Input!$BA19,0,AI$14-$B19-1),0)\n+IF(AND(AI$14>$B19,$C19>$B19,AI$14-$B19<$C$5),OFFSET(Input!$BA19,0,AI$14-$B19-1),0)*$D19   -    IF(AND(AI$14>$C19,AI$14-$C19<$C$5),OFFSET(Input!$BA19,0,AI$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE19,0)  +   AI19-IF(AND($B19<AJ$14,AJ$14-$B19<$C$5),OFFSET(Input!$BA19,0,AJ$14-$B19-1),0)\n+IF(AND(AJ$14>$B19,$C19>$B19,AJ$14-$B19<$C$5),OFFSET(Input!$BA19,0,AJ$14-$B19-1),0)*$D19   -    IF(AND(AJ$14>$C19,AJ$14-$C19<$C$5),OFFSET(Input!$BA19,0,AJ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF19,0)  +   AJ19-IF(AND($B19<AK$14,AK$14-$B19<$C$5),OFFSET(Input!$BA19,0,AK$14-$B19-1),0)\n+IF(AND(AK$14>$B19,$C19>$B19,AK$14-$B19<$C$5),OFFSET(Input!$BA19,0,AK$14-$B19-1),0)*$D19   -    IF(AND(AK$14>$C19,AK$14-$C19<$C$5),OFFSET(Input!$BA19,0,AK$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG19,0)  +   AK19-IF(AND($B19<AL$14,AL$14-$B19<$C$5),OFFSET(Input!$BA19,0,AL$14-$B19-1),0)\n+IF(AND(AL$14>$B19,$C19>$B19,AL$14-$B19<$C$5),OFFSET(Input!$BA19,0,AL$14-$B19-1),0)*$D19   -    IF(AND(AL$14>$C19,AL$14-$C19<$C$5),OFFSET(Input!$BA19,0,AL$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH19,0)  +   AL19-IF(AND($B19<AM$14,AM$14-$B19<$C$5),OFFSET(Input!$BA19,0,AM$14-$B19-1),0)\n+IF(AND(AM$14>$B19,$C19>$B19,AM$14-$B19<$C$5),OFFSET(Input!$BA19,0,AM$14-$B19-1),0)*$D19   -    IF(AND(AM$14>$C19,AM$14-$C19<$C$5),OFFSET(Input!$BA19,0,AM$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI19,0)  +   AM19-IF(AND($B19<AN$14,AN$14-$B19<$C$5),OFFSET(Input!$BA19,0,AN$14-$B19-1),0)\n+IF(AND(AN$14>$B19,$C19>$B19,AN$14-$B19<$C$5),OFFSET(Input!$BA19,0,AN$14-$B19-1),0)*$D19   -    IF(AND(AN$14>$C19,AN$14-$C19<$C$5),OFFSET(Input!$BA19,0,AN$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ19,0)  +   AN19-IF(AND($B19<AO$14,AO$14-$B19<$C$5),OFFSET(Input!$BA19,0,AO$14-$B19-1),0)\n+IF(AND(AO$14>$B19,$C19>$B19,AO$14-$B19<$C$5),OFFSET(Input!$BA19,0,AO$14-$B19-1),0)*$D19   -    IF(AND(AO$14>$C19,AO$14-$C19<$C$5),OFFSET(Input!$BA19,0,AO$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK19,0)  +   AO19-IF(AND($B19<AP$14,AP$14-$B19<$C$5),OFFSET(Input!$BA19,0,AP$14-$B19-1),0)\n+IF(AND(AP$14>$B19,$C19>$B19,AP$14-$B19<$C$5),OFFSET(Input!$BA19,0,AP$14-$B19-1),0)*$D19   -    IF(AND(AP$14>$C19,AP$14-$C19<$C$5),OFFSET(Input!$BA19,0,AP$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL19,0)  +   AP19-IF(AND($B19<AQ$14,AQ$14-$B19<$C$5),OFFSET(Input!$BA19,0,AQ$14-$B19-1),0)\n+IF(AND(AQ$14>$B19,$C19>$B19,AQ$14-$B19<$C$5),OFFSET(Input!$BA19,0,AQ$14-$B19-1),0)*$D19   -    IF(AND(AQ$14>$C19,AQ$14-$C19<$C$5),OFFSET(Input!$BA19,0,AQ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM19,0)  +   AQ19-IF(AND($B19<AR$14,AR$14-$B19<$C$5),OFFSET(Input!$BA19,0,AR$14-$B19-1),0)\n+IF(AND(AR$14>$B19,$C19>$B19,AR$14-$B19<$C$5),OFFSET(Input!$BA19,0,AR$14-$B19-1),0)*$D19   -    IF(AND(AR$14>$C19,AR$14-$C19<$C$5),OFFSET(Input!$BA19,0,AR$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN19,0)  +   AR19-IF(AND($B19<AS$14,AS$14-$B19<$C$5),OFFSET(Input!$BA19,0,AS$14-$B19-1),0)\n+IF(AND(AS$14>$B19,$C19>$B19,AS$14-$B19<$C$5),OFFSET(Input!$BA19,0,AS$14-$B19-1),0)*$D19   -    IF(AND(AS$14>$C19,AS$14-$C19<$C$5),OFFSET(Input!$BA19,0,AS$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO19,0)  +   AS19-IF(AND($B19<AT$14,AT$14-$B19<$C$5),OFFSET(Input!$BA19,0,AT$14-$B19-1),0)\n+IF(AND(AT$14>$B19,$C19>$B19,AT$14-$B19<$C$5),OFFSET(Input!$BA19,0,AT$14-$B19-1),0)*$D19   -    IF(AND(AT$14>$C19,AT$14-$C19<$C$5),OFFSET(Input!$BA19,0,AT$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP19,0)  +   AT19-IF(AND($B19<AU$14,AU$14-$B19<$C$5),OFFSET(Input!$BA19,0,AU$14-$B19-1),0)\n+IF(AND(AU$14>$B19,$C19>$B19,AU$14-$B19<$C$5),OFFSET(Input!$BA19,0,AU$14-$B19-1),0)*$D19   -    IF(AND(AU$14>$C19,AU$14-$C19<$C$5),OFFSET(Input!$BA19,0,AU$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ19,0)  +   AU19-IF(AND($B19<AV$14,AV$14-$B19<$C$5),OFFSET(Input!$BA19,0,AV$14-$B19-1),0)\n+IF(AND(AV$14>$B19,$C19>$B19,AV$14-$B19<$C$5),OFFSET(Input!$BA19,0,AV$14-$B19-1),0)*$D19   -    IF(AND(AV$14>$C19,AV$14-$C19<$C$5),OFFSET(Input!$BA19,0,AV$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR19,0)  +   AV19-IF(AND($B19<AW$14,AW$14-$B19<$C$5),OFFSET(Input!$BA19,0,AW$14-$B19-1),0)\n+IF(AND(AW$14>$B19,$C19>$B19,AW$14-$B19<$C$5),OFFSET(Input!$BA19,0,AW$14-$B19-1),0)*$D19   -    IF(AND(AW$14>$C19,AW$14-$C19<$C$5),OFFSET(Input!$BA19,0,AW$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS19,0)  +   AW19-IF(AND($B19<AX$14,AX$14-$B19<$C$5),OFFSET(Input!$BA19,0,AX$14-$B19-1),0)\n+IF(AND(AX$14>$B19,$C19>$B19,AX$14-$B19<$C$5),OFFSET(Input!$BA19,0,AX$14-$B19-1),0)*$D19   -    IF(AND(AX$14>$C19,AX$14-$C19<$C$5),OFFSET(Input!$BA19,0,AX$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT19,0)  +   AX19-IF(AND($B19<AY$14,AY$14-$B19<$C$5),OFFSET(Input!$BA19,0,AY$14-$B19-1),0)\n+IF(AND(AY$14>$B19,$C19>$B19,AY$14-$B19<$C$5),OFFSET(Input!$BA19,0,AY$14-$B19-1),0)*$D19   -    IF(AND(AY$14>$C19,AY$14-$C19<$C$5),OFFSET(Input!$BA19,0,AY$14-$C19-1),0)*$D19","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU19,0)  +   AY19-IF(AND($B19<AZ$14,AZ$14-$B19<$C$5),OFFSET(Input!$BA19,0,AZ$14-$B19-1),0)\n+IF(AND(AZ$14>$B19,$C19>$B19,AZ$14-$B19<$C$5),OFFSET(Input!$BA19,0,AZ$14-$B19-1),0)*$D19   -    IF(AND(AZ$14>$C19,AZ$14-$C19<$C$5),OFFSET(Input!$BA19,0,AZ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV19,0)  +   AZ19-IF(AND($B19<BA$14,BA$14-$B19<$C$5),OFFSET(Input!$BA19,0,BA$14-$B19-1),0)\n+IF(AND(BA$14>$B19,$C19>$B19,BA$14-$B19<$C$5),OFFSET(Input!$BA19,0,BA$14-$B19-1),0)*$D19   -    IF(AND(BA$14>$C19,BA$14-$C19<$C$5),OFFSET(Input!$BA19,0,BA$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW19,0)  +   BA19-IF(AND($B19<BB$14,BB$14-$B19<$C$5),OFFSET(Input!$BA19,0,BB$14-$B19-1),0)\n+IF(AND(BB$14>$B19,$C19>$B19,BB$14-$B19<$C$5),OFFSET(Input!$BA19,0,BB$14-$B19-1),0)*$D19   -    IF(AND(BB$14>$C19,BB$14-$C19<$C$5),OFFSET(Input!$BA19,0,BB$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX19,0)  +   BB19-IF(AND($B19<BC$14,BC$14-$B19<$C$5),OFFSET(Input!$BA19,0,BC$14-$B19-1),0)\n+IF(AND(BC$14>$B19,$C19>$B19,BC$14-$B19<$C$5),OFFSET(Input!$BA19,0,BC$14-$B19-1),0)*$D19   -    IF(AND(BC$14>$C19,BC$14-$C19<$C$5),OFFSET(Input!$BA19,0,BC$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY19,0)  +   BC19-IF(AND($B19<BD$14,BD$14-$B19<$C$5),OFFSET(Input!$BA19,0,BD$14-$B19-1),0)\n+IF(AND(BD$14>$B19,$C19>$B19,BD$14-$B19<$C$5),OFFSET(Input!$BA19,0,BD$14-$B19-1),0)*$D19   -    IF(AND(BD$14>$C19,BD$14-$C19<$C$5),OFFSET(Input!$BA19,0,BD$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ19,0)  +   BD19-IF(AND($B19<BE$14,BE$14-$B19<$C$5),OFFSET(Input!$BA19,0,BE$14-$B19-1),0)\n+IF(AND(BE$14>$B19,$C19>$B19,BE$14-$B19<$C$5),OFFSET(Input!$BA19,0,BE$14-$B19-1),0)*$D19   -    IF(AND(BE$14>$C19,BE$14-$C19<$C$5),OFFSET(Input!$BA19,0,BE$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA19,0)  +   BE19-IF(AND($B19<BF$14,BF$14-$B19<$C$5),OFFSET(Input!$BA19,0,BF$14-$B19-1),0)\n+IF(AND(BF$14>$B19,$C19>$B19,BF$14-$B19<$C$5),OFFSET(Input!$BA19,0,BF$14-$B19-1),0)*$D19   -    IF(AND(BF$14>$C19,BF$14-$C19<$C$5),OFFSET(Input!$BA19,0,BF$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB19,0)  +   BF19-IF(AND($B19<BG$14,BG$14-$B19<$C$5),OFFSET(Input!$BA19,0,BG$14-$B19-1),0)\n+IF(AND(BG$14>$B19,$C19>$B19,BG$14-$B19<$C$5),OFFSET(Input!$BA19,0,BG$14-$B19-1),0)*$D19   -    IF(AND(BG$14>$C19,BG$14-$C19<$C$5),OFFSET(Input!$BA19,0,BG$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC19,0)  +   BG19-IF(AND($B19<BH$14,BH$14-$B19<$C$5),OFFSET(Input!$BA19,0,BH$14-$B19-1),0)\n+IF(AND(BH$14>$B19,$C19>$B19,BH$14-$B19<$C$5),OFFSET(Input!$BA19,0,BH$14-$B19-1),0)*$D19   -    IF(AND(BH$14>$C19,BH$14-$C19<$C$5),OFFSET(Input!$BA19,0,BH$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD19,0)  +   BH19-IF(AND($B19<BI$14,BI$14-$B19<$C$5),OFFSET(Input!$BA19,0,BI$14-$B19-1),0)\n+IF(AND(BI$14>$B19,$C19>$B19,BI$14-$B19<$C$5),OFFSET(Input!$BA19,0,BI$14-$B19-1),0)*$D19   -    IF(AND(BI$14>$C19,BI$14-$C19<$C$5),OFFSET(Input!$BA19,0,BI$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE19,0)  +   BI19-IF(AND($B19<BJ$14,BJ$14-$B19<$C$5),OFFSET(Input!$BA19,0,BJ$14-$B19-1),0)\n+IF(AND(BJ$14>$B19,$C19>$B19,BJ$14-$B19<$C$5),OFFSET(Input!$BA19,0,BJ$14-$B19-1),0)*$D19   -    IF(AND(BJ$14>$C19,BJ$14-$C19<$C$5),OFFSET(Input!$BA19,0,BJ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF19,0)  +   BJ19-IF(AND($B19<BK$14,BK$14-$B19<$C$5),OFFSET(Input!$BA19,0,BK$14-$B19-1),0)\n+IF(AND(BK$14>$B19,$C19>$B19,BK$14-$B19<$C$5),OFFSET(Input!$BA19,0,BK$14-$B19-1),0)*$D19   -    IF(AND(BK$14>$C19,BK$14-$C19<$C$5),OFFSET(Input!$BA19,0,BK$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG19,0)  +   BK19-IF(AND($B19<BL$14,BL$14-$B19<$C$5),OFFSET(Input!$BA19,0,BL$14-$B19-1),0)\n+IF(AND(BL$14>$B19,$C19>$B19,BL$14-$B19<$C$5),OFFSET(Input!$BA19,0,BL$14-$B19-1),0)*$D19   -    IF(AND(BL$14>$C19,BL$14-$C19<$C$5),OFFSET(Input!$BA19,0,BL$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH19,0)  +   BL19-IF(AND($B19<BM$14,BM$14-$B19<$C$5),OFFSET(Input!$BA19,0,BM$14-$B19-1),0)\n+IF(AND(BM$14>$B19,$C19>$B19,BM$14-$B19<$C$5),OFFSET(Input!$BA19,0,BM$14-$B19-1),0)*$D19   -    IF(AND(BM$14>$C19,BM$14-$C19<$C$5),OFFSET(Input!$BA19,0,BM$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI19,0)  +   BM19-IF(AND($B19<BN$14,BN$14-$B19<$C$5),OFFSET(Input!$BA19,0,BN$14-$B19-1),0)\n+IF(AND(BN$14>$B19,$C19>$B19,BN$14-$B19<$C$5),OFFSET(Input!$BA19,0,BN$14-$B19-1),0)*$D19   -    IF(AND(BN$14>$C19,BN$14-$C19<$C$5),OFFSET(Input!$BA19,0,BN$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ19,0)  +   BN19-IF(AND($B19<BO$14,BO$14-$B19<$C$5),OFFSET(Input!$BA19,0,BO$14-$B19-1),0)\n+IF(AND(BO$14>$B19,$C19>$B19,BO$14-$B19<$C$5),OFFSET(Input!$BA19,0,BO$14-$B19-1),0)*$D19   -    IF(AND(BO$14>$C19,BO$14-$C19<$C$5),OFFSET(Input!$BA19,0,BO$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK19,0)  +   BO19-IF(AND($B19<BP$14,BP$14-$B19<$C$5),OFFSET(Input!$BA19,0,BP$14-$B19-1),0)\n+IF(AND(BP$14>$B19,$C19>$B19,BP$14-$B19<$C$5),OFFSET(Input!$BA19,0,BP$14-$B19-1),0)*$D19   -    IF(AND(BP$14>$C19,BP$14-$C19<$C$5),OFFSET(Input!$BA19,0,BP$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL19,0)  +   BP19-IF(AND($B19<BQ$14,BQ$14-$B19<$C$5),OFFSET(Input!$BA19,0,BQ$14-$B19-1),0)\n+IF(AND(BQ$14>$B19,$C19>$B19,BQ$14-$B19<$C$5),OFFSET(Input!$BA19,0,BQ$14-$B19-1),0)*$D19   -    IF(AND(BQ$14>$C19,BQ$14-$C19<$C$5),OFFSET(Input!$BA19,0,BQ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM19,0)  +   BQ19-IF(AND($B19<BR$14,BR$14-$B19<$C$5),OFFSET(Input!$BA19,0,BR$14-$B19-1),0)\n+IF(AND(BR$14>$B19,$C19>$B19,BR$14-$B19<$C$5),OFFSET(Input!$BA19,0,BR$14-$B19-1),0)*$D19   -    IF(AND(BR$14>$C19,BR$14-$C19<$C$5),OFFSET(Input!$BA19,0,BR$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN19,0)  +   BR19-IF(AND($B19<BS$14,BS$14-$B19<$C$5),OFFSET(Input!$BA19,0,BS$14-$B19-1),0)\n+IF(AND(BS$14>$B19,$C19>$B19,BS$14-$B19<$C$5),OFFSET(Input!$BA19,0,BS$14-$B19-1),0)*$D19   -    IF(AND(BS$14>$C19,BS$14-$C19<$C$5),OFFSET(Input!$BA19,0,BS$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO19,0)  +   BS19-IF(AND($B19<BT$14,BT$14-$B19<$C$5),OFFSET(Input!$BA19,0,BT$14-$B19-1),0)\n+IF(AND(BT$14>$B19,$C19>$B19,BT$14-$B19<$C$5),OFFSET(Input!$BA19,0,BT$14-$B19-1),0)*$D19   -    IF(AND(BT$14>$C19,BT$14-$C19<$C$5),OFFSET(Input!$BA19,0,BT$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP19,0)  +   BT19-IF(AND($B19<BU$14,BU$14-$B19<$C$5),OFFSET(Input!$BA19,0,BU$14-$B19-1),0)\n+IF(AND(BU$14>$B19,$C19>$B19,BU$14-$B19<$C$5),OFFSET(Input!$BA19,0,BU$14-$B19-1),0)*$D19   -    IF(AND(BU$14>$C19,BU$14-$C19<$C$5),OFFSET(Input!$BA19,0,BU$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ19,0)  +   BU19-IF(AND($B19<BV$14,BV$14-$B19<$C$5),OFFSET(Input!$BA19,0,BV$14-$B19-1),0)\n+IF(AND(BV$14>$B19,$C19>$B19,BV$14-$B19<$C$5),OFFSET(Input!$BA19,0,BV$14-$B19-1),0)*$D19   -    IF(AND(BV$14>$C19,BV$14-$C19<$C$5),OFFSET(Input!$BA19,0,BV$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR19,0)  +   BV19-IF(AND($B19<BW$14,BW$14-$B19<$C$5),OFFSET(Input!$BA19,0,BW$14-$B19-1),0)\n+IF(AND(BW$14>$B19,$C19>$B19,BW$14-$B19<$C$5),OFFSET(Input!$BA19,0,BW$14-$B19-1),0)*$D19   -    IF(AND(BW$14>$C19,BW$14-$C19<$C$5),OFFSET(Input!$BA19,0,BW$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS19,0)  +   BW19-IF(AND($B19<BX$14,BX$14-$B19<$C$5),OFFSET(Input!$BA19,0,BX$14-$B19-1),0)\n+IF(AND(BX$14>$B19,$C19>$B19,BX$14-$B19<$C$5),OFFSET(Input!$BA19,0,BX$14-$B19-1),0)*$D19   -    IF(AND(BX$14>$C19,BX$14-$C19<$C$5),OFFSET(Input!$BA19,0,BX$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT19,0)  +   BX19-IF(AND($B19<BY$14,BY$14-$B19<$C$5),OFFSET(Input!$BA19,0,BY$14-$B19-1),0)\n+IF(AND(BY$14>$B19,$C19>$B19,BY$14-$B19<$C$5),OFFSET(Input!$BA19,0,BY$14-$B19-1),0)*$D19   -    IF(AND(BY$14>$C19,BY$14-$C19<$C$5),OFFSET(Input!$BA19,0,BY$14-$C19-1),0)*$D19","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU19,0)  +   BY19-IF(AND($B19<BZ$14,BZ$14-$B19<$C$5),OFFSET(Input!$BA19,0,BZ$14-$B19-1),0)\n+IF(AND(BZ$14>$B19,$C19>$B19,BZ$14-$B19<$C$5),OFFSET(Input!$BA19,0,BZ$14-$B19-1),0)*$D19   -    IF(AND(BZ$14>$C19,BZ$14-$C19<$C$5),OFFSET(Input!$BA19,0,BZ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV19,0)  +   BZ19-IF(AND($B19<CA$14,CA$14-$B19<$C$5),OFFSET(Input!$BA19,0,CA$14-$B19-1),0)\n+IF(AND(CA$14>$B19,$C19>$B19,CA$14-$B19<$C$5),OFFSET(Input!$BA19,0,CA$14-$B19-1),0)*$D19   -    IF(AND(CA$14>$C19,CA$14-$C19<$C$5),OFFSET(Input!$BA19,0,CA$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW19,0)  +   CA19-IF(AND($B19<CB$14,CB$14-$B19<$C$5),OFFSET(Input!$BA19,0,CB$14-$B19-1),0)\n+IF(AND(CB$14>$B19,$C19>$B19,CB$14-$B19<$C$5),OFFSET(Input!$BA19,0,CB$14-$B19-1),0)*$D19   -    IF(AND(CB$14>$C19,CB$14-$C19<$C$5),OFFSET(Input!$BA19,0,CB$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX19,0)  +   CB19-IF(AND($B19<CC$14,CC$14-$B19<$C$5),OFFSET(Input!$BA19,0,CC$14-$B19-1),0)\n+IF(AND(CC$14>$B19,$C19>$B19,CC$14-$B19<$C$5),OFFSET(Input!$BA19,0,CC$14-$B19-1),0)*$D19   -    IF(AND(CC$14>$C19,CC$14-$C19<$C$5),OFFSET(Input!$BA19,0,CC$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY19,0)  +   CC19-IF(AND($B19<CD$14,CD$14-$B19<$C$5),OFFSET(Input!$BA19,0,CD$14-$B19-1),0)\n+IF(AND(CD$14>$B19,$C19>$B19,CD$14-$B19<$C$5),OFFSET(Input!$BA19,0,CD$14-$B19-1),0)*$D19   -    IF(AND(CD$14>$C19,CD$14-$C19<$C$5),OFFSET(Input!$BA19,0,CD$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ19,0)  +   CD19-IF(AND($B19<CE$14,CE$14-$B19<$C$5),OFFSET(Input!$BA19,0,CE$14-$B19-1),0)\n+IF(AND(CE$14>$B19,$C19>$B19,CE$14-$B19<$C$5),OFFSET(Input!$BA19,0,CE$14-$B19-1),0)*$D19   -    IF(AND(CE$14>$C19,CE$14-$C19<$C$5),OFFSET(Input!$BA19,0,CE$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA19,0)  +   CE19-IF(AND($B19<CF$14,CF$14-$B19<$C$5),OFFSET(Input!$BA19,0,CF$14-$B19-1),0)\n+IF(AND(CF$14>$B19,$C19>$B19,CF$14-$B19<$C$5),OFFSET(Input!$BA19,0,CF$14-$B19-1),0)*$D19   -    IF(AND(CF$14>$C19,CF$14-$C19<$C$5),OFFSET(Input!$BA19,0,CF$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB19,0)  +   CF19-IF(AND($B19<CG$14,CG$14-$B19<$C$5),OFFSET(Input!$BA19,0,CG$14-$B19-1),0)\n+IF(AND(CG$14>$B19,$C19>$B19,CG$14-$B19<$C$5),OFFSET(Input!$BA19,0,CG$14-$B19-1),0)*$D19   -    IF(AND(CG$14>$C19,CG$14-$C19<$C$5),OFFSET(Input!$BA19,0,CG$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC19,0)  +   CG19-IF(AND($B19<CH$14,CH$14-$B19<$C$5),OFFSET(Input!$BA19,0,CH$14-$B19-1),0)\n+IF(AND(CH$14>$B19,$C19>$B19,CH$14-$B19<$C$5),OFFSET(Input!$BA19,0,CH$14-$B19-1),0)*$D19   -    IF(AND(CH$14>$C19,CH$14-$C19<$C$5),OFFSET(Input!$BA19,0,CH$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED19,0)  +   CH19-IF(AND($B19<CI$14,CI$14-$B19<$C$5),OFFSET(Input!$BA19,0,CI$14-$B19-1),0)\n+IF(AND(CI$14>$B19,$C19>$B19,CI$14-$B19<$C$5),OFFSET(Input!$BA19,0,CI$14-$B19-1),0)*$D19   -    IF(AND(CI$14>$C19,CI$14-$C19<$C$5),OFFSET(Input!$BA19,0,CI$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE19,0)  +   CI19-IF(AND($B19<CJ$14,CJ$14-$B19<$C$5),OFFSET(Input!$BA19,0,CJ$14-$B19-1),0)\n+IF(AND(CJ$14>$B19,$C19>$B19,CJ$14-$B19<$C$5),OFFSET(Input!$BA19,0,CJ$14-$B19-1),0)*$D19   -    IF(AND(CJ$14>$C19,CJ$14-$C19<$C$5),OFFSET(Input!$BA19,0,CJ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF19,0)  +   CJ19-IF(AND($B19<CK$14,CK$14-$B19<$C$5),OFFSET(Input!$BA19,0,CK$14-$B19-1),0)\n+IF(AND(CK$14>$B19,$C19>$B19,CK$14-$B19<$C$5),OFFSET(Input!$BA19,0,CK$14-$B19-1),0)*$D19   -    IF(AND(CK$14>$C19,CK$14-$C19<$C$5),OFFSET(Input!$BA19,0,CK$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG19,0)  +   CK19-IF(AND($B19<CL$14,CL$14-$B19<$C$5),OFFSET(Input!$BA19,0,CL$14-$B19-1),0)\n+IF(AND(CL$14>$B19,$C19>$B19,CL$14-$B19<$C$5),OFFSET(Input!$BA19,0,CL$14-$B19-1),0)*$D19   -    IF(AND(CL$14>$C19,CL$14-$C19<$C$5),OFFSET(Input!$BA19,0,CL$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH19,0)  +   CL19-IF(AND($B19<CM$14,CM$14-$B19<$C$5),OFFSET(Input!$BA19,0,CM$14-$B19-1),0)\n+IF(AND(CM$14>$B19,$C19>$B19,CM$14-$B19<$C$5),OFFSET(Input!$BA19,0,CM$14-$B19-1),0)*$D19   -    IF(AND(CM$14>$C19,CM$14-$C19<$C$5),OFFSET(Input!$BA19,0,CM$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI19,0)  +   CM19-IF(AND($B19<CN$14,CN$14-$B19<$C$5),OFFSET(Input!$BA19,0,CN$14-$B19-1),0)\n+IF(AND(CN$14>$B19,$C19>$B19,CN$14-$B19<$C$5),OFFSET(Input!$BA19,0,CN$14-$B19-1),0)*$D19   -    IF(AND(CN$14>$C19,CN$14-$C19<$C$5),OFFSET(Input!$BA19,0,CN$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ19,0)  +   CN19-IF(AND($B19<CO$14,CO$14-$B19<$C$5),OFFSET(Input!$BA19,0,CO$14-$B19-1),0)\n+IF(AND(CO$14>$B19,$C19>$B19,CO$14-$B19<$C$5),OFFSET(Input!$BA19,0,CO$14-$B19-1),0)*$D19   -    IF(AND(CO$14>$C19,CO$14-$C19<$C$5),OFFSET(Input!$BA19,0,CO$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK19,0)  +   CO19-IF(AND($B19<CP$14,CP$14-$B19<$C$5),OFFSET(Input!$BA19,0,CP$14-$B19-1),0)\n+IF(AND(CP$14>$B19,$C19>$B19,CP$14-$B19<$C$5),OFFSET(Input!$BA19,0,CP$14-$B19-1),0)*$D19   -    IF(AND(CP$14>$C19,CP$14-$C19<$C$5),OFFSET(Input!$BA19,0,CP$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL19,0)  +   CP19-IF(AND($B19<CQ$14,CQ$14-$B19<$C$5),OFFSET(Input!$BA19,0,CQ$14-$B19-1),0)\n+IF(AND(CQ$14>$B19,$C19>$B19,CQ$14-$B19<$C$5),OFFSET(Input!$BA19,0,CQ$14-$B19-1),0)*$D19   -    IF(AND(CQ$14>$C19,CQ$14-$C19<$C$5),OFFSET(Input!$BA19,0,CQ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM19,0)  +   CQ19-IF(AND($B19<CR$14,CR$14-$B19<$C$5),OFFSET(Input!$BA19,0,CR$14-$B19-1),0)\n+IF(AND(CR$14>$B19,$C19>$B19,CR$14-$B19<$C$5),OFFSET(Input!$BA19,0,CR$14-$B19-1),0)*$D19   -    IF(AND(CR$14>$C19,CR$14-$C19<$C$5),OFFSET(Input!$BA19,0,CR$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN19,0)  +   CR19-IF(AND($B19<CS$14,CS$14-$B19<$C$5),OFFSET(Input!$BA19,0,CS$14-$B19-1),0)\n+IF(AND(CS$14>$B19,$C19>$B19,CS$14-$B19<$C$5),OFFSET(Input!$BA19,0,CS$14-$B19-1),0)*$D19   -    IF(AND(CS$14>$C19,CS$14-$C19<$C$5),OFFSET(Input!$BA19,0,CS$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO19,0)  +   CS19-IF(AND($B19<CT$14,CT$14-$B19<$C$5),OFFSET(Input!$BA19,0,CT$14-$B19-1),0)\n+IF(AND(CT$14>$B19,$C19>$B19,CT$14-$B19<$C$5),OFFSET(Input!$BA19,0,CT$14-$B19-1),0)*$D19   -    IF(AND(CT$14>$C19,CT$14-$C19<$C$5),OFFSET(Input!$BA19,0,CT$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP19,0)  +   CT19-IF(AND($B19<CU$14,CU$14-$B19<$C$5),OFFSET(Input!$BA19,0,CU$14-$B19-1),0)\n+IF(AND(CU$14>$B19,$C19>$B19,CU$14-$B19<$C$5),OFFSET(Input!$BA19,0,CU$14-$B19-1),0)*$D19   -    IF(AND(CU$14>$C19,CU$14-$C19<$C$5),OFFSET(Input!$BA19,0,CU$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ19,0)  +   CU19-IF(AND($B19<CV$14,CV$14-$B19<$C$5),OFFSET(Input!$BA19,0,CV$14-$B19-1),0)\n+IF(AND(CV$14>$B19,$C19>$B19,CV$14-$B19<$C$5),OFFSET(Input!$BA19,0,CV$14-$B19-1),0)*$D19   -    IF(AND(CV$14>$C19,CV$14-$C19<$C$5),OFFSET(Input!$BA19,0,CV$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER19,0)  +   CV19-IF(AND($B19<CW$14,CW$14-$B19<$C$5),OFFSET(Input!$BA19,0,CW$14-$B19-1),0)\n+IF(AND(CW$14>$B19,$C19>$B19,CW$14-$B19<$C$5),OFFSET(Input!$BA19,0,CW$14-$B19-1),0)*$D19   -    IF(AND(CW$14>$C19,CW$14-$C19<$C$5),OFFSET(Input!$BA19,0,CW$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES19,0)  +   CW19-IF(AND($B19<CX$14,CX$14-$B19<$C$5),OFFSET(Input!$BA19,0,CX$14-$B19-1),0)\n+IF(AND(CX$14>$B19,$C19>$B19,CX$14-$B19<$C$5),OFFSET(Input!$BA19,0,CX$14-$B19-1),0)*$D19   -    IF(AND(CX$14>$C19,CX$14-$C19<$C$5),OFFSET(Input!$BA19,0,CX$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET19,0)  +   CX19-IF(AND($B19<CY$14,CY$14-$B19<$C$5),OFFSET(Input!$BA19,0,CY$14-$B19-1),0)\n+IF(AND(CY$14>$B19,$C19>$B19,CY$14-$B19<$C$5),OFFSET(Input!$BA19,0,CY$14-$B19-1),0)*$D19   -    IF(AND(CY$14>$C19,CY$14-$C19<$C$5),OFFSET(Input!$BA19,0,CY$14-$C19-1),0)*$D19","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU19,0)  +   CY19-IF(AND($B19<CZ$14,CZ$14-$B19<$C$5),OFFSET(Input!$BA19,0,CZ$14-$B19-1),0)\n+IF(AND(CZ$14>$B19,$C19>$B19,CZ$14-$B19<$C$5),OFFSET(Input!$BA19,0,CZ$14-$B19-1),0)*$D19   -    IF(AND(CZ$14>$C19,CZ$14-$C19<$C$5),OFFSET(Input!$BA19,0,CZ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV19,0)  +   CZ19-IF(AND($B19<DA$14,DA$14-$B19<$C$5),OFFSET(Input!$BA19,0,DA$14-$B19-1),0)\n+IF(AND(DA$14>$B19,$C19>$B19,DA$14-$B19<$C$5),OFFSET(Input!$BA19,0,DA$14-$B19-1),0)*$D19   -    IF(AND(DA$14>$C19,DA$14-$C19<$C$5),OFFSET(Input!$BA19,0,DA$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW19,0)  +   DA19-IF(AND($B19<DB$14,DB$14-$B19<$C$5),OFFSET(Input!$BA19,0,DB$14-$B19-1),0)\n+IF(AND(DB$14>$B19,$C19>$B19,DB$14-$B19<$C$5),OFFSET(Input!$BA19,0,DB$14-$B19-1),0)*$D19   -    IF(AND(DB$14>$C19,DB$14-$C19<$C$5),OFFSET(Input!$BA19,0,DB$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX19,0)  +   DB19-IF(AND($B19<DC$14,DC$14-$B19<$C$5),OFFSET(Input!$BA19,0,DC$14-$B19-1),0)\n+IF(AND(DC$14>$B19,$C19>$B19,DC$14-$B19<$C$5),OFFSET(Input!$BA19,0,DC$14-$B19-1),0)*$D19   -    IF(AND(DC$14>$C19,DC$14-$C19<$C$5),OFFSET(Input!$BA19,0,DC$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY19,0)  +   DC19-IF(AND($B19<DD$14,DD$14-$B19<$C$5),OFFSET(Input!$BA19,0,DD$14-$B19-1),0)\n+IF(AND(DD$14>$B19,$C19>$B19,DD$14-$B19<$C$5),OFFSET(Input!$BA19,0,DD$14-$B19-1),0)*$D19   -    IF(AND(DD$14>$C19,DD$14-$C19<$C$5),OFFSET(Input!$BA19,0,DD$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ19,0)  +   DD19-IF(AND($B19<DE$14,DE$14-$B19<$C$5),OFFSET(Input!$BA19,0,DE$14-$B19-1),0)\n+IF(AND(DE$14>$B19,$C19>$B19,DE$14-$B19<$C$5),OFFSET(Input!$BA19,0,DE$14-$B19-1),0)*$D19   -    IF(AND(DE$14>$C19,DE$14-$C19<$C$5),OFFSET(Input!$BA19,0,DE$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA19,0)  +   DE19-IF(AND($B19<DF$14,DF$14-$B19<$C$5),OFFSET(Input!$BA19,0,DF$14-$B19-1),0)\n+IF(AND(DF$14>$B19,$C19>$B19,DF$14-$B19<$C$5),OFFSET(Input!$BA19,0,DF$14-$B19-1),0)*$D19   -    IF(AND(DF$14>$C19,DF$14-$C19<$C$5),OFFSET(Input!$BA19,0,DF$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB19,0)  +   DF19-IF(AND($B19<DG$14,DG$14-$B19<$C$5),OFFSET(Input!$BA19,0,DG$14-$B19-1),0)\n+IF(AND(DG$14>$B19,$C19>$B19,DG$14-$B19<$C$5),OFFSET(Input!$BA19,0,DG$14-$B19-1),0)*$D19   -    IF(AND(DG$14>$C19,DG$14-$C19<$C$5),OFFSET(Input!$BA19,0,DG$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC19,0)  +   DG19-IF(AND($B19<DH$14,DH$14-$B19<$C$5),OFFSET(Input!$BA19,0,DH$14-$B19-1),0)\n+IF(AND(DH$14>$B19,$C19>$B19,DH$14-$B19<$C$5),OFFSET(Input!$BA19,0,DH$14-$B19-1),0)*$D19   -    IF(AND(DH$14>$C19,DH$14-$C19<$C$5),OFFSET(Input!$BA19,0,DH$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD19,0)  +   DH19-IF(AND($B19<DI$14,DI$14-$B19<$C$5),OFFSET(Input!$BA19,0,DI$14-$B19-1),0)\n+IF(AND(DI$14>$B19,$C19>$B19,DI$14-$B19<$C$5),OFFSET(Input!$BA19,0,DI$14-$B19-1),0)*$D19   -    IF(AND(DI$14>$C19,DI$14-$C19<$C$5),OFFSET(Input!$BA19,0,DI$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE19,0)  +   DI19-IF(AND($B19<DJ$14,DJ$14-$B19<$C$5),OFFSET(Input!$BA19,0,DJ$14-$B19-1),0)\n+IF(AND(DJ$14>$B19,$C19>$B19,DJ$14-$B19<$C$5),OFFSET(Input!$BA19,0,DJ$14-$B19-1),0)*$D19   -    IF(AND(DJ$14>$C19,DJ$14-$C19<$C$5),OFFSET(Input!$BA19,0,DJ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF19,0)  +   DJ19-IF(AND($B19<DK$14,DK$14-$B19<$C$5),OFFSET(Input!$BA19,0,DK$14-$B19-1),0)\n+IF(AND(DK$14>$B19,$C19>$B19,DK$14-$B19<$C$5),OFFSET(Input!$BA19,0,DK$14-$B19-1),0)*$D19   -    IF(AND(DK$14>$C19,DK$14-$C19<$C$5),OFFSET(Input!$BA19,0,DK$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG19,0)  +   DK19-IF(AND($B19<DL$14,DL$14-$B19<$C$5),OFFSET(Input!$BA19,0,DL$14-$B19-1),0)\n+IF(AND(DL$14>$B19,$C19>$B19,DL$14-$B19<$C$5),OFFSET(Input!$BA19,0,DL$14-$B19-1),0)*$D19   -    IF(AND(DL$14>$C19,DL$14-$C19<$C$5),OFFSET(Input!$BA19,0,DL$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH19,0)  +   DL19-IF(AND($B19<DM$14,DM$14-$B19<$C$5),OFFSET(Input!$BA19,0,DM$14-$B19-1),0)\n+IF(AND(DM$14>$B19,$C19>$B19,DM$14-$B19<$C$5),OFFSET(Input!$BA19,0,DM$14-$B19-1),0)*$D19   -    IF(AND(DM$14>$C19,DM$14-$C19<$C$5),OFFSET(Input!$BA19,0,DM$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI19,0)  +   DM19-IF(AND($B19<DN$14,DN$14-$B19<$C$5),OFFSET(Input!$BA19,0,DN$14-$B19-1),0)\n+IF(AND(DN$14>$B19,$C19>$B19,DN$14-$B19<$C$5),OFFSET(Input!$BA19,0,DN$14-$B19-1),0)*$D19   -    IF(AND(DN$14>$C19,DN$14-$C19<$C$5),OFFSET(Input!$BA19,0,DN$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ19,0)  +   DN19-IF(AND($B19<DO$14,DO$14-$B19<$C$5),OFFSET(Input!$BA19,0,DO$14-$B19-1),0)\n+IF(AND(DO$14>$B19,$C19>$B19,DO$14-$B19<$C$5),OFFSET(Input!$BA19,0,DO$14-$B19-1),0)*$D19   -    IF(AND(DO$14>$C19,DO$14-$C19<$C$5),OFFSET(Input!$BA19,0,DO$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK19,0)  +   DO19-IF(AND($B19<DP$14,DP$14-$B19<$C$5),OFFSET(Input!$BA19,0,DP$14-$B19-1),0)\n+IF(AND(DP$14>$B19,$C19>$B19,DP$14-$B19<$C$5),OFFSET(Input!$BA19,0,DP$14-$B19-1),0)*$D19   -    IF(AND(DP$14>$C19,DP$14-$C19<$C$5),OFFSET(Input!$BA19,0,DP$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL19,0)  +   DP19-IF(AND($B19<DQ$14,DQ$14-$B19<$C$5),OFFSET(Input!$BA19,0,DQ$14-$B19-1),0)\n+IF(AND(DQ$14>$B19,$C19>$B19,DQ$14-$B19<$C$5),OFFSET(Input!$BA19,0,DQ$14-$B19-1),0)*$D19   -    IF(AND(DQ$14>$C19,DQ$14-$C19<$C$5),OFFSET(Input!$BA19,0,DQ$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM19,0)  +   DQ19-IF(AND($B19<DR$14,DR$14-$B19<$C$5),OFFSET(Input!$BA19,0,DR$14-$B19-1),0)\n+IF(AND(DR$14>$B19,$C19>$B19,DR$14-$B19<$C$5),OFFSET(Input!$BA19,0,DR$14-$B19-1),0)*$D19   -    IF(AND(DR$14>$C19,DR$14-$C19<$C$5),OFFSET(Input!$BA19,0,DR$14-$C19-1),0)*$D19","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN19,0)  +   DR19-IF(AND($B19<DS$14,DS$14-$B19<$C$5),OFFSET(Input!$BA19,0,DS$14-$B19-1),0)\n+IF(AND(DS$14>$B19,$C19>$B19,DS$14-$B19<$C$5),OFFSET(Input!$BA19,0,DS$14-$B19-1),0)*$D19   -    IF(AND(DS$14>$C19,DS$14-$C19<$C$5),OFFSET(Input!$BA19,0,DS$14-$C19-1),0)*$D19","v":0}]
[{"$f":"Calcs!A20","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E20),1,Calcs!E20)*Periods,0)","v":0},{"$f":"ROUND(MAX(B20,Input!Z20*Periods),0)","v":0},{"$f":"IF(Calcs!DY20>Calcs!DZ20,IF(Input!R20<>0,Input!AC20/Input!R20,0),IF(Input!V20<>0,Input!AE20/Input!V20,0))","v":0},null,{"$f":"Input!BA20","v":0},{"$f":"IF(G$14<=$C$5,Input!BB20,0)  +   F20-IF(AND($B20<G$14,G$14-$B20<$C$5),OFFSET(Input!$BA20,0,G$14-$B20-1),0)\n+IF(AND(G$14>$B20,$C20>$B20,G$14-$B20<$C$5),OFFSET(Input!$BA20,0,G$14-$B20-1),0)*$D20   -    IF(AND(G$14>$C20,G$14-$C20<$C$5),OFFSET(Input!$BA20,0,G$14-$C20-1),0)*$D20","v":0},{"$f":"IF(H$14<=$C$5,Input!BC20,0)  +   G20-IF(AND($B20<H$14,H$14-$B20<$C$5),OFFSET(Input!$BA20,0,H$14-$B20-1),0)\n+IF(AND(H$14>$B20,$C20>$B20,H$14-$B20<$C$5),OFFSET(Input!$BA20,0,H$14-$B20-1),0)*$D20   -    IF(AND(H$14>$C20,H$14-$C20<$C$5),OFFSET(Input!$BA20,0,H$14-$C20-1),0)*$D20","v":0},{"$f":"IF(I$14<=$C$5,Input!BD20,0)  +   H20-IF(AND($B20<I$14,I$14-$B20<$C$5),OFFSET(Input!$BA20,0,I$14-$B20-1),0)\n+IF(AND(I$14>$B20,$C20>$B20,I$14-$B20<$C$5),OFFSET(Input!$BA20,0,I$14-$B20-1),0)*$D20   -    IF(AND(I$14>$C20,I$14-$C20<$C$5),OFFSET(Input!$BA20,0,I$14-$C20-1),0)*$D20","v":0},{"$f":"IF(J$14<=$C$5,Input!BE20,0)  +   I20-IF(AND($B20<J$14,J$14-$B20<$C$5),OFFSET(Input!$BA20,0,J$14-$B20-1),0)\n+IF(AND(J$14>$B20,$C20>$B20,J$14-$B20<$C$5),OFFSET(Input!$BA20,0,J$14-$B20-1),0)*$D20   -    IF(AND(J$14>$C20,J$14-$C20<$C$5),OFFSET(Input!$BA20,0,J$14-$C20-1),0)*$D20","v":0},{"$f":"IF(K$14<=$C$5,Input!BF20,0)  +   J20-IF(AND($B20<K$14,K$14-$B20<$C$5),OFFSET(Input!$BA20,0,K$14-$B20-1),0)\n+IF(AND(K$14>$B20,$C20>$B20,K$14-$B20<$C$5),OFFSET(Input!$BA20,0,K$14-$B20-1),0)*$D20   -    IF(AND(K$14>$C20,K$14-$C20<$C$5),OFFSET(Input!$BA20,0,K$14-$C20-1),0)*$D20","v":0},{"$f":"IF(L$14<=$C$5,Input!BG20,0)  +   K20-IF(AND($B20<L$14,L$14-$B20<$C$5),OFFSET(Input!$BA20,0,L$14-$B20-1),0)\n+IF(AND(L$14>$B20,$C20>$B20,L$14-$B20<$C$5),OFFSET(Input!$BA20,0,L$14-$B20-1),0)*$D20   -    IF(AND(L$14>$C20,L$14-$C20<$C$5),OFFSET(Input!$BA20,0,L$14-$C20-1),0)*$D20","v":0},{"$f":"IF(M$14<=$C$5,Input!BH20,0)  +   L20-IF(AND($B20<M$14,M$14-$B20<$C$5),OFFSET(Input!$BA20,0,M$14-$B20-1),0)\n+IF(AND(M$14>$B20,$C20>$B20,M$14-$B20<$C$5),OFFSET(Input!$BA20,0,M$14-$B20-1),0)*$D20   -    IF(AND(M$14>$C20,M$14-$C20<$C$5),OFFSET(Input!$BA20,0,M$14-$C20-1),0)*$D20","v":0},{"$f":"IF(N$14<=$C$5,Input!BI20,0)  +   M20-IF(AND($B20<N$14,N$14-$B20<$C$5),OFFSET(Input!$BA20,0,N$14-$B20-1),0)\n+IF(AND(N$14>$B20,$C20>$B20,N$14-$B20<$C$5),OFFSET(Input!$BA20,0,N$14-$B20-1),0)*$D20   -    IF(AND(N$14>$C20,N$14-$C20<$C$5),OFFSET(Input!$BA20,0,N$14-$C20-1),0)*$D20","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ20,0)  +   N20-IF(AND($B20<O$14,O$14-$B20<$C$5),OFFSET(Input!$BA20,0,O$14-$B20-1),0)\n+IF(AND(O$14>$B20,$C20>$B20,O$14-$B20<$C$5),OFFSET(Input!$BA20,0,O$14-$B20-1),0)*$D20   -    IF(AND(O$14>$C20,O$14-$C20<$C$5),OFFSET(Input!$BA20,0,O$14-$C20-1),0)*$D20","v":0},{"$f":"IF(P$14<=$C$5,Input!BK20,0)  +   O20-IF(AND($B20<P$14,P$14-$B20<$C$5),OFFSET(Input!$BA20,0,P$14-$B20-1),0)\n+IF(AND(P$14>$B20,$C20>$B20,P$14-$B20<$C$5),OFFSET(Input!$BA20,0,P$14-$B20-1),0)*$D20   -    IF(AND(P$14>$C20,P$14-$C20<$C$5),OFFSET(Input!$BA20,0,P$14-$C20-1),0)*$D20","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL20,0)  +   P20-IF(AND($B20<Q$14,Q$14-$B20<$C$5),OFFSET(Input!$BA20,0,Q$14-$B20-1),0)\n+IF(AND(Q$14>$B20,$C20>$B20,Q$14-$B20<$C$5),OFFSET(Input!$BA20,0,Q$14-$B20-1),0)*$D20   -    IF(AND(Q$14>$C20,Q$14-$C20<$C$5),OFFSET(Input!$BA20,0,Q$14-$C20-1),0)*$D20","v":0},{"$f":"IF(R$14<=$C$5,Input!BM20,0)  +   Q20-IF(AND($B20<R$14,R$14-$B20<$C$5),OFFSET(Input!$BA20,0,R$14-$B20-1),0)\n+IF(AND(R$14>$B20,$C20>$B20,R$14-$B20<$C$5),OFFSET(Input!$BA20,0,R$14-$B20-1),0)*$D20   -    IF(AND(R$14>$C20,R$14-$C20<$C$5),OFFSET(Input!$BA20,0,R$14-$C20-1),0)*$D20","v":0},{"$f":"IF(S$14<=$C$5,Input!BN20,0)  +   R20-IF(AND($B20<S$14,S$14-$B20<$C$5),OFFSET(Input!$BA20,0,S$14-$B20-1),0)\n+IF(AND(S$14>$B20,$C20>$B20,S$14-$B20<$C$5),OFFSET(Input!$BA20,0,S$14-$B20-1),0)*$D20   -    IF(AND(S$14>$C20,S$14-$C20<$C$5),OFFSET(Input!$BA20,0,S$14-$C20-1),0)*$D20","v":0},{"$f":"IF(T$14<=$C$5,Input!BO20,0)  +   S20-IF(AND($B20<T$14,T$14-$B20<$C$5),OFFSET(Input!$BA20,0,T$14-$B20-1),0)\n+IF(AND(T$14>$B20,$C20>$B20,T$14-$B20<$C$5),OFFSET(Input!$BA20,0,T$14-$B20-1),0)*$D20   -    IF(AND(T$14>$C20,T$14-$C20<$C$5),OFFSET(Input!$BA20,0,T$14-$C20-1),0)*$D20","v":0},{"$f":"IF(U$14<=$C$5,Input!BP20,0)  +   T20-IF(AND($B20<U$14,U$14-$B20<$C$5),OFFSET(Input!$BA20,0,U$14-$B20-1),0)\n+IF(AND(U$14>$B20,$C20>$B20,U$14-$B20<$C$5),OFFSET(Input!$BA20,0,U$14-$B20-1),0)*$D20   -    IF(AND(U$14>$C20,U$14-$C20<$C$5),OFFSET(Input!$BA20,0,U$14-$C20-1),0)*$D20","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ20,0)  +   U20-IF(AND($B20<V$14,V$14-$B20<$C$5),OFFSET(Input!$BA20,0,V$14-$B20-1),0)\n+IF(AND(V$14>$B20,$C20>$B20,V$14-$B20<$C$5),OFFSET(Input!$BA20,0,V$14-$B20-1),0)*$D20   -    IF(AND(V$14>$C20,V$14-$C20<$C$5),OFFSET(Input!$BA20,0,V$14-$C20-1),0)*$D20","v":0},{"$f":"IF(W$14<=$C$5,Input!BR20,0)  +   V20-IF(AND($B20<W$14,W$14-$B20<$C$5),OFFSET(Input!$BA20,0,W$14-$B20-1),0)\n+IF(AND(W$14>$B20,$C20>$B20,W$14-$B20<$C$5),OFFSET(Input!$BA20,0,W$14-$B20-1),0)*$D20   -    IF(AND(W$14>$C20,W$14-$C20<$C$5),OFFSET(Input!$BA20,0,W$14-$C20-1),0)*$D20","v":0},{"$f":"IF(X$14<=$C$5,Input!BS20,0)  +   W20-IF(AND($B20<X$14,X$14-$B20<$C$5),OFFSET(Input!$BA20,0,X$14-$B20-1),0)\n+IF(AND(X$14>$B20,$C20>$B20,X$14-$B20<$C$5),OFFSET(Input!$BA20,0,X$14-$B20-1),0)*$D20   -    IF(AND(X$14>$C20,X$14-$C20<$C$5),OFFSET(Input!$BA20,0,X$14-$C20-1),0)*$D20","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT20,0)  +   X20-IF(AND($B20<Y$14,Y$14-$B20<$C$5),OFFSET(Input!$BA20,0,Y$14-$B20-1),0)\n+IF(AND(Y$14>$B20,$C20>$B20,Y$14-$B20<$C$5),OFFSET(Input!$BA20,0,Y$14-$B20-1),0)*$D20   -    IF(AND(Y$14>$C20,Y$14-$C20<$C$5),OFFSET(Input!$BA20,0,Y$14-$C20-1),0)*$D20","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU20,0)  +   Y20-IF(AND($B20<Z$14,Z$14-$B20<$C$5),OFFSET(Input!$BA20,0,Z$14-$B20-1),0)\n+IF(AND(Z$14>$B20,$C20>$B20,Z$14-$B20<$C$5),OFFSET(Input!$BA20,0,Z$14-$B20-1),0)*$D20   -    IF(AND(Z$14>$C20,Z$14-$C20<$C$5),OFFSET(Input!$BA20,0,Z$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV20,0)  +   Z20-IF(AND($B20<AA$14,AA$14-$B20<$C$5),OFFSET(Input!$BA20,0,AA$14-$B20-1),0)\n+IF(AND(AA$14>$B20,$C20>$B20,AA$14-$B20<$C$5),OFFSET(Input!$BA20,0,AA$14-$B20-1),0)*$D20   -    IF(AND(AA$14>$C20,AA$14-$C20<$C$5),OFFSET(Input!$BA20,0,AA$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW20,0)  +   AA20-IF(AND($B20<AB$14,AB$14-$B20<$C$5),OFFSET(Input!$BA20,0,AB$14-$B20-1),0)\n+IF(AND(AB$14>$B20,$C20>$B20,AB$14-$B20<$C$5),OFFSET(Input!$BA20,0,AB$14-$B20-1),0)*$D20   -    IF(AND(AB$14>$C20,AB$14-$C20<$C$5),OFFSET(Input!$BA20,0,AB$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX20,0)  +   AB20-IF(AND($B20<AC$14,AC$14-$B20<$C$5),OFFSET(Input!$BA20,0,AC$14-$B20-1),0)\n+IF(AND(AC$14>$B20,$C20>$B20,AC$14-$B20<$C$5),OFFSET(Input!$BA20,0,AC$14-$B20-1),0)*$D20   -    IF(AND(AC$14>$C20,AC$14-$C20<$C$5),OFFSET(Input!$BA20,0,AC$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY20,0)  +   AC20-IF(AND($B20<AD$14,AD$14-$B20<$C$5),OFFSET(Input!$BA20,0,AD$14-$B20-1),0)\n+IF(AND(AD$14>$B20,$C20>$B20,AD$14-$B20<$C$5),OFFSET(Input!$BA20,0,AD$14-$B20-1),0)*$D20   -    IF(AND(AD$14>$C20,AD$14-$C20<$C$5),OFFSET(Input!$BA20,0,AD$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ20,0)  +   AD20-IF(AND($B20<AE$14,AE$14-$B20<$C$5),OFFSET(Input!$BA20,0,AE$14-$B20-1),0)\n+IF(AND(AE$14>$B20,$C20>$B20,AE$14-$B20<$C$5),OFFSET(Input!$BA20,0,AE$14-$B20-1),0)*$D20   -    IF(AND(AE$14>$C20,AE$14-$C20<$C$5),OFFSET(Input!$BA20,0,AE$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA20,0)  +   AE20-IF(AND($B20<AF$14,AF$14-$B20<$C$5),OFFSET(Input!$BA20,0,AF$14-$B20-1),0)\n+IF(AND(AF$14>$B20,$C20>$B20,AF$14-$B20<$C$5),OFFSET(Input!$BA20,0,AF$14-$B20-1),0)*$D20   -    IF(AND(AF$14>$C20,AF$14-$C20<$C$5),OFFSET(Input!$BA20,0,AF$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB20,0)  +   AF20-IF(AND($B20<AG$14,AG$14-$B20<$C$5),OFFSET(Input!$BA20,0,AG$14-$B20-1),0)\n+IF(AND(AG$14>$B20,$C20>$B20,AG$14-$B20<$C$5),OFFSET(Input!$BA20,0,AG$14-$B20-1),0)*$D20   -    IF(AND(AG$14>$C20,AG$14-$C20<$C$5),OFFSET(Input!$BA20,0,AG$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC20,0)  +   AG20-IF(AND($B20<AH$14,AH$14-$B20<$C$5),OFFSET(Input!$BA20,0,AH$14-$B20-1),0)\n+IF(AND(AH$14>$B20,$C20>$B20,AH$14-$B20<$C$5),OFFSET(Input!$BA20,0,AH$14-$B20-1),0)*$D20   -    IF(AND(AH$14>$C20,AH$14-$C20<$C$5),OFFSET(Input!$BA20,0,AH$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD20,0)  +   AH20-IF(AND($B20<AI$14,AI$14-$B20<$C$5),OFFSET(Input!$BA20,0,AI$14-$B20-1),0)\n+IF(AND(AI$14>$B20,$C20>$B20,AI$14-$B20<$C$5),OFFSET(Input!$BA20,0,AI$14-$B20-1),0)*$D20   -    IF(AND(AI$14>$C20,AI$14-$C20<$C$5),OFFSET(Input!$BA20,0,AI$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE20,0)  +   AI20-IF(AND($B20<AJ$14,AJ$14-$B20<$C$5),OFFSET(Input!$BA20,0,AJ$14-$B20-1),0)\n+IF(AND(AJ$14>$B20,$C20>$B20,AJ$14-$B20<$C$5),OFFSET(Input!$BA20,0,AJ$14-$B20-1),0)*$D20   -    IF(AND(AJ$14>$C20,AJ$14-$C20<$C$5),OFFSET(Input!$BA20,0,AJ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF20,0)  +   AJ20-IF(AND($B20<AK$14,AK$14-$B20<$C$5),OFFSET(Input!$BA20,0,AK$14-$B20-1),0)\n+IF(AND(AK$14>$B20,$C20>$B20,AK$14-$B20<$C$5),OFFSET(Input!$BA20,0,AK$14-$B20-1),0)*$D20   -    IF(AND(AK$14>$C20,AK$14-$C20<$C$5),OFFSET(Input!$BA20,0,AK$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG20,0)  +   AK20-IF(AND($B20<AL$14,AL$14-$B20<$C$5),OFFSET(Input!$BA20,0,AL$14-$B20-1),0)\n+IF(AND(AL$14>$B20,$C20>$B20,AL$14-$B20<$C$5),OFFSET(Input!$BA20,0,AL$14-$B20-1),0)*$D20   -    IF(AND(AL$14>$C20,AL$14-$C20<$C$5),OFFSET(Input!$BA20,0,AL$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH20,0)  +   AL20-IF(AND($B20<AM$14,AM$14-$B20<$C$5),OFFSET(Input!$BA20,0,AM$14-$B20-1),0)\n+IF(AND(AM$14>$B20,$C20>$B20,AM$14-$B20<$C$5),OFFSET(Input!$BA20,0,AM$14-$B20-1),0)*$D20   -    IF(AND(AM$14>$C20,AM$14-$C20<$C$5),OFFSET(Input!$BA20,0,AM$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI20,0)  +   AM20-IF(AND($B20<AN$14,AN$14-$B20<$C$5),OFFSET(Input!$BA20,0,AN$14-$B20-1),0)\n+IF(AND(AN$14>$B20,$C20>$B20,AN$14-$B20<$C$5),OFFSET(Input!$BA20,0,AN$14-$B20-1),0)*$D20   -    IF(AND(AN$14>$C20,AN$14-$C20<$C$5),OFFSET(Input!$BA20,0,AN$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ20,0)  +   AN20-IF(AND($B20<AO$14,AO$14-$B20<$C$5),OFFSET(Input!$BA20,0,AO$14-$B20-1),0)\n+IF(AND(AO$14>$B20,$C20>$B20,AO$14-$B20<$C$5),OFFSET(Input!$BA20,0,AO$14-$B20-1),0)*$D20   -    IF(AND(AO$14>$C20,AO$14-$C20<$C$5),OFFSET(Input!$BA20,0,AO$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK20,0)  +   AO20-IF(AND($B20<AP$14,AP$14-$B20<$C$5),OFFSET(Input!$BA20,0,AP$14-$B20-1),0)\n+IF(AND(AP$14>$B20,$C20>$B20,AP$14-$B20<$C$5),OFFSET(Input!$BA20,0,AP$14-$B20-1),0)*$D20   -    IF(AND(AP$14>$C20,AP$14-$C20<$C$5),OFFSET(Input!$BA20,0,AP$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL20,0)  +   AP20-IF(AND($B20<AQ$14,AQ$14-$B20<$C$5),OFFSET(Input!$BA20,0,AQ$14-$B20-1),0)\n+IF(AND(AQ$14>$B20,$C20>$B20,AQ$14-$B20<$C$5),OFFSET(Input!$BA20,0,AQ$14-$B20-1),0)*$D20   -    IF(AND(AQ$14>$C20,AQ$14-$C20<$C$5),OFFSET(Input!$BA20,0,AQ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM20,0)  +   AQ20-IF(AND($B20<AR$14,AR$14-$B20<$C$5),OFFSET(Input!$BA20,0,AR$14-$B20-1),0)\n+IF(AND(AR$14>$B20,$C20>$B20,AR$14-$B20<$C$5),OFFSET(Input!$BA20,0,AR$14-$B20-1),0)*$D20   -    IF(AND(AR$14>$C20,AR$14-$C20<$C$5),OFFSET(Input!$BA20,0,AR$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN20,0)  +   AR20-IF(AND($B20<AS$14,AS$14-$B20<$C$5),OFFSET(Input!$BA20,0,AS$14-$B20-1),0)\n+IF(AND(AS$14>$B20,$C20>$B20,AS$14-$B20<$C$5),OFFSET(Input!$BA20,0,AS$14-$B20-1),0)*$D20   -    IF(AND(AS$14>$C20,AS$14-$C20<$C$5),OFFSET(Input!$BA20,0,AS$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO20,0)  +   AS20-IF(AND($B20<AT$14,AT$14-$B20<$C$5),OFFSET(Input!$BA20,0,AT$14-$B20-1),0)\n+IF(AND(AT$14>$B20,$C20>$B20,AT$14-$B20<$C$5),OFFSET(Input!$BA20,0,AT$14-$B20-1),0)*$D20   -    IF(AND(AT$14>$C20,AT$14-$C20<$C$5),OFFSET(Input!$BA20,0,AT$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP20,0)  +   AT20-IF(AND($B20<AU$14,AU$14-$B20<$C$5),OFFSET(Input!$BA20,0,AU$14-$B20-1),0)\n+IF(AND(AU$14>$B20,$C20>$B20,AU$14-$B20<$C$5),OFFSET(Input!$BA20,0,AU$14-$B20-1),0)*$D20   -    IF(AND(AU$14>$C20,AU$14-$C20<$C$5),OFFSET(Input!$BA20,0,AU$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ20,0)  +   AU20-IF(AND($B20<AV$14,AV$14-$B20<$C$5),OFFSET(Input!$BA20,0,AV$14-$B20-1),0)\n+IF(AND(AV$14>$B20,$C20>$B20,AV$14-$B20<$C$5),OFFSET(Input!$BA20,0,AV$14-$B20-1),0)*$D20   -    IF(AND(AV$14>$C20,AV$14-$C20<$C$5),OFFSET(Input!$BA20,0,AV$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR20,0)  +   AV20-IF(AND($B20<AW$14,AW$14-$B20<$C$5),OFFSET(Input!$BA20,0,AW$14-$B20-1),0)\n+IF(AND(AW$14>$B20,$C20>$B20,AW$14-$B20<$C$5),OFFSET(Input!$BA20,0,AW$14-$B20-1),0)*$D20   -    IF(AND(AW$14>$C20,AW$14-$C20<$C$5),OFFSET(Input!$BA20,0,AW$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS20,0)  +   AW20-IF(AND($B20<AX$14,AX$14-$B20<$C$5),OFFSET(Input!$BA20,0,AX$14-$B20-1),0)\n+IF(AND(AX$14>$B20,$C20>$B20,AX$14-$B20<$C$5),OFFSET(Input!$BA20,0,AX$14-$B20-1),0)*$D20   -    IF(AND(AX$14>$C20,AX$14-$C20<$C$5),OFFSET(Input!$BA20,0,AX$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT20,0)  +   AX20-IF(AND($B20<AY$14,AY$14-$B20<$C$5),OFFSET(Input!$BA20,0,AY$14-$B20-1),0)\n+IF(AND(AY$14>$B20,$C20>$B20,AY$14-$B20<$C$5),OFFSET(Input!$BA20,0,AY$14-$B20-1),0)*$D20   -    IF(AND(AY$14>$C20,AY$14-$C20<$C$5),OFFSET(Input!$BA20,0,AY$14-$C20-1),0)*$D20","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU20,0)  +   AY20-IF(AND($B20<AZ$14,AZ$14-$B20<$C$5),OFFSET(Input!$BA20,0,AZ$14-$B20-1),0)\n+IF(AND(AZ$14>$B20,$C20>$B20,AZ$14-$B20<$C$5),OFFSET(Input!$BA20,0,AZ$14-$B20-1),0)*$D20   -    IF(AND(AZ$14>$C20,AZ$14-$C20<$C$5),OFFSET(Input!$BA20,0,AZ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV20,0)  +   AZ20-IF(AND($B20<BA$14,BA$14-$B20<$C$5),OFFSET(Input!$BA20,0,BA$14-$B20-1),0)\n+IF(AND(BA$14>$B20,$C20>$B20,BA$14-$B20<$C$5),OFFSET(Input!$BA20,0,BA$14-$B20-1),0)*$D20   -    IF(AND(BA$14>$C20,BA$14-$C20<$C$5),OFFSET(Input!$BA20,0,BA$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW20,0)  +   BA20-IF(AND($B20<BB$14,BB$14-$B20<$C$5),OFFSET(Input!$BA20,0,BB$14-$B20-1),0)\n+IF(AND(BB$14>$B20,$C20>$B20,BB$14-$B20<$C$5),OFFSET(Input!$BA20,0,BB$14-$B20-1),0)*$D20   -    IF(AND(BB$14>$C20,BB$14-$C20<$C$5),OFFSET(Input!$BA20,0,BB$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX20,0)  +   BB20-IF(AND($B20<BC$14,BC$14-$B20<$C$5),OFFSET(Input!$BA20,0,BC$14-$B20-1),0)\n+IF(AND(BC$14>$B20,$C20>$B20,BC$14-$B20<$C$5),OFFSET(Input!$BA20,0,BC$14-$B20-1),0)*$D20   -    IF(AND(BC$14>$C20,BC$14-$C20<$C$5),OFFSET(Input!$BA20,0,BC$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY20,0)  +   BC20-IF(AND($B20<BD$14,BD$14-$B20<$C$5),OFFSET(Input!$BA20,0,BD$14-$B20-1),0)\n+IF(AND(BD$14>$B20,$C20>$B20,BD$14-$B20<$C$5),OFFSET(Input!$BA20,0,BD$14-$B20-1),0)*$D20   -    IF(AND(BD$14>$C20,BD$14-$C20<$C$5),OFFSET(Input!$BA20,0,BD$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ20,0)  +   BD20-IF(AND($B20<BE$14,BE$14-$B20<$C$5),OFFSET(Input!$BA20,0,BE$14-$B20-1),0)\n+IF(AND(BE$14>$B20,$C20>$B20,BE$14-$B20<$C$5),OFFSET(Input!$BA20,0,BE$14-$B20-1),0)*$D20   -    IF(AND(BE$14>$C20,BE$14-$C20<$C$5),OFFSET(Input!$BA20,0,BE$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA20,0)  +   BE20-IF(AND($B20<BF$14,BF$14-$B20<$C$5),OFFSET(Input!$BA20,0,BF$14-$B20-1),0)\n+IF(AND(BF$14>$B20,$C20>$B20,BF$14-$B20<$C$5),OFFSET(Input!$BA20,0,BF$14-$B20-1),0)*$D20   -    IF(AND(BF$14>$C20,BF$14-$C20<$C$5),OFFSET(Input!$BA20,0,BF$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB20,0)  +   BF20-IF(AND($B20<BG$14,BG$14-$B20<$C$5),OFFSET(Input!$BA20,0,BG$14-$B20-1),0)\n+IF(AND(BG$14>$B20,$C20>$B20,BG$14-$B20<$C$5),OFFSET(Input!$BA20,0,BG$14-$B20-1),0)*$D20   -    IF(AND(BG$14>$C20,BG$14-$C20<$C$5),OFFSET(Input!$BA20,0,BG$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC20,0)  +   BG20-IF(AND($B20<BH$14,BH$14-$B20<$C$5),OFFSET(Input!$BA20,0,BH$14-$B20-1),0)\n+IF(AND(BH$14>$B20,$C20>$B20,BH$14-$B20<$C$5),OFFSET(Input!$BA20,0,BH$14-$B20-1),0)*$D20   -    IF(AND(BH$14>$C20,BH$14-$C20<$C$5),OFFSET(Input!$BA20,0,BH$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD20,0)  +   BH20-IF(AND($B20<BI$14,BI$14-$B20<$C$5),OFFSET(Input!$BA20,0,BI$14-$B20-1),0)\n+IF(AND(BI$14>$B20,$C20>$B20,BI$14-$B20<$C$5),OFFSET(Input!$BA20,0,BI$14-$B20-1),0)*$D20   -    IF(AND(BI$14>$C20,BI$14-$C20<$C$5),OFFSET(Input!$BA20,0,BI$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE20,0)  +   BI20-IF(AND($B20<BJ$14,BJ$14-$B20<$C$5),OFFSET(Input!$BA20,0,BJ$14-$B20-1),0)\n+IF(AND(BJ$14>$B20,$C20>$B20,BJ$14-$B20<$C$5),OFFSET(Input!$BA20,0,BJ$14-$B20-1),0)*$D20   -    IF(AND(BJ$14>$C20,BJ$14-$C20<$C$5),OFFSET(Input!$BA20,0,BJ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF20,0)  +   BJ20-IF(AND($B20<BK$14,BK$14-$B20<$C$5),OFFSET(Input!$BA20,0,BK$14-$B20-1),0)\n+IF(AND(BK$14>$B20,$C20>$B20,BK$14-$B20<$C$5),OFFSET(Input!$BA20,0,BK$14-$B20-1),0)*$D20   -    IF(AND(BK$14>$C20,BK$14-$C20<$C$5),OFFSET(Input!$BA20,0,BK$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG20,0)  +   BK20-IF(AND($B20<BL$14,BL$14-$B20<$C$5),OFFSET(Input!$BA20,0,BL$14-$B20-1),0)\n+IF(AND(BL$14>$B20,$C20>$B20,BL$14-$B20<$C$5),OFFSET(Input!$BA20,0,BL$14-$B20-1),0)*$D20   -    IF(AND(BL$14>$C20,BL$14-$C20<$C$5),OFFSET(Input!$BA20,0,BL$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH20,0)  +   BL20-IF(AND($B20<BM$14,BM$14-$B20<$C$5),OFFSET(Input!$BA20,0,BM$14-$B20-1),0)\n+IF(AND(BM$14>$B20,$C20>$B20,BM$14-$B20<$C$5),OFFSET(Input!$BA20,0,BM$14-$B20-1),0)*$D20   -    IF(AND(BM$14>$C20,BM$14-$C20<$C$5),OFFSET(Input!$BA20,0,BM$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI20,0)  +   BM20-IF(AND($B20<BN$14,BN$14-$B20<$C$5),OFFSET(Input!$BA20,0,BN$14-$B20-1),0)\n+IF(AND(BN$14>$B20,$C20>$B20,BN$14-$B20<$C$5),OFFSET(Input!$BA20,0,BN$14-$B20-1),0)*$D20   -    IF(AND(BN$14>$C20,BN$14-$C20<$C$5),OFFSET(Input!$BA20,0,BN$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ20,0)  +   BN20-IF(AND($B20<BO$14,BO$14-$B20<$C$5),OFFSET(Input!$BA20,0,BO$14-$B20-1),0)\n+IF(AND(BO$14>$B20,$C20>$B20,BO$14-$B20<$C$5),OFFSET(Input!$BA20,0,BO$14-$B20-1),0)*$D20   -    IF(AND(BO$14>$C20,BO$14-$C20<$C$5),OFFSET(Input!$BA20,0,BO$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK20,0)  +   BO20-IF(AND($B20<BP$14,BP$14-$B20<$C$5),OFFSET(Input!$BA20,0,BP$14-$B20-1),0)\n+IF(AND(BP$14>$B20,$C20>$B20,BP$14-$B20<$C$5),OFFSET(Input!$BA20,0,BP$14-$B20-1),0)*$D20   -    IF(AND(BP$14>$C20,BP$14-$C20<$C$5),OFFSET(Input!$BA20,0,BP$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL20,0)  +   BP20-IF(AND($B20<BQ$14,BQ$14-$B20<$C$5),OFFSET(Input!$BA20,0,BQ$14-$B20-1),0)\n+IF(AND(BQ$14>$B20,$C20>$B20,BQ$14-$B20<$C$5),OFFSET(Input!$BA20,0,BQ$14-$B20-1),0)*$D20   -    IF(AND(BQ$14>$C20,BQ$14-$C20<$C$5),OFFSET(Input!$BA20,0,BQ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM20,0)  +   BQ20-IF(AND($B20<BR$14,BR$14-$B20<$C$5),OFFSET(Input!$BA20,0,BR$14-$B20-1),0)\n+IF(AND(BR$14>$B20,$C20>$B20,BR$14-$B20<$C$5),OFFSET(Input!$BA20,0,BR$14-$B20-1),0)*$D20   -    IF(AND(BR$14>$C20,BR$14-$C20<$C$5),OFFSET(Input!$BA20,0,BR$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN20,0)  +   BR20-IF(AND($B20<BS$14,BS$14-$B20<$C$5),OFFSET(Input!$BA20,0,BS$14-$B20-1),0)\n+IF(AND(BS$14>$B20,$C20>$B20,BS$14-$B20<$C$5),OFFSET(Input!$BA20,0,BS$14-$B20-1),0)*$D20   -    IF(AND(BS$14>$C20,BS$14-$C20<$C$5),OFFSET(Input!$BA20,0,BS$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO20,0)  +   BS20-IF(AND($B20<BT$14,BT$14-$B20<$C$5),OFFSET(Input!$BA20,0,BT$14-$B20-1),0)\n+IF(AND(BT$14>$B20,$C20>$B20,BT$14-$B20<$C$5),OFFSET(Input!$BA20,0,BT$14-$B20-1),0)*$D20   -    IF(AND(BT$14>$C20,BT$14-$C20<$C$5),OFFSET(Input!$BA20,0,BT$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP20,0)  +   BT20-IF(AND($B20<BU$14,BU$14-$B20<$C$5),OFFSET(Input!$BA20,0,BU$14-$B20-1),0)\n+IF(AND(BU$14>$B20,$C20>$B20,BU$14-$B20<$C$5),OFFSET(Input!$BA20,0,BU$14-$B20-1),0)*$D20   -    IF(AND(BU$14>$C20,BU$14-$C20<$C$5),OFFSET(Input!$BA20,0,BU$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ20,0)  +   BU20-IF(AND($B20<BV$14,BV$14-$B20<$C$5),OFFSET(Input!$BA20,0,BV$14-$B20-1),0)\n+IF(AND(BV$14>$B20,$C20>$B20,BV$14-$B20<$C$5),OFFSET(Input!$BA20,0,BV$14-$B20-1),0)*$D20   -    IF(AND(BV$14>$C20,BV$14-$C20<$C$5),OFFSET(Input!$BA20,0,BV$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR20,0)  +   BV20-IF(AND($B20<BW$14,BW$14-$B20<$C$5),OFFSET(Input!$BA20,0,BW$14-$B20-1),0)\n+IF(AND(BW$14>$B20,$C20>$B20,BW$14-$B20<$C$5),OFFSET(Input!$BA20,0,BW$14-$B20-1),0)*$D20   -    IF(AND(BW$14>$C20,BW$14-$C20<$C$5),OFFSET(Input!$BA20,0,BW$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS20,0)  +   BW20-IF(AND($B20<BX$14,BX$14-$B20<$C$5),OFFSET(Input!$BA20,0,BX$14-$B20-1),0)\n+IF(AND(BX$14>$B20,$C20>$B20,BX$14-$B20<$C$5),OFFSET(Input!$BA20,0,BX$14-$B20-1),0)*$D20   -    IF(AND(BX$14>$C20,BX$14-$C20<$C$5),OFFSET(Input!$BA20,0,BX$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT20,0)  +   BX20-IF(AND($B20<BY$14,BY$14-$B20<$C$5),OFFSET(Input!$BA20,0,BY$14-$B20-1),0)\n+IF(AND(BY$14>$B20,$C20>$B20,BY$14-$B20<$C$5),OFFSET(Input!$BA20,0,BY$14-$B20-1),0)*$D20   -    IF(AND(BY$14>$C20,BY$14-$C20<$C$5),OFFSET(Input!$BA20,0,BY$14-$C20-1),0)*$D20","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU20,0)  +   BY20-IF(AND($B20<BZ$14,BZ$14-$B20<$C$5),OFFSET(Input!$BA20,0,BZ$14-$B20-1),0)\n+IF(AND(BZ$14>$B20,$C20>$B20,BZ$14-$B20<$C$5),OFFSET(Input!$BA20,0,BZ$14-$B20-1),0)*$D20   -    IF(AND(BZ$14>$C20,BZ$14-$C20<$C$5),OFFSET(Input!$BA20,0,BZ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV20,0)  +   BZ20-IF(AND($B20<CA$14,CA$14-$B20<$C$5),OFFSET(Input!$BA20,0,CA$14-$B20-1),0)\n+IF(AND(CA$14>$B20,$C20>$B20,CA$14-$B20<$C$5),OFFSET(Input!$BA20,0,CA$14-$B20-1),0)*$D20   -    IF(AND(CA$14>$C20,CA$14-$C20<$C$5),OFFSET(Input!$BA20,0,CA$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW20,0)  +   CA20-IF(AND($B20<CB$14,CB$14-$B20<$C$5),OFFSET(Input!$BA20,0,CB$14-$B20-1),0)\n+IF(AND(CB$14>$B20,$C20>$B20,CB$14-$B20<$C$5),OFFSET(Input!$BA20,0,CB$14-$B20-1),0)*$D20   -    IF(AND(CB$14>$C20,CB$14-$C20<$C$5),OFFSET(Input!$BA20,0,CB$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX20,0)  +   CB20-IF(AND($B20<CC$14,CC$14-$B20<$C$5),OFFSET(Input!$BA20,0,CC$14-$B20-1),0)\n+IF(AND(CC$14>$B20,$C20>$B20,CC$14-$B20<$C$5),OFFSET(Input!$BA20,0,CC$14-$B20-1),0)*$D20   -    IF(AND(CC$14>$C20,CC$14-$C20<$C$5),OFFSET(Input!$BA20,0,CC$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY20,0)  +   CC20-IF(AND($B20<CD$14,CD$14-$B20<$C$5),OFFSET(Input!$BA20,0,CD$14-$B20-1),0)\n+IF(AND(CD$14>$B20,$C20>$B20,CD$14-$B20<$C$5),OFFSET(Input!$BA20,0,CD$14-$B20-1),0)*$D20   -    IF(AND(CD$14>$C20,CD$14-$C20<$C$5),OFFSET(Input!$BA20,0,CD$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ20,0)  +   CD20-IF(AND($B20<CE$14,CE$14-$B20<$C$5),OFFSET(Input!$BA20,0,CE$14-$B20-1),0)\n+IF(AND(CE$14>$B20,$C20>$B20,CE$14-$B20<$C$5),OFFSET(Input!$BA20,0,CE$14-$B20-1),0)*$D20   -    IF(AND(CE$14>$C20,CE$14-$C20<$C$5),OFFSET(Input!$BA20,0,CE$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA20,0)  +   CE20-IF(AND($B20<CF$14,CF$14-$B20<$C$5),OFFSET(Input!$BA20,0,CF$14-$B20-1),0)\n+IF(AND(CF$14>$B20,$C20>$B20,CF$14-$B20<$C$5),OFFSET(Input!$BA20,0,CF$14-$B20-1),0)*$D20   -    IF(AND(CF$14>$C20,CF$14-$C20<$C$5),OFFSET(Input!$BA20,0,CF$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB20,0)  +   CF20-IF(AND($B20<CG$14,CG$14-$B20<$C$5),OFFSET(Input!$BA20,0,CG$14-$B20-1),0)\n+IF(AND(CG$14>$B20,$C20>$B20,CG$14-$B20<$C$5),OFFSET(Input!$BA20,0,CG$14-$B20-1),0)*$D20   -    IF(AND(CG$14>$C20,CG$14-$C20<$C$5),OFFSET(Input!$BA20,0,CG$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC20,0)  +   CG20-IF(AND($B20<CH$14,CH$14-$B20<$C$5),OFFSET(Input!$BA20,0,CH$14-$B20-1),0)\n+IF(AND(CH$14>$B20,$C20>$B20,CH$14-$B20<$C$5),OFFSET(Input!$BA20,0,CH$14-$B20-1),0)*$D20   -    IF(AND(CH$14>$C20,CH$14-$C20<$C$5),OFFSET(Input!$BA20,0,CH$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED20,0)  +   CH20-IF(AND($B20<CI$14,CI$14-$B20<$C$5),OFFSET(Input!$BA20,0,CI$14-$B20-1),0)\n+IF(AND(CI$14>$B20,$C20>$B20,CI$14-$B20<$C$5),OFFSET(Input!$BA20,0,CI$14-$B20-1),0)*$D20   -    IF(AND(CI$14>$C20,CI$14-$C20<$C$5),OFFSET(Input!$BA20,0,CI$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE20,0)  +   CI20-IF(AND($B20<CJ$14,CJ$14-$B20<$C$5),OFFSET(Input!$BA20,0,CJ$14-$B20-1),0)\n+IF(AND(CJ$14>$B20,$C20>$B20,CJ$14-$B20<$C$5),OFFSET(Input!$BA20,0,CJ$14-$B20-1),0)*$D20   -    IF(AND(CJ$14>$C20,CJ$14-$C20<$C$5),OFFSET(Input!$BA20,0,CJ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF20,0)  +   CJ20-IF(AND($B20<CK$14,CK$14-$B20<$C$5),OFFSET(Input!$BA20,0,CK$14-$B20-1),0)\n+IF(AND(CK$14>$B20,$C20>$B20,CK$14-$B20<$C$5),OFFSET(Input!$BA20,0,CK$14-$B20-1),0)*$D20   -    IF(AND(CK$14>$C20,CK$14-$C20<$C$5),OFFSET(Input!$BA20,0,CK$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG20,0)  +   CK20-IF(AND($B20<CL$14,CL$14-$B20<$C$5),OFFSET(Input!$BA20,0,CL$14-$B20-1),0)\n+IF(AND(CL$14>$B20,$C20>$B20,CL$14-$B20<$C$5),OFFSET(Input!$BA20,0,CL$14-$B20-1),0)*$D20   -    IF(AND(CL$14>$C20,CL$14-$C20<$C$5),OFFSET(Input!$BA20,0,CL$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH20,0)  +   CL20-IF(AND($B20<CM$14,CM$14-$B20<$C$5),OFFSET(Input!$BA20,0,CM$14-$B20-1),0)\n+IF(AND(CM$14>$B20,$C20>$B20,CM$14-$B20<$C$5),OFFSET(Input!$BA20,0,CM$14-$B20-1),0)*$D20   -    IF(AND(CM$14>$C20,CM$14-$C20<$C$5),OFFSET(Input!$BA20,0,CM$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI20,0)  +   CM20-IF(AND($B20<CN$14,CN$14-$B20<$C$5),OFFSET(Input!$BA20,0,CN$14-$B20-1),0)\n+IF(AND(CN$14>$B20,$C20>$B20,CN$14-$B20<$C$5),OFFSET(Input!$BA20,0,CN$14-$B20-1),0)*$D20   -    IF(AND(CN$14>$C20,CN$14-$C20<$C$5),OFFSET(Input!$BA20,0,CN$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ20,0)  +   CN20-IF(AND($B20<CO$14,CO$14-$B20<$C$5),OFFSET(Input!$BA20,0,CO$14-$B20-1),0)\n+IF(AND(CO$14>$B20,$C20>$B20,CO$14-$B20<$C$5),OFFSET(Input!$BA20,0,CO$14-$B20-1),0)*$D20   -    IF(AND(CO$14>$C20,CO$14-$C20<$C$5),OFFSET(Input!$BA20,0,CO$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK20,0)  +   CO20-IF(AND($B20<CP$14,CP$14-$B20<$C$5),OFFSET(Input!$BA20,0,CP$14-$B20-1),0)\n+IF(AND(CP$14>$B20,$C20>$B20,CP$14-$B20<$C$5),OFFSET(Input!$BA20,0,CP$14-$B20-1),0)*$D20   -    IF(AND(CP$14>$C20,CP$14-$C20<$C$5),OFFSET(Input!$BA20,0,CP$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL20,0)  +   CP20-IF(AND($B20<CQ$14,CQ$14-$B20<$C$5),OFFSET(Input!$BA20,0,CQ$14-$B20-1),0)\n+IF(AND(CQ$14>$B20,$C20>$B20,CQ$14-$B20<$C$5),OFFSET(Input!$BA20,0,CQ$14-$B20-1),0)*$D20   -    IF(AND(CQ$14>$C20,CQ$14-$C20<$C$5),OFFSET(Input!$BA20,0,CQ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM20,0)  +   CQ20-IF(AND($B20<CR$14,CR$14-$B20<$C$5),OFFSET(Input!$BA20,0,CR$14-$B20-1),0)\n+IF(AND(CR$14>$B20,$C20>$B20,CR$14-$B20<$C$5),OFFSET(Input!$BA20,0,CR$14-$B20-1),0)*$D20   -    IF(AND(CR$14>$C20,CR$14-$C20<$C$5),OFFSET(Input!$BA20,0,CR$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN20,0)  +   CR20-IF(AND($B20<CS$14,CS$14-$B20<$C$5),OFFSET(Input!$BA20,0,CS$14-$B20-1),0)\n+IF(AND(CS$14>$B20,$C20>$B20,CS$14-$B20<$C$5),OFFSET(Input!$BA20,0,CS$14-$B20-1),0)*$D20   -    IF(AND(CS$14>$C20,CS$14-$C20<$C$5),OFFSET(Input!$BA20,0,CS$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO20,0)  +   CS20-IF(AND($B20<CT$14,CT$14-$B20<$C$5),OFFSET(Input!$BA20,0,CT$14-$B20-1),0)\n+IF(AND(CT$14>$B20,$C20>$B20,CT$14-$B20<$C$5),OFFSET(Input!$BA20,0,CT$14-$B20-1),0)*$D20   -    IF(AND(CT$14>$C20,CT$14-$C20<$C$5),OFFSET(Input!$BA20,0,CT$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP20,0)  +   CT20-IF(AND($B20<CU$14,CU$14-$B20<$C$5),OFFSET(Input!$BA20,0,CU$14-$B20-1),0)\n+IF(AND(CU$14>$B20,$C20>$B20,CU$14-$B20<$C$5),OFFSET(Input!$BA20,0,CU$14-$B20-1),0)*$D20   -    IF(AND(CU$14>$C20,CU$14-$C20<$C$5),OFFSET(Input!$BA20,0,CU$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ20,0)  +   CU20-IF(AND($B20<CV$14,CV$14-$B20<$C$5),OFFSET(Input!$BA20,0,CV$14-$B20-1),0)\n+IF(AND(CV$14>$B20,$C20>$B20,CV$14-$B20<$C$5),OFFSET(Input!$BA20,0,CV$14-$B20-1),0)*$D20   -    IF(AND(CV$14>$C20,CV$14-$C20<$C$5),OFFSET(Input!$BA20,0,CV$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER20,0)  +   CV20-IF(AND($B20<CW$14,CW$14-$B20<$C$5),OFFSET(Input!$BA20,0,CW$14-$B20-1),0)\n+IF(AND(CW$14>$B20,$C20>$B20,CW$14-$B20<$C$5),OFFSET(Input!$BA20,0,CW$14-$B20-1),0)*$D20   -    IF(AND(CW$14>$C20,CW$14-$C20<$C$5),OFFSET(Input!$BA20,0,CW$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES20,0)  +   CW20-IF(AND($B20<CX$14,CX$14-$B20<$C$5),OFFSET(Input!$BA20,0,CX$14-$B20-1),0)\n+IF(AND(CX$14>$B20,$C20>$B20,CX$14-$B20<$C$5),OFFSET(Input!$BA20,0,CX$14-$B20-1),0)*$D20   -    IF(AND(CX$14>$C20,CX$14-$C20<$C$5),OFFSET(Input!$BA20,0,CX$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET20,0)  +   CX20-IF(AND($B20<CY$14,CY$14-$B20<$C$5),OFFSET(Input!$BA20,0,CY$14-$B20-1),0)\n+IF(AND(CY$14>$B20,$C20>$B20,CY$14-$B20<$C$5),OFFSET(Input!$BA20,0,CY$14-$B20-1),0)*$D20   -    IF(AND(CY$14>$C20,CY$14-$C20<$C$5),OFFSET(Input!$BA20,0,CY$14-$C20-1),0)*$D20","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU20,0)  +   CY20-IF(AND($B20<CZ$14,CZ$14-$B20<$C$5),OFFSET(Input!$BA20,0,CZ$14-$B20-1),0)\n+IF(AND(CZ$14>$B20,$C20>$B20,CZ$14-$B20<$C$5),OFFSET(Input!$BA20,0,CZ$14-$B20-1),0)*$D20   -    IF(AND(CZ$14>$C20,CZ$14-$C20<$C$5),OFFSET(Input!$BA20,0,CZ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV20,0)  +   CZ20-IF(AND($B20<DA$14,DA$14-$B20<$C$5),OFFSET(Input!$BA20,0,DA$14-$B20-1),0)\n+IF(AND(DA$14>$B20,$C20>$B20,DA$14-$B20<$C$5),OFFSET(Input!$BA20,0,DA$14-$B20-1),0)*$D20   -    IF(AND(DA$14>$C20,DA$14-$C20<$C$5),OFFSET(Input!$BA20,0,DA$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW20,0)  +   DA20-IF(AND($B20<DB$14,DB$14-$B20<$C$5),OFFSET(Input!$BA20,0,DB$14-$B20-1),0)\n+IF(AND(DB$14>$B20,$C20>$B20,DB$14-$B20<$C$5),OFFSET(Input!$BA20,0,DB$14-$B20-1),0)*$D20   -    IF(AND(DB$14>$C20,DB$14-$C20<$C$5),OFFSET(Input!$BA20,0,DB$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX20,0)  +   DB20-IF(AND($B20<DC$14,DC$14-$B20<$C$5),OFFSET(Input!$BA20,0,DC$14-$B20-1),0)\n+IF(AND(DC$14>$B20,$C20>$B20,DC$14-$B20<$C$5),OFFSET(Input!$BA20,0,DC$14-$B20-1),0)*$D20   -    IF(AND(DC$14>$C20,DC$14-$C20<$C$5),OFFSET(Input!$BA20,0,DC$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY20,0)  +   DC20-IF(AND($B20<DD$14,DD$14-$B20<$C$5),OFFSET(Input!$BA20,0,DD$14-$B20-1),0)\n+IF(AND(DD$14>$B20,$C20>$B20,DD$14-$B20<$C$5),OFFSET(Input!$BA20,0,DD$14-$B20-1),0)*$D20   -    IF(AND(DD$14>$C20,DD$14-$C20<$C$5),OFFSET(Input!$BA20,0,DD$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ20,0)  +   DD20-IF(AND($B20<DE$14,DE$14-$B20<$C$5),OFFSET(Input!$BA20,0,DE$14-$B20-1),0)\n+IF(AND(DE$14>$B20,$C20>$B20,DE$14-$B20<$C$5),OFFSET(Input!$BA20,0,DE$14-$B20-1),0)*$D20   -    IF(AND(DE$14>$C20,DE$14-$C20<$C$5),OFFSET(Input!$BA20,0,DE$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA20,0)  +   DE20-IF(AND($B20<DF$14,DF$14-$B20<$C$5),OFFSET(Input!$BA20,0,DF$14-$B20-1),0)\n+IF(AND(DF$14>$B20,$C20>$B20,DF$14-$B20<$C$5),OFFSET(Input!$BA20,0,DF$14-$B20-1),0)*$D20   -    IF(AND(DF$14>$C20,DF$14-$C20<$C$5),OFFSET(Input!$BA20,0,DF$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB20,0)  +   DF20-IF(AND($B20<DG$14,DG$14-$B20<$C$5),OFFSET(Input!$BA20,0,DG$14-$B20-1),0)\n+IF(AND(DG$14>$B20,$C20>$B20,DG$14-$B20<$C$5),OFFSET(Input!$BA20,0,DG$14-$B20-1),0)*$D20   -    IF(AND(DG$14>$C20,DG$14-$C20<$C$5),OFFSET(Input!$BA20,0,DG$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC20,0)  +   DG20-IF(AND($B20<DH$14,DH$14-$B20<$C$5),OFFSET(Input!$BA20,0,DH$14-$B20-1),0)\n+IF(AND(DH$14>$B20,$C20>$B20,DH$14-$B20<$C$5),OFFSET(Input!$BA20,0,DH$14-$B20-1),0)*$D20   -    IF(AND(DH$14>$C20,DH$14-$C20<$C$5),OFFSET(Input!$BA20,0,DH$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD20,0)  +   DH20-IF(AND($B20<DI$14,DI$14-$B20<$C$5),OFFSET(Input!$BA20,0,DI$14-$B20-1),0)\n+IF(AND(DI$14>$B20,$C20>$B20,DI$14-$B20<$C$5),OFFSET(Input!$BA20,0,DI$14-$B20-1),0)*$D20   -    IF(AND(DI$14>$C20,DI$14-$C20<$C$5),OFFSET(Input!$BA20,0,DI$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE20,0)  +   DI20-IF(AND($B20<DJ$14,DJ$14-$B20<$C$5),OFFSET(Input!$BA20,0,DJ$14-$B20-1),0)\n+IF(AND(DJ$14>$B20,$C20>$B20,DJ$14-$B20<$C$5),OFFSET(Input!$BA20,0,DJ$14-$B20-1),0)*$D20   -    IF(AND(DJ$14>$C20,DJ$14-$C20<$C$5),OFFSET(Input!$BA20,0,DJ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF20,0)  +   DJ20-IF(AND($B20<DK$14,DK$14-$B20<$C$5),OFFSET(Input!$BA20,0,DK$14-$B20-1),0)\n+IF(AND(DK$14>$B20,$C20>$B20,DK$14-$B20<$C$5),OFFSET(Input!$BA20,0,DK$14-$B20-1),0)*$D20   -    IF(AND(DK$14>$C20,DK$14-$C20<$C$5),OFFSET(Input!$BA20,0,DK$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG20,0)  +   DK20-IF(AND($B20<DL$14,DL$14-$B20<$C$5),OFFSET(Input!$BA20,0,DL$14-$B20-1),0)\n+IF(AND(DL$14>$B20,$C20>$B20,DL$14-$B20<$C$5),OFFSET(Input!$BA20,0,DL$14-$B20-1),0)*$D20   -    IF(AND(DL$14>$C20,DL$14-$C20<$C$5),OFFSET(Input!$BA20,0,DL$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH20,0)  +   DL20-IF(AND($B20<DM$14,DM$14-$B20<$C$5),OFFSET(Input!$BA20,0,DM$14-$B20-1),0)\n+IF(AND(DM$14>$B20,$C20>$B20,DM$14-$B20<$C$5),OFFSET(Input!$BA20,0,DM$14-$B20-1),0)*$D20   -    IF(AND(DM$14>$C20,DM$14-$C20<$C$5),OFFSET(Input!$BA20,0,DM$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI20,0)  +   DM20-IF(AND($B20<DN$14,DN$14-$B20<$C$5),OFFSET(Input!$BA20,0,DN$14-$B20-1),0)\n+IF(AND(DN$14>$B20,$C20>$B20,DN$14-$B20<$C$5),OFFSET(Input!$BA20,0,DN$14-$B20-1),0)*$D20   -    IF(AND(DN$14>$C20,DN$14-$C20<$C$5),OFFSET(Input!$BA20,0,DN$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ20,0)  +   DN20-IF(AND($B20<DO$14,DO$14-$B20<$C$5),OFFSET(Input!$BA20,0,DO$14-$B20-1),0)\n+IF(AND(DO$14>$B20,$C20>$B20,DO$14-$B20<$C$5),OFFSET(Input!$BA20,0,DO$14-$B20-1),0)*$D20   -    IF(AND(DO$14>$C20,DO$14-$C20<$C$5),OFFSET(Input!$BA20,0,DO$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK20,0)  +   DO20-IF(AND($B20<DP$14,DP$14-$B20<$C$5),OFFSET(Input!$BA20,0,DP$14-$B20-1),0)\n+IF(AND(DP$14>$B20,$C20>$B20,DP$14-$B20<$C$5),OFFSET(Input!$BA20,0,DP$14-$B20-1),0)*$D20   -    IF(AND(DP$14>$C20,DP$14-$C20<$C$5),OFFSET(Input!$BA20,0,DP$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL20,0)  +   DP20-IF(AND($B20<DQ$14,DQ$14-$B20<$C$5),OFFSET(Input!$BA20,0,DQ$14-$B20-1),0)\n+IF(AND(DQ$14>$B20,$C20>$B20,DQ$14-$B20<$C$5),OFFSET(Input!$BA20,0,DQ$14-$B20-1),0)*$D20   -    IF(AND(DQ$14>$C20,DQ$14-$C20<$C$5),OFFSET(Input!$BA20,0,DQ$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM20,0)  +   DQ20-IF(AND($B20<DR$14,DR$14-$B20<$C$5),OFFSET(Input!$BA20,0,DR$14-$B20-1),0)\n+IF(AND(DR$14>$B20,$C20>$B20,DR$14-$B20<$C$5),OFFSET(Input!$BA20,0,DR$14-$B20-1),0)*$D20   -    IF(AND(DR$14>$C20,DR$14-$C20<$C$5),OFFSET(Input!$BA20,0,DR$14-$C20-1),0)*$D20","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN20,0)  +   DR20-IF(AND($B20<DS$14,DS$14-$B20<$C$5),OFFSET(Input!$BA20,0,DS$14-$B20-1),0)\n+IF(AND(DS$14>$B20,$C20>$B20,DS$14-$B20<$C$5),OFFSET(Input!$BA20,0,DS$14-$B20-1),0)*$D20   -    IF(AND(DS$14>$C20,DS$14-$C20<$C$5),OFFSET(Input!$BA20,0,DS$14-$C20-1),0)*$D20","v":0}]
[{"$f":"Calcs!A21","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E21),1,Calcs!E21)*Periods,0)","v":0},{"$f":"ROUND(MAX(B21,Input!Z21*Periods),0)","v":0},{"$f":"IF(Calcs!DY21>Calcs!DZ21,IF(Input!R21<>0,Input!AC21/Input!R21,0),IF(Input!V21<>0,Input!AE21/Input!V21,0))","v":0},null,{"$f":"Input!BA21","v":0},{"$f":"IF(G$14<=$C$5,Input!BB21,0)  +   F21-IF(AND($B21<G$14,G$14-$B21<$C$5),OFFSET(Input!$BA21,0,G$14-$B21-1),0)\n+IF(AND(G$14>$B21,$C21>$B21,G$14-$B21<$C$5),OFFSET(Input!$BA21,0,G$14-$B21-1),0)*$D21   -    IF(AND(G$14>$C21,G$14-$C21<$C$5),OFFSET(Input!$BA21,0,G$14-$C21-1),0)*$D21","v":0},{"$f":"IF(H$14<=$C$5,Input!BC21,0)  +   G21-IF(AND($B21<H$14,H$14-$B21<$C$5),OFFSET(Input!$BA21,0,H$14-$B21-1),0)\n+IF(AND(H$14>$B21,$C21>$B21,H$14-$B21<$C$5),OFFSET(Input!$BA21,0,H$14-$B21-1),0)*$D21   -    IF(AND(H$14>$C21,H$14-$C21<$C$5),OFFSET(Input!$BA21,0,H$14-$C21-1),0)*$D21","v":0},{"$f":"IF(I$14<=$C$5,Input!BD21,0)  +   H21-IF(AND($B21<I$14,I$14-$B21<$C$5),OFFSET(Input!$BA21,0,I$14-$B21-1),0)\n+IF(AND(I$14>$B21,$C21>$B21,I$14-$B21<$C$5),OFFSET(Input!$BA21,0,I$14-$B21-1),0)*$D21   -    IF(AND(I$14>$C21,I$14-$C21<$C$5),OFFSET(Input!$BA21,0,I$14-$C21-1),0)*$D21","v":0},{"$f":"IF(J$14<=$C$5,Input!BE21,0)  +   I21-IF(AND($B21<J$14,J$14-$B21<$C$5),OFFSET(Input!$BA21,0,J$14-$B21-1),0)\n+IF(AND(J$14>$B21,$C21>$B21,J$14-$B21<$C$5),OFFSET(Input!$BA21,0,J$14-$B21-1),0)*$D21   -    IF(AND(J$14>$C21,J$14-$C21<$C$5),OFFSET(Input!$BA21,0,J$14-$C21-1),0)*$D21","v":0},{"$f":"IF(K$14<=$C$5,Input!BF21,0)  +   J21-IF(AND($B21<K$14,K$14-$B21<$C$5),OFFSET(Input!$BA21,0,K$14-$B21-1),0)\n+IF(AND(K$14>$B21,$C21>$B21,K$14-$B21<$C$5),OFFSET(Input!$BA21,0,K$14-$B21-1),0)*$D21   -    IF(AND(K$14>$C21,K$14-$C21<$C$5),OFFSET(Input!$BA21,0,K$14-$C21-1),0)*$D21","v":0},{"$f":"IF(L$14<=$C$5,Input!BG21,0)  +   K21-IF(AND($B21<L$14,L$14-$B21<$C$5),OFFSET(Input!$BA21,0,L$14-$B21-1),0)\n+IF(AND(L$14>$B21,$C21>$B21,L$14-$B21<$C$5),OFFSET(Input!$BA21,0,L$14-$B21-1),0)*$D21   -    IF(AND(L$14>$C21,L$14-$C21<$C$5),OFFSET(Input!$BA21,0,L$14-$C21-1),0)*$D21","v":0},{"$f":"IF(M$14<=$C$5,Input!BH21,0)  +   L21-IF(AND($B21<M$14,M$14-$B21<$C$5),OFFSET(Input!$BA21,0,M$14-$B21-1),0)\n+IF(AND(M$14>$B21,$C21>$B21,M$14-$B21<$C$5),OFFSET(Input!$BA21,0,M$14-$B21-1),0)*$D21   -    IF(AND(M$14>$C21,M$14-$C21<$C$5),OFFSET(Input!$BA21,0,M$14-$C21-1),0)*$D21","v":0},{"$f":"IF(N$14<=$C$5,Input!BI21,0)  +   M21-IF(AND($B21<N$14,N$14-$B21<$C$5),OFFSET(Input!$BA21,0,N$14-$B21-1),0)\n+IF(AND(N$14>$B21,$C21>$B21,N$14-$B21<$C$5),OFFSET(Input!$BA21,0,N$14-$B21-1),0)*$D21   -    IF(AND(N$14>$C21,N$14-$C21<$C$5),OFFSET(Input!$BA21,0,N$14-$C21-1),0)*$D21","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ21,0)  +   N21-IF(AND($B21<O$14,O$14-$B21<$C$5),OFFSET(Input!$BA21,0,O$14-$B21-1),0)\n+IF(AND(O$14>$B21,$C21>$B21,O$14-$B21<$C$5),OFFSET(Input!$BA21,0,O$14-$B21-1),0)*$D21   -    IF(AND(O$14>$C21,O$14-$C21<$C$5),OFFSET(Input!$BA21,0,O$14-$C21-1),0)*$D21","v":0},{"$f":"IF(P$14<=$C$5,Input!BK21,0)  +   O21-IF(AND($B21<P$14,P$14-$B21<$C$5),OFFSET(Input!$BA21,0,P$14-$B21-1),0)\n+IF(AND(P$14>$B21,$C21>$B21,P$14-$B21<$C$5),OFFSET(Input!$BA21,0,P$14-$B21-1),0)*$D21   -    IF(AND(P$14>$C21,P$14-$C21<$C$5),OFFSET(Input!$BA21,0,P$14-$C21-1),0)*$D21","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL21,0)  +   P21-IF(AND($B21<Q$14,Q$14-$B21<$C$5),OFFSET(Input!$BA21,0,Q$14-$B21-1),0)\n+IF(AND(Q$14>$B21,$C21>$B21,Q$14-$B21<$C$5),OFFSET(Input!$BA21,0,Q$14-$B21-1),0)*$D21   -    IF(AND(Q$14>$C21,Q$14-$C21<$C$5),OFFSET(Input!$BA21,0,Q$14-$C21-1),0)*$D21","v":0},{"$f":"IF(R$14<=$C$5,Input!BM21,0)  +   Q21-IF(AND($B21<R$14,R$14-$B21<$C$5),OFFSET(Input!$BA21,0,R$14-$B21-1),0)\n+IF(AND(R$14>$B21,$C21>$B21,R$14-$B21<$C$5),OFFSET(Input!$BA21,0,R$14-$B21-1),0)*$D21   -    IF(AND(R$14>$C21,R$14-$C21<$C$5),OFFSET(Input!$BA21,0,R$14-$C21-1),0)*$D21","v":0},{"$f":"IF(S$14<=$C$5,Input!BN21,0)  +   R21-IF(AND($B21<S$14,S$14-$B21<$C$5),OFFSET(Input!$BA21,0,S$14-$B21-1),0)\n+IF(AND(S$14>$B21,$C21>$B21,S$14-$B21<$C$5),OFFSET(Input!$BA21,0,S$14-$B21-1),0)*$D21   -    IF(AND(S$14>$C21,S$14-$C21<$C$5),OFFSET(Input!$BA21,0,S$14-$C21-1),0)*$D21","v":0},{"$f":"IF(T$14<=$C$5,Input!BO21,0)  +   S21-IF(AND($B21<T$14,T$14-$B21<$C$5),OFFSET(Input!$BA21,0,T$14-$B21-1),0)\n+IF(AND(T$14>$B21,$C21>$B21,T$14-$B21<$C$5),OFFSET(Input!$BA21,0,T$14-$B21-1),0)*$D21   -    IF(AND(T$14>$C21,T$14-$C21<$C$5),OFFSET(Input!$BA21,0,T$14-$C21-1),0)*$D21","v":0},{"$f":"IF(U$14<=$C$5,Input!BP21,0)  +   T21-IF(AND($B21<U$14,U$14-$B21<$C$5),OFFSET(Input!$BA21,0,U$14-$B21-1),0)\n+IF(AND(U$14>$B21,$C21>$B21,U$14-$B21<$C$5),OFFSET(Input!$BA21,0,U$14-$B21-1),0)*$D21   -    IF(AND(U$14>$C21,U$14-$C21<$C$5),OFFSET(Input!$BA21,0,U$14-$C21-1),0)*$D21","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ21,0)  +   U21-IF(AND($B21<V$14,V$14-$B21<$C$5),OFFSET(Input!$BA21,0,V$14-$B21-1),0)\n+IF(AND(V$14>$B21,$C21>$B21,V$14-$B21<$C$5),OFFSET(Input!$BA21,0,V$14-$B21-1),0)*$D21   -    IF(AND(V$14>$C21,V$14-$C21<$C$5),OFFSET(Input!$BA21,0,V$14-$C21-1),0)*$D21","v":0},{"$f":"IF(W$14<=$C$5,Input!BR21,0)  +   V21-IF(AND($B21<W$14,W$14-$B21<$C$5),OFFSET(Input!$BA21,0,W$14-$B21-1),0)\n+IF(AND(W$14>$B21,$C21>$B21,W$14-$B21<$C$5),OFFSET(Input!$BA21,0,W$14-$B21-1),0)*$D21   -    IF(AND(W$14>$C21,W$14-$C21<$C$5),OFFSET(Input!$BA21,0,W$14-$C21-1),0)*$D21","v":0},{"$f":"IF(X$14<=$C$5,Input!BS21,0)  +   W21-IF(AND($B21<X$14,X$14-$B21<$C$5),OFFSET(Input!$BA21,0,X$14-$B21-1),0)\n+IF(AND(X$14>$B21,$C21>$B21,X$14-$B21<$C$5),OFFSET(Input!$BA21,0,X$14-$B21-1),0)*$D21   -    IF(AND(X$14>$C21,X$14-$C21<$C$5),OFFSET(Input!$BA21,0,X$14-$C21-1),0)*$D21","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT21,0)  +   X21-IF(AND($B21<Y$14,Y$14-$B21<$C$5),OFFSET(Input!$BA21,0,Y$14-$B21-1),0)\n+IF(AND(Y$14>$B21,$C21>$B21,Y$14-$B21<$C$5),OFFSET(Input!$BA21,0,Y$14-$B21-1),0)*$D21   -    IF(AND(Y$14>$C21,Y$14-$C21<$C$5),OFFSET(Input!$BA21,0,Y$14-$C21-1),0)*$D21","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU21,0)  +   Y21-IF(AND($B21<Z$14,Z$14-$B21<$C$5),OFFSET(Input!$BA21,0,Z$14-$B21-1),0)\n+IF(AND(Z$14>$B21,$C21>$B21,Z$14-$B21<$C$5),OFFSET(Input!$BA21,0,Z$14-$B21-1),0)*$D21   -    IF(AND(Z$14>$C21,Z$14-$C21<$C$5),OFFSET(Input!$BA21,0,Z$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV21,0)  +   Z21-IF(AND($B21<AA$14,AA$14-$B21<$C$5),OFFSET(Input!$BA21,0,AA$14-$B21-1),0)\n+IF(AND(AA$14>$B21,$C21>$B21,AA$14-$B21<$C$5),OFFSET(Input!$BA21,0,AA$14-$B21-1),0)*$D21   -    IF(AND(AA$14>$C21,AA$14-$C21<$C$5),OFFSET(Input!$BA21,0,AA$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW21,0)  +   AA21-IF(AND($B21<AB$14,AB$14-$B21<$C$5),OFFSET(Input!$BA21,0,AB$14-$B21-1),0)\n+IF(AND(AB$14>$B21,$C21>$B21,AB$14-$B21<$C$5),OFFSET(Input!$BA21,0,AB$14-$B21-1),0)*$D21   -    IF(AND(AB$14>$C21,AB$14-$C21<$C$5),OFFSET(Input!$BA21,0,AB$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX21,0)  +   AB21-IF(AND($B21<AC$14,AC$14-$B21<$C$5),OFFSET(Input!$BA21,0,AC$14-$B21-1),0)\n+IF(AND(AC$14>$B21,$C21>$B21,AC$14-$B21<$C$5),OFFSET(Input!$BA21,0,AC$14-$B21-1),0)*$D21   -    IF(AND(AC$14>$C21,AC$14-$C21<$C$5),OFFSET(Input!$BA21,0,AC$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY21,0)  +   AC21-IF(AND($B21<AD$14,AD$14-$B21<$C$5),OFFSET(Input!$BA21,0,AD$14-$B21-1),0)\n+IF(AND(AD$14>$B21,$C21>$B21,AD$14-$B21<$C$5),OFFSET(Input!$BA21,0,AD$14-$B21-1),0)*$D21   -    IF(AND(AD$14>$C21,AD$14-$C21<$C$5),OFFSET(Input!$BA21,0,AD$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ21,0)  +   AD21-IF(AND($B21<AE$14,AE$14-$B21<$C$5),OFFSET(Input!$BA21,0,AE$14-$B21-1),0)\n+IF(AND(AE$14>$B21,$C21>$B21,AE$14-$B21<$C$5),OFFSET(Input!$BA21,0,AE$14-$B21-1),0)*$D21   -    IF(AND(AE$14>$C21,AE$14-$C21<$C$5),OFFSET(Input!$BA21,0,AE$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA21,0)  +   AE21-IF(AND($B21<AF$14,AF$14-$B21<$C$5),OFFSET(Input!$BA21,0,AF$14-$B21-1),0)\n+IF(AND(AF$14>$B21,$C21>$B21,AF$14-$B21<$C$5),OFFSET(Input!$BA21,0,AF$14-$B21-1),0)*$D21   -    IF(AND(AF$14>$C21,AF$14-$C21<$C$5),OFFSET(Input!$BA21,0,AF$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB21,0)  +   AF21-IF(AND($B21<AG$14,AG$14-$B21<$C$5),OFFSET(Input!$BA21,0,AG$14-$B21-1),0)\n+IF(AND(AG$14>$B21,$C21>$B21,AG$14-$B21<$C$5),OFFSET(Input!$BA21,0,AG$14-$B21-1),0)*$D21   -    IF(AND(AG$14>$C21,AG$14-$C21<$C$5),OFFSET(Input!$BA21,0,AG$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC21,0)  +   AG21-IF(AND($B21<AH$14,AH$14-$B21<$C$5),OFFSET(Input!$BA21,0,AH$14-$B21-1),0)\n+IF(AND(AH$14>$B21,$C21>$B21,AH$14-$B21<$C$5),OFFSET(Input!$BA21,0,AH$14-$B21-1),0)*$D21   -    IF(AND(AH$14>$C21,AH$14-$C21<$C$5),OFFSET(Input!$BA21,0,AH$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD21,0)  +   AH21-IF(AND($B21<AI$14,AI$14-$B21<$C$5),OFFSET(Input!$BA21,0,AI$14-$B21-1),0)\n+IF(AND(AI$14>$B21,$C21>$B21,AI$14-$B21<$C$5),OFFSET(Input!$BA21,0,AI$14-$B21-1),0)*$D21   -    IF(AND(AI$14>$C21,AI$14-$C21<$C$5),OFFSET(Input!$BA21,0,AI$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE21,0)  +   AI21-IF(AND($B21<AJ$14,AJ$14-$B21<$C$5),OFFSET(Input!$BA21,0,AJ$14-$B21-1),0)\n+IF(AND(AJ$14>$B21,$C21>$B21,AJ$14-$B21<$C$5),OFFSET(Input!$BA21,0,AJ$14-$B21-1),0)*$D21   -    IF(AND(AJ$14>$C21,AJ$14-$C21<$C$5),OFFSET(Input!$BA21,0,AJ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF21,0)  +   AJ21-IF(AND($B21<AK$14,AK$14-$B21<$C$5),OFFSET(Input!$BA21,0,AK$14-$B21-1),0)\n+IF(AND(AK$14>$B21,$C21>$B21,AK$14-$B21<$C$5),OFFSET(Input!$BA21,0,AK$14-$B21-1),0)*$D21   -    IF(AND(AK$14>$C21,AK$14-$C21<$C$5),OFFSET(Input!$BA21,0,AK$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG21,0)  +   AK21-IF(AND($B21<AL$14,AL$14-$B21<$C$5),OFFSET(Input!$BA21,0,AL$14-$B21-1),0)\n+IF(AND(AL$14>$B21,$C21>$B21,AL$14-$B21<$C$5),OFFSET(Input!$BA21,0,AL$14-$B21-1),0)*$D21   -    IF(AND(AL$14>$C21,AL$14-$C21<$C$5),OFFSET(Input!$BA21,0,AL$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH21,0)  +   AL21-IF(AND($B21<AM$14,AM$14-$B21<$C$5),OFFSET(Input!$BA21,0,AM$14-$B21-1),0)\n+IF(AND(AM$14>$B21,$C21>$B21,AM$14-$B21<$C$5),OFFSET(Input!$BA21,0,AM$14-$B21-1),0)*$D21   -    IF(AND(AM$14>$C21,AM$14-$C21<$C$5),OFFSET(Input!$BA21,0,AM$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI21,0)  +   AM21-IF(AND($B21<AN$14,AN$14-$B21<$C$5),OFFSET(Input!$BA21,0,AN$14-$B21-1),0)\n+IF(AND(AN$14>$B21,$C21>$B21,AN$14-$B21<$C$5),OFFSET(Input!$BA21,0,AN$14-$B21-1),0)*$D21   -    IF(AND(AN$14>$C21,AN$14-$C21<$C$5),OFFSET(Input!$BA21,0,AN$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ21,0)  +   AN21-IF(AND($B21<AO$14,AO$14-$B21<$C$5),OFFSET(Input!$BA21,0,AO$14-$B21-1),0)\n+IF(AND(AO$14>$B21,$C21>$B21,AO$14-$B21<$C$5),OFFSET(Input!$BA21,0,AO$14-$B21-1),0)*$D21   -    IF(AND(AO$14>$C21,AO$14-$C21<$C$5),OFFSET(Input!$BA21,0,AO$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK21,0)  +   AO21-IF(AND($B21<AP$14,AP$14-$B21<$C$5),OFFSET(Input!$BA21,0,AP$14-$B21-1),0)\n+IF(AND(AP$14>$B21,$C21>$B21,AP$14-$B21<$C$5),OFFSET(Input!$BA21,0,AP$14-$B21-1),0)*$D21   -    IF(AND(AP$14>$C21,AP$14-$C21<$C$5),OFFSET(Input!$BA21,0,AP$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL21,0)  +   AP21-IF(AND($B21<AQ$14,AQ$14-$B21<$C$5),OFFSET(Input!$BA21,0,AQ$14-$B21-1),0)\n+IF(AND(AQ$14>$B21,$C21>$B21,AQ$14-$B21<$C$5),OFFSET(Input!$BA21,0,AQ$14-$B21-1),0)*$D21   -    IF(AND(AQ$14>$C21,AQ$14-$C21<$C$5),OFFSET(Input!$BA21,0,AQ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM21,0)  +   AQ21-IF(AND($B21<AR$14,AR$14-$B21<$C$5),OFFSET(Input!$BA21,0,AR$14-$B21-1),0)\n+IF(AND(AR$14>$B21,$C21>$B21,AR$14-$B21<$C$5),OFFSET(Input!$BA21,0,AR$14-$B21-1),0)*$D21   -    IF(AND(AR$14>$C21,AR$14-$C21<$C$5),OFFSET(Input!$BA21,0,AR$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN21,0)  +   AR21-IF(AND($B21<AS$14,AS$14-$B21<$C$5),OFFSET(Input!$BA21,0,AS$14-$B21-1),0)\n+IF(AND(AS$14>$B21,$C21>$B21,AS$14-$B21<$C$5),OFFSET(Input!$BA21,0,AS$14-$B21-1),0)*$D21   -    IF(AND(AS$14>$C21,AS$14-$C21<$C$5),OFFSET(Input!$BA21,0,AS$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO21,0)  +   AS21-IF(AND($B21<AT$14,AT$14-$B21<$C$5),OFFSET(Input!$BA21,0,AT$14-$B21-1),0)\n+IF(AND(AT$14>$B21,$C21>$B21,AT$14-$B21<$C$5),OFFSET(Input!$BA21,0,AT$14-$B21-1),0)*$D21   -    IF(AND(AT$14>$C21,AT$14-$C21<$C$5),OFFSET(Input!$BA21,0,AT$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP21,0)  +   AT21-IF(AND($B21<AU$14,AU$14-$B21<$C$5),OFFSET(Input!$BA21,0,AU$14-$B21-1),0)\n+IF(AND(AU$14>$B21,$C21>$B21,AU$14-$B21<$C$5),OFFSET(Input!$BA21,0,AU$14-$B21-1),0)*$D21   -    IF(AND(AU$14>$C21,AU$14-$C21<$C$5),OFFSET(Input!$BA21,0,AU$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ21,0)  +   AU21-IF(AND($B21<AV$14,AV$14-$B21<$C$5),OFFSET(Input!$BA21,0,AV$14-$B21-1),0)\n+IF(AND(AV$14>$B21,$C21>$B21,AV$14-$B21<$C$5),OFFSET(Input!$BA21,0,AV$14-$B21-1),0)*$D21   -    IF(AND(AV$14>$C21,AV$14-$C21<$C$5),OFFSET(Input!$BA21,0,AV$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR21,0)  +   AV21-IF(AND($B21<AW$14,AW$14-$B21<$C$5),OFFSET(Input!$BA21,0,AW$14-$B21-1),0)\n+IF(AND(AW$14>$B21,$C21>$B21,AW$14-$B21<$C$5),OFFSET(Input!$BA21,0,AW$14-$B21-1),0)*$D21   -    IF(AND(AW$14>$C21,AW$14-$C21<$C$5),OFFSET(Input!$BA21,0,AW$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS21,0)  +   AW21-IF(AND($B21<AX$14,AX$14-$B21<$C$5),OFFSET(Input!$BA21,0,AX$14-$B21-1),0)\n+IF(AND(AX$14>$B21,$C21>$B21,AX$14-$B21<$C$5),OFFSET(Input!$BA21,0,AX$14-$B21-1),0)*$D21   -    IF(AND(AX$14>$C21,AX$14-$C21<$C$5),OFFSET(Input!$BA21,0,AX$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT21,0)  +   AX21-IF(AND($B21<AY$14,AY$14-$B21<$C$5),OFFSET(Input!$BA21,0,AY$14-$B21-1),0)\n+IF(AND(AY$14>$B21,$C21>$B21,AY$14-$B21<$C$5),OFFSET(Input!$BA21,0,AY$14-$B21-1),0)*$D21   -    IF(AND(AY$14>$C21,AY$14-$C21<$C$5),OFFSET(Input!$BA21,0,AY$14-$C21-1),0)*$D21","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU21,0)  +   AY21-IF(AND($B21<AZ$14,AZ$14-$B21<$C$5),OFFSET(Input!$BA21,0,AZ$14-$B21-1),0)\n+IF(AND(AZ$14>$B21,$C21>$B21,AZ$14-$B21<$C$5),OFFSET(Input!$BA21,0,AZ$14-$B21-1),0)*$D21   -    IF(AND(AZ$14>$C21,AZ$14-$C21<$C$5),OFFSET(Input!$BA21,0,AZ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV21,0)  +   AZ21-IF(AND($B21<BA$14,BA$14-$B21<$C$5),OFFSET(Input!$BA21,0,BA$14-$B21-1),0)\n+IF(AND(BA$14>$B21,$C21>$B21,BA$14-$B21<$C$5),OFFSET(Input!$BA21,0,BA$14-$B21-1),0)*$D21   -    IF(AND(BA$14>$C21,BA$14-$C21<$C$5),OFFSET(Input!$BA21,0,BA$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW21,0)  +   BA21-IF(AND($B21<BB$14,BB$14-$B21<$C$5),OFFSET(Input!$BA21,0,BB$14-$B21-1),0)\n+IF(AND(BB$14>$B21,$C21>$B21,BB$14-$B21<$C$5),OFFSET(Input!$BA21,0,BB$14-$B21-1),0)*$D21   -    IF(AND(BB$14>$C21,BB$14-$C21<$C$5),OFFSET(Input!$BA21,0,BB$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX21,0)  +   BB21-IF(AND($B21<BC$14,BC$14-$B21<$C$5),OFFSET(Input!$BA21,0,BC$14-$B21-1),0)\n+IF(AND(BC$14>$B21,$C21>$B21,BC$14-$B21<$C$5),OFFSET(Input!$BA21,0,BC$14-$B21-1),0)*$D21   -    IF(AND(BC$14>$C21,BC$14-$C21<$C$5),OFFSET(Input!$BA21,0,BC$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY21,0)  +   BC21-IF(AND($B21<BD$14,BD$14-$B21<$C$5),OFFSET(Input!$BA21,0,BD$14-$B21-1),0)\n+IF(AND(BD$14>$B21,$C21>$B21,BD$14-$B21<$C$5),OFFSET(Input!$BA21,0,BD$14-$B21-1),0)*$D21   -    IF(AND(BD$14>$C21,BD$14-$C21<$C$5),OFFSET(Input!$BA21,0,BD$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ21,0)  +   BD21-IF(AND($B21<BE$14,BE$14-$B21<$C$5),OFFSET(Input!$BA21,0,BE$14-$B21-1),0)\n+IF(AND(BE$14>$B21,$C21>$B21,BE$14-$B21<$C$5),OFFSET(Input!$BA21,0,BE$14-$B21-1),0)*$D21   -    IF(AND(BE$14>$C21,BE$14-$C21<$C$5),OFFSET(Input!$BA21,0,BE$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA21,0)  +   BE21-IF(AND($B21<BF$14,BF$14-$B21<$C$5),OFFSET(Input!$BA21,0,BF$14-$B21-1),0)\n+IF(AND(BF$14>$B21,$C21>$B21,BF$14-$B21<$C$5),OFFSET(Input!$BA21,0,BF$14-$B21-1),0)*$D21   -    IF(AND(BF$14>$C21,BF$14-$C21<$C$5),OFFSET(Input!$BA21,0,BF$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB21,0)  +   BF21-IF(AND($B21<BG$14,BG$14-$B21<$C$5),OFFSET(Input!$BA21,0,BG$14-$B21-1),0)\n+IF(AND(BG$14>$B21,$C21>$B21,BG$14-$B21<$C$5),OFFSET(Input!$BA21,0,BG$14-$B21-1),0)*$D21   -    IF(AND(BG$14>$C21,BG$14-$C21<$C$5),OFFSET(Input!$BA21,0,BG$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC21,0)  +   BG21-IF(AND($B21<BH$14,BH$14-$B21<$C$5),OFFSET(Input!$BA21,0,BH$14-$B21-1),0)\n+IF(AND(BH$14>$B21,$C21>$B21,BH$14-$B21<$C$5),OFFSET(Input!$BA21,0,BH$14-$B21-1),0)*$D21   -    IF(AND(BH$14>$C21,BH$14-$C21<$C$5),OFFSET(Input!$BA21,0,BH$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD21,0)  +   BH21-IF(AND($B21<BI$14,BI$14-$B21<$C$5),OFFSET(Input!$BA21,0,BI$14-$B21-1),0)\n+IF(AND(BI$14>$B21,$C21>$B21,BI$14-$B21<$C$5),OFFSET(Input!$BA21,0,BI$14-$B21-1),0)*$D21   -    IF(AND(BI$14>$C21,BI$14-$C21<$C$5),OFFSET(Input!$BA21,0,BI$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE21,0)  +   BI21-IF(AND($B21<BJ$14,BJ$14-$B21<$C$5),OFFSET(Input!$BA21,0,BJ$14-$B21-1),0)\n+IF(AND(BJ$14>$B21,$C21>$B21,BJ$14-$B21<$C$5),OFFSET(Input!$BA21,0,BJ$14-$B21-1),0)*$D21   -    IF(AND(BJ$14>$C21,BJ$14-$C21<$C$5),OFFSET(Input!$BA21,0,BJ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF21,0)  +   BJ21-IF(AND($B21<BK$14,BK$14-$B21<$C$5),OFFSET(Input!$BA21,0,BK$14-$B21-1),0)\n+IF(AND(BK$14>$B21,$C21>$B21,BK$14-$B21<$C$5),OFFSET(Input!$BA21,0,BK$14-$B21-1),0)*$D21   -    IF(AND(BK$14>$C21,BK$14-$C21<$C$5),OFFSET(Input!$BA21,0,BK$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG21,0)  +   BK21-IF(AND($B21<BL$14,BL$14-$B21<$C$5),OFFSET(Input!$BA21,0,BL$14-$B21-1),0)\n+IF(AND(BL$14>$B21,$C21>$B21,BL$14-$B21<$C$5),OFFSET(Input!$BA21,0,BL$14-$B21-1),0)*$D21   -    IF(AND(BL$14>$C21,BL$14-$C21<$C$5),OFFSET(Input!$BA21,0,BL$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH21,0)  +   BL21-IF(AND($B21<BM$14,BM$14-$B21<$C$5),OFFSET(Input!$BA21,0,BM$14-$B21-1),0)\n+IF(AND(BM$14>$B21,$C21>$B21,BM$14-$B21<$C$5),OFFSET(Input!$BA21,0,BM$14-$B21-1),0)*$D21   -    IF(AND(BM$14>$C21,BM$14-$C21<$C$5),OFFSET(Input!$BA21,0,BM$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI21,0)  +   BM21-IF(AND($B21<BN$14,BN$14-$B21<$C$5),OFFSET(Input!$BA21,0,BN$14-$B21-1),0)\n+IF(AND(BN$14>$B21,$C21>$B21,BN$14-$B21<$C$5),OFFSET(Input!$BA21,0,BN$14-$B21-1),0)*$D21   -    IF(AND(BN$14>$C21,BN$14-$C21<$C$5),OFFSET(Input!$BA21,0,BN$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ21,0)  +   BN21-IF(AND($B21<BO$14,BO$14-$B21<$C$5),OFFSET(Input!$BA21,0,BO$14-$B21-1),0)\n+IF(AND(BO$14>$B21,$C21>$B21,BO$14-$B21<$C$5),OFFSET(Input!$BA21,0,BO$14-$B21-1),0)*$D21   -    IF(AND(BO$14>$C21,BO$14-$C21<$C$5),OFFSET(Input!$BA21,0,BO$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK21,0)  +   BO21-IF(AND($B21<BP$14,BP$14-$B21<$C$5),OFFSET(Input!$BA21,0,BP$14-$B21-1),0)\n+IF(AND(BP$14>$B21,$C21>$B21,BP$14-$B21<$C$5),OFFSET(Input!$BA21,0,BP$14-$B21-1),0)*$D21   -    IF(AND(BP$14>$C21,BP$14-$C21<$C$5),OFFSET(Input!$BA21,0,BP$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL21,0)  +   BP21-IF(AND($B21<BQ$14,BQ$14-$B21<$C$5),OFFSET(Input!$BA21,0,BQ$14-$B21-1),0)\n+IF(AND(BQ$14>$B21,$C21>$B21,BQ$14-$B21<$C$5),OFFSET(Input!$BA21,0,BQ$14-$B21-1),0)*$D21   -    IF(AND(BQ$14>$C21,BQ$14-$C21<$C$5),OFFSET(Input!$BA21,0,BQ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM21,0)  +   BQ21-IF(AND($B21<BR$14,BR$14-$B21<$C$5),OFFSET(Input!$BA21,0,BR$14-$B21-1),0)\n+IF(AND(BR$14>$B21,$C21>$B21,BR$14-$B21<$C$5),OFFSET(Input!$BA21,0,BR$14-$B21-1),0)*$D21   -    IF(AND(BR$14>$C21,BR$14-$C21<$C$5),OFFSET(Input!$BA21,0,BR$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN21,0)  +   BR21-IF(AND($B21<BS$14,BS$14-$B21<$C$5),OFFSET(Input!$BA21,0,BS$14-$B21-1),0)\n+IF(AND(BS$14>$B21,$C21>$B21,BS$14-$B21<$C$5),OFFSET(Input!$BA21,0,BS$14-$B21-1),0)*$D21   -    IF(AND(BS$14>$C21,BS$14-$C21<$C$5),OFFSET(Input!$BA21,0,BS$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO21,0)  +   BS21-IF(AND($B21<BT$14,BT$14-$B21<$C$5),OFFSET(Input!$BA21,0,BT$14-$B21-1),0)\n+IF(AND(BT$14>$B21,$C21>$B21,BT$14-$B21<$C$5),OFFSET(Input!$BA21,0,BT$14-$B21-1),0)*$D21   -    IF(AND(BT$14>$C21,BT$14-$C21<$C$5),OFFSET(Input!$BA21,0,BT$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP21,0)  +   BT21-IF(AND($B21<BU$14,BU$14-$B21<$C$5),OFFSET(Input!$BA21,0,BU$14-$B21-1),0)\n+IF(AND(BU$14>$B21,$C21>$B21,BU$14-$B21<$C$5),OFFSET(Input!$BA21,0,BU$14-$B21-1),0)*$D21   -    IF(AND(BU$14>$C21,BU$14-$C21<$C$5),OFFSET(Input!$BA21,0,BU$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ21,0)  +   BU21-IF(AND($B21<BV$14,BV$14-$B21<$C$5),OFFSET(Input!$BA21,0,BV$14-$B21-1),0)\n+IF(AND(BV$14>$B21,$C21>$B21,BV$14-$B21<$C$5),OFFSET(Input!$BA21,0,BV$14-$B21-1),0)*$D21   -    IF(AND(BV$14>$C21,BV$14-$C21<$C$5),OFFSET(Input!$BA21,0,BV$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR21,0)  +   BV21-IF(AND($B21<BW$14,BW$14-$B21<$C$5),OFFSET(Input!$BA21,0,BW$14-$B21-1),0)\n+IF(AND(BW$14>$B21,$C21>$B21,BW$14-$B21<$C$5),OFFSET(Input!$BA21,0,BW$14-$B21-1),0)*$D21   -    IF(AND(BW$14>$C21,BW$14-$C21<$C$5),OFFSET(Input!$BA21,0,BW$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS21,0)  +   BW21-IF(AND($B21<BX$14,BX$14-$B21<$C$5),OFFSET(Input!$BA21,0,BX$14-$B21-1),0)\n+IF(AND(BX$14>$B21,$C21>$B21,BX$14-$B21<$C$5),OFFSET(Input!$BA21,0,BX$14-$B21-1),0)*$D21   -    IF(AND(BX$14>$C21,BX$14-$C21<$C$5),OFFSET(Input!$BA21,0,BX$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT21,0)  +   BX21-IF(AND($B21<BY$14,BY$14-$B21<$C$5),OFFSET(Input!$BA21,0,BY$14-$B21-1),0)\n+IF(AND(BY$14>$B21,$C21>$B21,BY$14-$B21<$C$5),OFFSET(Input!$BA21,0,BY$14-$B21-1),0)*$D21   -    IF(AND(BY$14>$C21,BY$14-$C21<$C$5),OFFSET(Input!$BA21,0,BY$14-$C21-1),0)*$D21","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU21,0)  +   BY21-IF(AND($B21<BZ$14,BZ$14-$B21<$C$5),OFFSET(Input!$BA21,0,BZ$14-$B21-1),0)\n+IF(AND(BZ$14>$B21,$C21>$B21,BZ$14-$B21<$C$5),OFFSET(Input!$BA21,0,BZ$14-$B21-1),0)*$D21   -    IF(AND(BZ$14>$C21,BZ$14-$C21<$C$5),OFFSET(Input!$BA21,0,BZ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV21,0)  +   BZ21-IF(AND($B21<CA$14,CA$14-$B21<$C$5),OFFSET(Input!$BA21,0,CA$14-$B21-1),0)\n+IF(AND(CA$14>$B21,$C21>$B21,CA$14-$B21<$C$5),OFFSET(Input!$BA21,0,CA$14-$B21-1),0)*$D21   -    IF(AND(CA$14>$C21,CA$14-$C21<$C$5),OFFSET(Input!$BA21,0,CA$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW21,0)  +   CA21-IF(AND($B21<CB$14,CB$14-$B21<$C$5),OFFSET(Input!$BA21,0,CB$14-$B21-1),0)\n+IF(AND(CB$14>$B21,$C21>$B21,CB$14-$B21<$C$5),OFFSET(Input!$BA21,0,CB$14-$B21-1),0)*$D21   -    IF(AND(CB$14>$C21,CB$14-$C21<$C$5),OFFSET(Input!$BA21,0,CB$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX21,0)  +   CB21-IF(AND($B21<CC$14,CC$14-$B21<$C$5),OFFSET(Input!$BA21,0,CC$14-$B21-1),0)\n+IF(AND(CC$14>$B21,$C21>$B21,CC$14-$B21<$C$5),OFFSET(Input!$BA21,0,CC$14-$B21-1),0)*$D21   -    IF(AND(CC$14>$C21,CC$14-$C21<$C$5),OFFSET(Input!$BA21,0,CC$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY21,0)  +   CC21-IF(AND($B21<CD$14,CD$14-$B21<$C$5),OFFSET(Input!$BA21,0,CD$14-$B21-1),0)\n+IF(AND(CD$14>$B21,$C21>$B21,CD$14-$B21<$C$5),OFFSET(Input!$BA21,0,CD$14-$B21-1),0)*$D21   -    IF(AND(CD$14>$C21,CD$14-$C21<$C$5),OFFSET(Input!$BA21,0,CD$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ21,0)  +   CD21-IF(AND($B21<CE$14,CE$14-$B21<$C$5),OFFSET(Input!$BA21,0,CE$14-$B21-1),0)\n+IF(AND(CE$14>$B21,$C21>$B21,CE$14-$B21<$C$5),OFFSET(Input!$BA21,0,CE$14-$B21-1),0)*$D21   -    IF(AND(CE$14>$C21,CE$14-$C21<$C$5),OFFSET(Input!$BA21,0,CE$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA21,0)  +   CE21-IF(AND($B21<CF$14,CF$14-$B21<$C$5),OFFSET(Input!$BA21,0,CF$14-$B21-1),0)\n+IF(AND(CF$14>$B21,$C21>$B21,CF$14-$B21<$C$5),OFFSET(Input!$BA21,0,CF$14-$B21-1),0)*$D21   -    IF(AND(CF$14>$C21,CF$14-$C21<$C$5),OFFSET(Input!$BA21,0,CF$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB21,0)  +   CF21-IF(AND($B21<CG$14,CG$14-$B21<$C$5),OFFSET(Input!$BA21,0,CG$14-$B21-1),0)\n+IF(AND(CG$14>$B21,$C21>$B21,CG$14-$B21<$C$5),OFFSET(Input!$BA21,0,CG$14-$B21-1),0)*$D21   -    IF(AND(CG$14>$C21,CG$14-$C21<$C$5),OFFSET(Input!$BA21,0,CG$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC21,0)  +   CG21-IF(AND($B21<CH$14,CH$14-$B21<$C$5),OFFSET(Input!$BA21,0,CH$14-$B21-1),0)\n+IF(AND(CH$14>$B21,$C21>$B21,CH$14-$B21<$C$5),OFFSET(Input!$BA21,0,CH$14-$B21-1),0)*$D21   -    IF(AND(CH$14>$C21,CH$14-$C21<$C$5),OFFSET(Input!$BA21,0,CH$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED21,0)  +   CH21-IF(AND($B21<CI$14,CI$14-$B21<$C$5),OFFSET(Input!$BA21,0,CI$14-$B21-1),0)\n+IF(AND(CI$14>$B21,$C21>$B21,CI$14-$B21<$C$5),OFFSET(Input!$BA21,0,CI$14-$B21-1),0)*$D21   -    IF(AND(CI$14>$C21,CI$14-$C21<$C$5),OFFSET(Input!$BA21,0,CI$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE21,0)  +   CI21-IF(AND($B21<CJ$14,CJ$14-$B21<$C$5),OFFSET(Input!$BA21,0,CJ$14-$B21-1),0)\n+IF(AND(CJ$14>$B21,$C21>$B21,CJ$14-$B21<$C$5),OFFSET(Input!$BA21,0,CJ$14-$B21-1),0)*$D21   -    IF(AND(CJ$14>$C21,CJ$14-$C21<$C$5),OFFSET(Input!$BA21,0,CJ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF21,0)  +   CJ21-IF(AND($B21<CK$14,CK$14-$B21<$C$5),OFFSET(Input!$BA21,0,CK$14-$B21-1),0)\n+IF(AND(CK$14>$B21,$C21>$B21,CK$14-$B21<$C$5),OFFSET(Input!$BA21,0,CK$14-$B21-1),0)*$D21   -    IF(AND(CK$14>$C21,CK$14-$C21<$C$5),OFFSET(Input!$BA21,0,CK$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG21,0)  +   CK21-IF(AND($B21<CL$14,CL$14-$B21<$C$5),OFFSET(Input!$BA21,0,CL$14-$B21-1),0)\n+IF(AND(CL$14>$B21,$C21>$B21,CL$14-$B21<$C$5),OFFSET(Input!$BA21,0,CL$14-$B21-1),0)*$D21   -    IF(AND(CL$14>$C21,CL$14-$C21<$C$5),OFFSET(Input!$BA21,0,CL$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH21,0)  +   CL21-IF(AND($B21<CM$14,CM$14-$B21<$C$5),OFFSET(Input!$BA21,0,CM$14-$B21-1),0)\n+IF(AND(CM$14>$B21,$C21>$B21,CM$14-$B21<$C$5),OFFSET(Input!$BA21,0,CM$14-$B21-1),0)*$D21   -    IF(AND(CM$14>$C21,CM$14-$C21<$C$5),OFFSET(Input!$BA21,0,CM$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI21,0)  +   CM21-IF(AND($B21<CN$14,CN$14-$B21<$C$5),OFFSET(Input!$BA21,0,CN$14-$B21-1),0)\n+IF(AND(CN$14>$B21,$C21>$B21,CN$14-$B21<$C$5),OFFSET(Input!$BA21,0,CN$14-$B21-1),0)*$D21   -    IF(AND(CN$14>$C21,CN$14-$C21<$C$5),OFFSET(Input!$BA21,0,CN$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ21,0)  +   CN21-IF(AND($B21<CO$14,CO$14-$B21<$C$5),OFFSET(Input!$BA21,0,CO$14-$B21-1),0)\n+IF(AND(CO$14>$B21,$C21>$B21,CO$14-$B21<$C$5),OFFSET(Input!$BA21,0,CO$14-$B21-1),0)*$D21   -    IF(AND(CO$14>$C21,CO$14-$C21<$C$5),OFFSET(Input!$BA21,0,CO$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK21,0)  +   CO21-IF(AND($B21<CP$14,CP$14-$B21<$C$5),OFFSET(Input!$BA21,0,CP$14-$B21-1),0)\n+IF(AND(CP$14>$B21,$C21>$B21,CP$14-$B21<$C$5),OFFSET(Input!$BA21,0,CP$14-$B21-1),0)*$D21   -    IF(AND(CP$14>$C21,CP$14-$C21<$C$5),OFFSET(Input!$BA21,0,CP$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL21,0)  +   CP21-IF(AND($B21<CQ$14,CQ$14-$B21<$C$5),OFFSET(Input!$BA21,0,CQ$14-$B21-1),0)\n+IF(AND(CQ$14>$B21,$C21>$B21,CQ$14-$B21<$C$5),OFFSET(Input!$BA21,0,CQ$14-$B21-1),0)*$D21   -    IF(AND(CQ$14>$C21,CQ$14-$C21<$C$5),OFFSET(Input!$BA21,0,CQ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM21,0)  +   CQ21-IF(AND($B21<CR$14,CR$14-$B21<$C$5),OFFSET(Input!$BA21,0,CR$14-$B21-1),0)\n+IF(AND(CR$14>$B21,$C21>$B21,CR$14-$B21<$C$5),OFFSET(Input!$BA21,0,CR$14-$B21-1),0)*$D21   -    IF(AND(CR$14>$C21,CR$14-$C21<$C$5),OFFSET(Input!$BA21,0,CR$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN21,0)  +   CR21-IF(AND($B21<CS$14,CS$14-$B21<$C$5),OFFSET(Input!$BA21,0,CS$14-$B21-1),0)\n+IF(AND(CS$14>$B21,$C21>$B21,CS$14-$B21<$C$5),OFFSET(Input!$BA21,0,CS$14-$B21-1),0)*$D21   -    IF(AND(CS$14>$C21,CS$14-$C21<$C$5),OFFSET(Input!$BA21,0,CS$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO21,0)  +   CS21-IF(AND($B21<CT$14,CT$14-$B21<$C$5),OFFSET(Input!$BA21,0,CT$14-$B21-1),0)\n+IF(AND(CT$14>$B21,$C21>$B21,CT$14-$B21<$C$5),OFFSET(Input!$BA21,0,CT$14-$B21-1),0)*$D21   -    IF(AND(CT$14>$C21,CT$14-$C21<$C$5),OFFSET(Input!$BA21,0,CT$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP21,0)  +   CT21-IF(AND($B21<CU$14,CU$14-$B21<$C$5),OFFSET(Input!$BA21,0,CU$14-$B21-1),0)\n+IF(AND(CU$14>$B21,$C21>$B21,CU$14-$B21<$C$5),OFFSET(Input!$BA21,0,CU$14-$B21-1),0)*$D21   -    IF(AND(CU$14>$C21,CU$14-$C21<$C$5),OFFSET(Input!$BA21,0,CU$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ21,0)  +   CU21-IF(AND($B21<CV$14,CV$14-$B21<$C$5),OFFSET(Input!$BA21,0,CV$14-$B21-1),0)\n+IF(AND(CV$14>$B21,$C21>$B21,CV$14-$B21<$C$5),OFFSET(Input!$BA21,0,CV$14-$B21-1),0)*$D21   -    IF(AND(CV$14>$C21,CV$14-$C21<$C$5),OFFSET(Input!$BA21,0,CV$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER21,0)  +   CV21-IF(AND($B21<CW$14,CW$14-$B21<$C$5),OFFSET(Input!$BA21,0,CW$14-$B21-1),0)\n+IF(AND(CW$14>$B21,$C21>$B21,CW$14-$B21<$C$5),OFFSET(Input!$BA21,0,CW$14-$B21-1),0)*$D21   -    IF(AND(CW$14>$C21,CW$14-$C21<$C$5),OFFSET(Input!$BA21,0,CW$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES21,0)  +   CW21-IF(AND($B21<CX$14,CX$14-$B21<$C$5),OFFSET(Input!$BA21,0,CX$14-$B21-1),0)\n+IF(AND(CX$14>$B21,$C21>$B21,CX$14-$B21<$C$5),OFFSET(Input!$BA21,0,CX$14-$B21-1),0)*$D21   -    IF(AND(CX$14>$C21,CX$14-$C21<$C$5),OFFSET(Input!$BA21,0,CX$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET21,0)  +   CX21-IF(AND($B21<CY$14,CY$14-$B21<$C$5),OFFSET(Input!$BA21,0,CY$14-$B21-1),0)\n+IF(AND(CY$14>$B21,$C21>$B21,CY$14-$B21<$C$5),OFFSET(Input!$BA21,0,CY$14-$B21-1),0)*$D21   -    IF(AND(CY$14>$C21,CY$14-$C21<$C$5),OFFSET(Input!$BA21,0,CY$14-$C21-1),0)*$D21","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU21,0)  +   CY21-IF(AND($B21<CZ$14,CZ$14-$B21<$C$5),OFFSET(Input!$BA21,0,CZ$14-$B21-1),0)\n+IF(AND(CZ$14>$B21,$C21>$B21,CZ$14-$B21<$C$5),OFFSET(Input!$BA21,0,CZ$14-$B21-1),0)*$D21   -    IF(AND(CZ$14>$C21,CZ$14-$C21<$C$5),OFFSET(Input!$BA21,0,CZ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV21,0)  +   CZ21-IF(AND($B21<DA$14,DA$14-$B21<$C$5),OFFSET(Input!$BA21,0,DA$14-$B21-1),0)\n+IF(AND(DA$14>$B21,$C21>$B21,DA$14-$B21<$C$5),OFFSET(Input!$BA21,0,DA$14-$B21-1),0)*$D21   -    IF(AND(DA$14>$C21,DA$14-$C21<$C$5),OFFSET(Input!$BA21,0,DA$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW21,0)  +   DA21-IF(AND($B21<DB$14,DB$14-$B21<$C$5),OFFSET(Input!$BA21,0,DB$14-$B21-1),0)\n+IF(AND(DB$14>$B21,$C21>$B21,DB$14-$B21<$C$5),OFFSET(Input!$BA21,0,DB$14-$B21-1),0)*$D21   -    IF(AND(DB$14>$C21,DB$14-$C21<$C$5),OFFSET(Input!$BA21,0,DB$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX21,0)  +   DB21-IF(AND($B21<DC$14,DC$14-$B21<$C$5),OFFSET(Input!$BA21,0,DC$14-$B21-1),0)\n+IF(AND(DC$14>$B21,$C21>$B21,DC$14-$B21<$C$5),OFFSET(Input!$BA21,0,DC$14-$B21-1),0)*$D21   -    IF(AND(DC$14>$C21,DC$14-$C21<$C$5),OFFSET(Input!$BA21,0,DC$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY21,0)  +   DC21-IF(AND($B21<DD$14,DD$14-$B21<$C$5),OFFSET(Input!$BA21,0,DD$14-$B21-1),0)\n+IF(AND(DD$14>$B21,$C21>$B21,DD$14-$B21<$C$5),OFFSET(Input!$BA21,0,DD$14-$B21-1),0)*$D21   -    IF(AND(DD$14>$C21,DD$14-$C21<$C$5),OFFSET(Input!$BA21,0,DD$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ21,0)  +   DD21-IF(AND($B21<DE$14,DE$14-$B21<$C$5),OFFSET(Input!$BA21,0,DE$14-$B21-1),0)\n+IF(AND(DE$14>$B21,$C21>$B21,DE$14-$B21<$C$5),OFFSET(Input!$BA21,0,DE$14-$B21-1),0)*$D21   -    IF(AND(DE$14>$C21,DE$14-$C21<$C$5),OFFSET(Input!$BA21,0,DE$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA21,0)  +   DE21-IF(AND($B21<DF$14,DF$14-$B21<$C$5),OFFSET(Input!$BA21,0,DF$14-$B21-1),0)\n+IF(AND(DF$14>$B21,$C21>$B21,DF$14-$B21<$C$5),OFFSET(Input!$BA21,0,DF$14-$B21-1),0)*$D21   -    IF(AND(DF$14>$C21,DF$14-$C21<$C$5),OFFSET(Input!$BA21,0,DF$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB21,0)  +   DF21-IF(AND($B21<DG$14,DG$14-$B21<$C$5),OFFSET(Input!$BA21,0,DG$14-$B21-1),0)\n+IF(AND(DG$14>$B21,$C21>$B21,DG$14-$B21<$C$5),OFFSET(Input!$BA21,0,DG$14-$B21-1),0)*$D21   -    IF(AND(DG$14>$C21,DG$14-$C21<$C$5),OFFSET(Input!$BA21,0,DG$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC21,0)  +   DG21-IF(AND($B21<DH$14,DH$14-$B21<$C$5),OFFSET(Input!$BA21,0,DH$14-$B21-1),0)\n+IF(AND(DH$14>$B21,$C21>$B21,DH$14-$B21<$C$5),OFFSET(Input!$BA21,0,DH$14-$B21-1),0)*$D21   -    IF(AND(DH$14>$C21,DH$14-$C21<$C$5),OFFSET(Input!$BA21,0,DH$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD21,0)  +   DH21-IF(AND($B21<DI$14,DI$14-$B21<$C$5),OFFSET(Input!$BA21,0,DI$14-$B21-1),0)\n+IF(AND(DI$14>$B21,$C21>$B21,DI$14-$B21<$C$5),OFFSET(Input!$BA21,0,DI$14-$B21-1),0)*$D21   -    IF(AND(DI$14>$C21,DI$14-$C21<$C$5),OFFSET(Input!$BA21,0,DI$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE21,0)  +   DI21-IF(AND($B21<DJ$14,DJ$14-$B21<$C$5),OFFSET(Input!$BA21,0,DJ$14-$B21-1),0)\n+IF(AND(DJ$14>$B21,$C21>$B21,DJ$14-$B21<$C$5),OFFSET(Input!$BA21,0,DJ$14-$B21-1),0)*$D21   -    IF(AND(DJ$14>$C21,DJ$14-$C21<$C$5),OFFSET(Input!$BA21,0,DJ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF21,0)  +   DJ21-IF(AND($B21<DK$14,DK$14-$B21<$C$5),OFFSET(Input!$BA21,0,DK$14-$B21-1),0)\n+IF(AND(DK$14>$B21,$C21>$B21,DK$14-$B21<$C$5),OFFSET(Input!$BA21,0,DK$14-$B21-1),0)*$D21   -    IF(AND(DK$14>$C21,DK$14-$C21<$C$5),OFFSET(Input!$BA21,0,DK$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG21,0)  +   DK21-IF(AND($B21<DL$14,DL$14-$B21<$C$5),OFFSET(Input!$BA21,0,DL$14-$B21-1),0)\n+IF(AND(DL$14>$B21,$C21>$B21,DL$14-$B21<$C$5),OFFSET(Input!$BA21,0,DL$14-$B21-1),0)*$D21   -    IF(AND(DL$14>$C21,DL$14-$C21<$C$5),OFFSET(Input!$BA21,0,DL$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH21,0)  +   DL21-IF(AND($B21<DM$14,DM$14-$B21<$C$5),OFFSET(Input!$BA21,0,DM$14-$B21-1),0)\n+IF(AND(DM$14>$B21,$C21>$B21,DM$14-$B21<$C$5),OFFSET(Input!$BA21,0,DM$14-$B21-1),0)*$D21   -    IF(AND(DM$14>$C21,DM$14-$C21<$C$5),OFFSET(Input!$BA21,0,DM$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI21,0)  +   DM21-IF(AND($B21<DN$14,DN$14-$B21<$C$5),OFFSET(Input!$BA21,0,DN$14-$B21-1),0)\n+IF(AND(DN$14>$B21,$C21>$B21,DN$14-$B21<$C$5),OFFSET(Input!$BA21,0,DN$14-$B21-1),0)*$D21   -    IF(AND(DN$14>$C21,DN$14-$C21<$C$5),OFFSET(Input!$BA21,0,DN$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ21,0)  +   DN21-IF(AND($B21<DO$14,DO$14-$B21<$C$5),OFFSET(Input!$BA21,0,DO$14-$B21-1),0)\n+IF(AND(DO$14>$B21,$C21>$B21,DO$14-$B21<$C$5),OFFSET(Input!$BA21,0,DO$14-$B21-1),0)*$D21   -    IF(AND(DO$14>$C21,DO$14-$C21<$C$5),OFFSET(Input!$BA21,0,DO$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK21,0)  +   DO21-IF(AND($B21<DP$14,DP$14-$B21<$C$5),OFFSET(Input!$BA21,0,DP$14-$B21-1),0)\n+IF(AND(DP$14>$B21,$C21>$B21,DP$14-$B21<$C$5),OFFSET(Input!$BA21,0,DP$14-$B21-1),0)*$D21   -    IF(AND(DP$14>$C21,DP$14-$C21<$C$5),OFFSET(Input!$BA21,0,DP$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL21,0)  +   DP21-IF(AND($B21<DQ$14,DQ$14-$B21<$C$5),OFFSET(Input!$BA21,0,DQ$14-$B21-1),0)\n+IF(AND(DQ$14>$B21,$C21>$B21,DQ$14-$B21<$C$5),OFFSET(Input!$BA21,0,DQ$14-$B21-1),0)*$D21   -    IF(AND(DQ$14>$C21,DQ$14-$C21<$C$5),OFFSET(Input!$BA21,0,DQ$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM21,0)  +   DQ21-IF(AND($B21<DR$14,DR$14-$B21<$C$5),OFFSET(Input!$BA21,0,DR$14-$B21-1),0)\n+IF(AND(DR$14>$B21,$C21>$B21,DR$14-$B21<$C$5),OFFSET(Input!$BA21,0,DR$14-$B21-1),0)*$D21   -    IF(AND(DR$14>$C21,DR$14-$C21<$C$5),OFFSET(Input!$BA21,0,DR$14-$C21-1),0)*$D21","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN21,0)  +   DR21-IF(AND($B21<DS$14,DS$14-$B21<$C$5),OFFSET(Input!$BA21,0,DS$14-$B21-1),0)\n+IF(AND(DS$14>$B21,$C21>$B21,DS$14-$B21<$C$5),OFFSET(Input!$BA21,0,DS$14-$B21-1),0)*$D21   -    IF(AND(DS$14>$C21,DS$14-$C21<$C$5),OFFSET(Input!$BA21,0,DS$14-$C21-1),0)*$D21","v":0}]
[{"$f":"Calcs!A22","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E22),1,Calcs!E22)*Periods,0)","v":0},{"$f":"ROUND(MAX(B22,Input!Z22*Periods),0)","v":0},{"$f":"IF(Calcs!DY22>Calcs!DZ22,IF(Input!R22<>0,Input!AC22/Input!R22,0),IF(Input!V22<>0,Input!AE22/Input!V22,0))","v":0},null,{"$f":"Input!BA22","v":0},{"$f":"IF(G$14<=$C$5,Input!BB22,0)  +   F22-IF(AND($B22<G$14,G$14-$B22<$C$5),OFFSET(Input!$BA22,0,G$14-$B22-1),0)\n+IF(AND(G$14>$B22,$C22>$B22,G$14-$B22<$C$5),OFFSET(Input!$BA22,0,G$14-$B22-1),0)*$D22   -    IF(AND(G$14>$C22,G$14-$C22<$C$5),OFFSET(Input!$BA22,0,G$14-$C22-1),0)*$D22","v":0},{"$f":"IF(H$14<=$C$5,Input!BC22,0)  +   G22-IF(AND($B22<H$14,H$14-$B22<$C$5),OFFSET(Input!$BA22,0,H$14-$B22-1),0)\n+IF(AND(H$14>$B22,$C22>$B22,H$14-$B22<$C$5),OFFSET(Input!$BA22,0,H$14-$B22-1),0)*$D22   -    IF(AND(H$14>$C22,H$14-$C22<$C$5),OFFSET(Input!$BA22,0,H$14-$C22-1),0)*$D22","v":0},{"$f":"IF(I$14<=$C$5,Input!BD22,0)  +   H22-IF(AND($B22<I$14,I$14-$B22<$C$5),OFFSET(Input!$BA22,0,I$14-$B22-1),0)\n+IF(AND(I$14>$B22,$C22>$B22,I$14-$B22<$C$5),OFFSET(Input!$BA22,0,I$14-$B22-1),0)*$D22   -    IF(AND(I$14>$C22,I$14-$C22<$C$5),OFFSET(Input!$BA22,0,I$14-$C22-1),0)*$D22","v":0},{"$f":"IF(J$14<=$C$5,Input!BE22,0)  +   I22-IF(AND($B22<J$14,J$14-$B22<$C$5),OFFSET(Input!$BA22,0,J$14-$B22-1),0)\n+IF(AND(J$14>$B22,$C22>$B22,J$14-$B22<$C$5),OFFSET(Input!$BA22,0,J$14-$B22-1),0)*$D22   -    IF(AND(J$14>$C22,J$14-$C22<$C$5),OFFSET(Input!$BA22,0,J$14-$C22-1),0)*$D22","v":0},{"$f":"IF(K$14<=$C$5,Input!BF22,0)  +   J22-IF(AND($B22<K$14,K$14-$B22<$C$5),OFFSET(Input!$BA22,0,K$14-$B22-1),0)\n+IF(AND(K$14>$B22,$C22>$B22,K$14-$B22<$C$5),OFFSET(Input!$BA22,0,K$14-$B22-1),0)*$D22   -    IF(AND(K$14>$C22,K$14-$C22<$C$5),OFFSET(Input!$BA22,0,K$14-$C22-1),0)*$D22","v":0},{"$f":"IF(L$14<=$C$5,Input!BG22,0)  +   K22-IF(AND($B22<L$14,L$14-$B22<$C$5),OFFSET(Input!$BA22,0,L$14-$B22-1),0)\n+IF(AND(L$14>$B22,$C22>$B22,L$14-$B22<$C$5),OFFSET(Input!$BA22,0,L$14-$B22-1),0)*$D22   -    IF(AND(L$14>$C22,L$14-$C22<$C$5),OFFSET(Input!$BA22,0,L$14-$C22-1),0)*$D22","v":0},{"$f":"IF(M$14<=$C$5,Input!BH22,0)  +   L22-IF(AND($B22<M$14,M$14-$B22<$C$5),OFFSET(Input!$BA22,0,M$14-$B22-1),0)\n+IF(AND(M$14>$B22,$C22>$B22,M$14-$B22<$C$5),OFFSET(Input!$BA22,0,M$14-$B22-1),0)*$D22   -    IF(AND(M$14>$C22,M$14-$C22<$C$5),OFFSET(Input!$BA22,0,M$14-$C22-1),0)*$D22","v":0},{"$f":"IF(N$14<=$C$5,Input!BI22,0)  +   M22-IF(AND($B22<N$14,N$14-$B22<$C$5),OFFSET(Input!$BA22,0,N$14-$B22-1),0)\n+IF(AND(N$14>$B22,$C22>$B22,N$14-$B22<$C$5),OFFSET(Input!$BA22,0,N$14-$B22-1),0)*$D22   -    IF(AND(N$14>$C22,N$14-$C22<$C$5),OFFSET(Input!$BA22,0,N$14-$C22-1),0)*$D22","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ22,0)  +   N22-IF(AND($B22<O$14,O$14-$B22<$C$5),OFFSET(Input!$BA22,0,O$14-$B22-1),0)\n+IF(AND(O$14>$B22,$C22>$B22,O$14-$B22<$C$5),OFFSET(Input!$BA22,0,O$14-$B22-1),0)*$D22   -    IF(AND(O$14>$C22,O$14-$C22<$C$5),OFFSET(Input!$BA22,0,O$14-$C22-1),0)*$D22","v":0},{"$f":"IF(P$14<=$C$5,Input!BK22,0)  +   O22-IF(AND($B22<P$14,P$14-$B22<$C$5),OFFSET(Input!$BA22,0,P$14-$B22-1),0)\n+IF(AND(P$14>$B22,$C22>$B22,P$14-$B22<$C$5),OFFSET(Input!$BA22,0,P$14-$B22-1),0)*$D22   -    IF(AND(P$14>$C22,P$14-$C22<$C$5),OFFSET(Input!$BA22,0,P$14-$C22-1),0)*$D22","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL22,0)  +   P22-IF(AND($B22<Q$14,Q$14-$B22<$C$5),OFFSET(Input!$BA22,0,Q$14-$B22-1),0)\n+IF(AND(Q$14>$B22,$C22>$B22,Q$14-$B22<$C$5),OFFSET(Input!$BA22,0,Q$14-$B22-1),0)*$D22   -    IF(AND(Q$14>$C22,Q$14-$C22<$C$5),OFFSET(Input!$BA22,0,Q$14-$C22-1),0)*$D22","v":0},{"$f":"IF(R$14<=$C$5,Input!BM22,0)  +   Q22-IF(AND($B22<R$14,R$14-$B22<$C$5),OFFSET(Input!$BA22,0,R$14-$B22-1),0)\n+IF(AND(R$14>$B22,$C22>$B22,R$14-$B22<$C$5),OFFSET(Input!$BA22,0,R$14-$B22-1),0)*$D22   -    IF(AND(R$14>$C22,R$14-$C22<$C$5),OFFSET(Input!$BA22,0,R$14-$C22-1),0)*$D22","v":0},{"$f":"IF(S$14<=$C$5,Input!BN22,0)  +   R22-IF(AND($B22<S$14,S$14-$B22<$C$5),OFFSET(Input!$BA22,0,S$14-$B22-1),0)\n+IF(AND(S$14>$B22,$C22>$B22,S$14-$B22<$C$5),OFFSET(Input!$BA22,0,S$14-$B22-1),0)*$D22   -    IF(AND(S$14>$C22,S$14-$C22<$C$5),OFFSET(Input!$BA22,0,S$14-$C22-1),0)*$D22","v":0},{"$f":"IF(T$14<=$C$5,Input!BO22,0)  +   S22-IF(AND($B22<T$14,T$14-$B22<$C$5),OFFSET(Input!$BA22,0,T$14-$B22-1),0)\n+IF(AND(T$14>$B22,$C22>$B22,T$14-$B22<$C$5),OFFSET(Input!$BA22,0,T$14-$B22-1),0)*$D22   -    IF(AND(T$14>$C22,T$14-$C22<$C$5),OFFSET(Input!$BA22,0,T$14-$C22-1),0)*$D22","v":0},{"$f":"IF(U$14<=$C$5,Input!BP22,0)  +   T22-IF(AND($B22<U$14,U$14-$B22<$C$5),OFFSET(Input!$BA22,0,U$14-$B22-1),0)\n+IF(AND(U$14>$B22,$C22>$B22,U$14-$B22<$C$5),OFFSET(Input!$BA22,0,U$14-$B22-1),0)*$D22   -    IF(AND(U$14>$C22,U$14-$C22<$C$5),OFFSET(Input!$BA22,0,U$14-$C22-1),0)*$D22","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ22,0)  +   U22-IF(AND($B22<V$14,V$14-$B22<$C$5),OFFSET(Input!$BA22,0,V$14-$B22-1),0)\n+IF(AND(V$14>$B22,$C22>$B22,V$14-$B22<$C$5),OFFSET(Input!$BA22,0,V$14-$B22-1),0)*$D22   -    IF(AND(V$14>$C22,V$14-$C22<$C$5),OFFSET(Input!$BA22,0,V$14-$C22-1),0)*$D22","v":0},{"$f":"IF(W$14<=$C$5,Input!BR22,0)  +   V22-IF(AND($B22<W$14,W$14-$B22<$C$5),OFFSET(Input!$BA22,0,W$14-$B22-1),0)\n+IF(AND(W$14>$B22,$C22>$B22,W$14-$B22<$C$5),OFFSET(Input!$BA22,0,W$14-$B22-1),0)*$D22   -    IF(AND(W$14>$C22,W$14-$C22<$C$5),OFFSET(Input!$BA22,0,W$14-$C22-1),0)*$D22","v":0},{"$f":"IF(X$14<=$C$5,Input!BS22,0)  +   W22-IF(AND($B22<X$14,X$14-$B22<$C$5),OFFSET(Input!$BA22,0,X$14-$B22-1),0)\n+IF(AND(X$14>$B22,$C22>$B22,X$14-$B22<$C$5),OFFSET(Input!$BA22,0,X$14-$B22-1),0)*$D22   -    IF(AND(X$14>$C22,X$14-$C22<$C$5),OFFSET(Input!$BA22,0,X$14-$C22-1),0)*$D22","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT22,0)  +   X22-IF(AND($B22<Y$14,Y$14-$B22<$C$5),OFFSET(Input!$BA22,0,Y$14-$B22-1),0)\n+IF(AND(Y$14>$B22,$C22>$B22,Y$14-$B22<$C$5),OFFSET(Input!$BA22,0,Y$14-$B22-1),0)*$D22   -    IF(AND(Y$14>$C22,Y$14-$C22<$C$5),OFFSET(Input!$BA22,0,Y$14-$C22-1),0)*$D22","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU22,0)  +   Y22-IF(AND($B22<Z$14,Z$14-$B22<$C$5),OFFSET(Input!$BA22,0,Z$14-$B22-1),0)\n+IF(AND(Z$14>$B22,$C22>$B22,Z$14-$B22<$C$5),OFFSET(Input!$BA22,0,Z$14-$B22-1),0)*$D22   -    IF(AND(Z$14>$C22,Z$14-$C22<$C$5),OFFSET(Input!$BA22,0,Z$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV22,0)  +   Z22-IF(AND($B22<AA$14,AA$14-$B22<$C$5),OFFSET(Input!$BA22,0,AA$14-$B22-1),0)\n+IF(AND(AA$14>$B22,$C22>$B22,AA$14-$B22<$C$5),OFFSET(Input!$BA22,0,AA$14-$B22-1),0)*$D22   -    IF(AND(AA$14>$C22,AA$14-$C22<$C$5),OFFSET(Input!$BA22,0,AA$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW22,0)  +   AA22-IF(AND($B22<AB$14,AB$14-$B22<$C$5),OFFSET(Input!$BA22,0,AB$14-$B22-1),0)\n+IF(AND(AB$14>$B22,$C22>$B22,AB$14-$B22<$C$5),OFFSET(Input!$BA22,0,AB$14-$B22-1),0)*$D22   -    IF(AND(AB$14>$C22,AB$14-$C22<$C$5),OFFSET(Input!$BA22,0,AB$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX22,0)  +   AB22-IF(AND($B22<AC$14,AC$14-$B22<$C$5),OFFSET(Input!$BA22,0,AC$14-$B22-1),0)\n+IF(AND(AC$14>$B22,$C22>$B22,AC$14-$B22<$C$5),OFFSET(Input!$BA22,0,AC$14-$B22-1),0)*$D22   -    IF(AND(AC$14>$C22,AC$14-$C22<$C$5),OFFSET(Input!$BA22,0,AC$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY22,0)  +   AC22-IF(AND($B22<AD$14,AD$14-$B22<$C$5),OFFSET(Input!$BA22,0,AD$14-$B22-1),0)\n+IF(AND(AD$14>$B22,$C22>$B22,AD$14-$B22<$C$5),OFFSET(Input!$BA22,0,AD$14-$B22-1),0)*$D22   -    IF(AND(AD$14>$C22,AD$14-$C22<$C$5),OFFSET(Input!$BA22,0,AD$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ22,0)  +   AD22-IF(AND($B22<AE$14,AE$14-$B22<$C$5),OFFSET(Input!$BA22,0,AE$14-$B22-1),0)\n+IF(AND(AE$14>$B22,$C22>$B22,AE$14-$B22<$C$5),OFFSET(Input!$BA22,0,AE$14-$B22-1),0)*$D22   -    IF(AND(AE$14>$C22,AE$14-$C22<$C$5),OFFSET(Input!$BA22,0,AE$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA22,0)  +   AE22-IF(AND($B22<AF$14,AF$14-$B22<$C$5),OFFSET(Input!$BA22,0,AF$14-$B22-1),0)\n+IF(AND(AF$14>$B22,$C22>$B22,AF$14-$B22<$C$5),OFFSET(Input!$BA22,0,AF$14-$B22-1),0)*$D22   -    IF(AND(AF$14>$C22,AF$14-$C22<$C$5),OFFSET(Input!$BA22,0,AF$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB22,0)  +   AF22-IF(AND($B22<AG$14,AG$14-$B22<$C$5),OFFSET(Input!$BA22,0,AG$14-$B22-1),0)\n+IF(AND(AG$14>$B22,$C22>$B22,AG$14-$B22<$C$5),OFFSET(Input!$BA22,0,AG$14-$B22-1),0)*$D22   -    IF(AND(AG$14>$C22,AG$14-$C22<$C$5),OFFSET(Input!$BA22,0,AG$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC22,0)  +   AG22-IF(AND($B22<AH$14,AH$14-$B22<$C$5),OFFSET(Input!$BA22,0,AH$14-$B22-1),0)\n+IF(AND(AH$14>$B22,$C22>$B22,AH$14-$B22<$C$5),OFFSET(Input!$BA22,0,AH$14-$B22-1),0)*$D22   -    IF(AND(AH$14>$C22,AH$14-$C22<$C$5),OFFSET(Input!$BA22,0,AH$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD22,0)  +   AH22-IF(AND($B22<AI$14,AI$14-$B22<$C$5),OFFSET(Input!$BA22,0,AI$14-$B22-1),0)\n+IF(AND(AI$14>$B22,$C22>$B22,AI$14-$B22<$C$5),OFFSET(Input!$BA22,0,AI$14-$B22-1),0)*$D22   -    IF(AND(AI$14>$C22,AI$14-$C22<$C$5),OFFSET(Input!$BA22,0,AI$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE22,0)  +   AI22-IF(AND($B22<AJ$14,AJ$14-$B22<$C$5),OFFSET(Input!$BA22,0,AJ$14-$B22-1),0)\n+IF(AND(AJ$14>$B22,$C22>$B22,AJ$14-$B22<$C$5),OFFSET(Input!$BA22,0,AJ$14-$B22-1),0)*$D22   -    IF(AND(AJ$14>$C22,AJ$14-$C22<$C$5),OFFSET(Input!$BA22,0,AJ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF22,0)  +   AJ22-IF(AND($B22<AK$14,AK$14-$B22<$C$5),OFFSET(Input!$BA22,0,AK$14-$B22-1),0)\n+IF(AND(AK$14>$B22,$C22>$B22,AK$14-$B22<$C$5),OFFSET(Input!$BA22,0,AK$14-$B22-1),0)*$D22   -    IF(AND(AK$14>$C22,AK$14-$C22<$C$5),OFFSET(Input!$BA22,0,AK$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG22,0)  +   AK22-IF(AND($B22<AL$14,AL$14-$B22<$C$5),OFFSET(Input!$BA22,0,AL$14-$B22-1),0)\n+IF(AND(AL$14>$B22,$C22>$B22,AL$14-$B22<$C$5),OFFSET(Input!$BA22,0,AL$14-$B22-1),0)*$D22   -    IF(AND(AL$14>$C22,AL$14-$C22<$C$5),OFFSET(Input!$BA22,0,AL$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH22,0)  +   AL22-IF(AND($B22<AM$14,AM$14-$B22<$C$5),OFFSET(Input!$BA22,0,AM$14-$B22-1),0)\n+IF(AND(AM$14>$B22,$C22>$B22,AM$14-$B22<$C$5),OFFSET(Input!$BA22,0,AM$14-$B22-1),0)*$D22   -    IF(AND(AM$14>$C22,AM$14-$C22<$C$5),OFFSET(Input!$BA22,0,AM$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI22,0)  +   AM22-IF(AND($B22<AN$14,AN$14-$B22<$C$5),OFFSET(Input!$BA22,0,AN$14-$B22-1),0)\n+IF(AND(AN$14>$B22,$C22>$B22,AN$14-$B22<$C$5),OFFSET(Input!$BA22,0,AN$14-$B22-1),0)*$D22   -    IF(AND(AN$14>$C22,AN$14-$C22<$C$5),OFFSET(Input!$BA22,0,AN$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ22,0)  +   AN22-IF(AND($B22<AO$14,AO$14-$B22<$C$5),OFFSET(Input!$BA22,0,AO$14-$B22-1),0)\n+IF(AND(AO$14>$B22,$C22>$B22,AO$14-$B22<$C$5),OFFSET(Input!$BA22,0,AO$14-$B22-1),0)*$D22   -    IF(AND(AO$14>$C22,AO$14-$C22<$C$5),OFFSET(Input!$BA22,0,AO$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK22,0)  +   AO22-IF(AND($B22<AP$14,AP$14-$B22<$C$5),OFFSET(Input!$BA22,0,AP$14-$B22-1),0)\n+IF(AND(AP$14>$B22,$C22>$B22,AP$14-$B22<$C$5),OFFSET(Input!$BA22,0,AP$14-$B22-1),0)*$D22   -    IF(AND(AP$14>$C22,AP$14-$C22<$C$5),OFFSET(Input!$BA22,0,AP$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL22,0)  +   AP22-IF(AND($B22<AQ$14,AQ$14-$B22<$C$5),OFFSET(Input!$BA22,0,AQ$14-$B22-1),0)\n+IF(AND(AQ$14>$B22,$C22>$B22,AQ$14-$B22<$C$5),OFFSET(Input!$BA22,0,AQ$14-$B22-1),0)*$D22   -    IF(AND(AQ$14>$C22,AQ$14-$C22<$C$5),OFFSET(Input!$BA22,0,AQ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM22,0)  +   AQ22-IF(AND($B22<AR$14,AR$14-$B22<$C$5),OFFSET(Input!$BA22,0,AR$14-$B22-1),0)\n+IF(AND(AR$14>$B22,$C22>$B22,AR$14-$B22<$C$5),OFFSET(Input!$BA22,0,AR$14-$B22-1),0)*$D22   -    IF(AND(AR$14>$C22,AR$14-$C22<$C$5),OFFSET(Input!$BA22,0,AR$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN22,0)  +   AR22-IF(AND($B22<AS$14,AS$14-$B22<$C$5),OFFSET(Input!$BA22,0,AS$14-$B22-1),0)\n+IF(AND(AS$14>$B22,$C22>$B22,AS$14-$B22<$C$5),OFFSET(Input!$BA22,0,AS$14-$B22-1),0)*$D22   -    IF(AND(AS$14>$C22,AS$14-$C22<$C$5),OFFSET(Input!$BA22,0,AS$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO22,0)  +   AS22-IF(AND($B22<AT$14,AT$14-$B22<$C$5),OFFSET(Input!$BA22,0,AT$14-$B22-1),0)\n+IF(AND(AT$14>$B22,$C22>$B22,AT$14-$B22<$C$5),OFFSET(Input!$BA22,0,AT$14-$B22-1),0)*$D22   -    IF(AND(AT$14>$C22,AT$14-$C22<$C$5),OFFSET(Input!$BA22,0,AT$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP22,0)  +   AT22-IF(AND($B22<AU$14,AU$14-$B22<$C$5),OFFSET(Input!$BA22,0,AU$14-$B22-1),0)\n+IF(AND(AU$14>$B22,$C22>$B22,AU$14-$B22<$C$5),OFFSET(Input!$BA22,0,AU$14-$B22-1),0)*$D22   -    IF(AND(AU$14>$C22,AU$14-$C22<$C$5),OFFSET(Input!$BA22,0,AU$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ22,0)  +   AU22-IF(AND($B22<AV$14,AV$14-$B22<$C$5),OFFSET(Input!$BA22,0,AV$14-$B22-1),0)\n+IF(AND(AV$14>$B22,$C22>$B22,AV$14-$B22<$C$5),OFFSET(Input!$BA22,0,AV$14-$B22-1),0)*$D22   -    IF(AND(AV$14>$C22,AV$14-$C22<$C$5),OFFSET(Input!$BA22,0,AV$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR22,0)  +   AV22-IF(AND($B22<AW$14,AW$14-$B22<$C$5),OFFSET(Input!$BA22,0,AW$14-$B22-1),0)\n+IF(AND(AW$14>$B22,$C22>$B22,AW$14-$B22<$C$5),OFFSET(Input!$BA22,0,AW$14-$B22-1),0)*$D22   -    IF(AND(AW$14>$C22,AW$14-$C22<$C$5),OFFSET(Input!$BA22,0,AW$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS22,0)  +   AW22-IF(AND($B22<AX$14,AX$14-$B22<$C$5),OFFSET(Input!$BA22,0,AX$14-$B22-1),0)\n+IF(AND(AX$14>$B22,$C22>$B22,AX$14-$B22<$C$5),OFFSET(Input!$BA22,0,AX$14-$B22-1),0)*$D22   -    IF(AND(AX$14>$C22,AX$14-$C22<$C$5),OFFSET(Input!$BA22,0,AX$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT22,0)  +   AX22-IF(AND($B22<AY$14,AY$14-$B22<$C$5),OFFSET(Input!$BA22,0,AY$14-$B22-1),0)\n+IF(AND(AY$14>$B22,$C22>$B22,AY$14-$B22<$C$5),OFFSET(Input!$BA22,0,AY$14-$B22-1),0)*$D22   -    IF(AND(AY$14>$C22,AY$14-$C22<$C$5),OFFSET(Input!$BA22,0,AY$14-$C22-1),0)*$D22","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU22,0)  +   AY22-IF(AND($B22<AZ$14,AZ$14-$B22<$C$5),OFFSET(Input!$BA22,0,AZ$14-$B22-1),0)\n+IF(AND(AZ$14>$B22,$C22>$B22,AZ$14-$B22<$C$5),OFFSET(Input!$BA22,0,AZ$14-$B22-1),0)*$D22   -    IF(AND(AZ$14>$C22,AZ$14-$C22<$C$5),OFFSET(Input!$BA22,0,AZ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV22,0)  +   AZ22-IF(AND($B22<BA$14,BA$14-$B22<$C$5),OFFSET(Input!$BA22,0,BA$14-$B22-1),0)\n+IF(AND(BA$14>$B22,$C22>$B22,BA$14-$B22<$C$5),OFFSET(Input!$BA22,0,BA$14-$B22-1),0)*$D22   -    IF(AND(BA$14>$C22,BA$14-$C22<$C$5),OFFSET(Input!$BA22,0,BA$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW22,0)  +   BA22-IF(AND($B22<BB$14,BB$14-$B22<$C$5),OFFSET(Input!$BA22,0,BB$14-$B22-1),0)\n+IF(AND(BB$14>$B22,$C22>$B22,BB$14-$B22<$C$5),OFFSET(Input!$BA22,0,BB$14-$B22-1),0)*$D22   -    IF(AND(BB$14>$C22,BB$14-$C22<$C$5),OFFSET(Input!$BA22,0,BB$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX22,0)  +   BB22-IF(AND($B22<BC$14,BC$14-$B22<$C$5),OFFSET(Input!$BA22,0,BC$14-$B22-1),0)\n+IF(AND(BC$14>$B22,$C22>$B22,BC$14-$B22<$C$5),OFFSET(Input!$BA22,0,BC$14-$B22-1),0)*$D22   -    IF(AND(BC$14>$C22,BC$14-$C22<$C$5),OFFSET(Input!$BA22,0,BC$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY22,0)  +   BC22-IF(AND($B22<BD$14,BD$14-$B22<$C$5),OFFSET(Input!$BA22,0,BD$14-$B22-1),0)\n+IF(AND(BD$14>$B22,$C22>$B22,BD$14-$B22<$C$5),OFFSET(Input!$BA22,0,BD$14-$B22-1),0)*$D22   -    IF(AND(BD$14>$C22,BD$14-$C22<$C$5),OFFSET(Input!$BA22,0,BD$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ22,0)  +   BD22-IF(AND($B22<BE$14,BE$14-$B22<$C$5),OFFSET(Input!$BA22,0,BE$14-$B22-1),0)\n+IF(AND(BE$14>$B22,$C22>$B22,BE$14-$B22<$C$5),OFFSET(Input!$BA22,0,BE$14-$B22-1),0)*$D22   -    IF(AND(BE$14>$C22,BE$14-$C22<$C$5),OFFSET(Input!$BA22,0,BE$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA22,0)  +   BE22-IF(AND($B22<BF$14,BF$14-$B22<$C$5),OFFSET(Input!$BA22,0,BF$14-$B22-1),0)\n+IF(AND(BF$14>$B22,$C22>$B22,BF$14-$B22<$C$5),OFFSET(Input!$BA22,0,BF$14-$B22-1),0)*$D22   -    IF(AND(BF$14>$C22,BF$14-$C22<$C$5),OFFSET(Input!$BA22,0,BF$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB22,0)  +   BF22-IF(AND($B22<BG$14,BG$14-$B22<$C$5),OFFSET(Input!$BA22,0,BG$14-$B22-1),0)\n+IF(AND(BG$14>$B22,$C22>$B22,BG$14-$B22<$C$5),OFFSET(Input!$BA22,0,BG$14-$B22-1),0)*$D22   -    IF(AND(BG$14>$C22,BG$14-$C22<$C$5),OFFSET(Input!$BA22,0,BG$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC22,0)  +   BG22-IF(AND($B22<BH$14,BH$14-$B22<$C$5),OFFSET(Input!$BA22,0,BH$14-$B22-1),0)\n+IF(AND(BH$14>$B22,$C22>$B22,BH$14-$B22<$C$5),OFFSET(Input!$BA22,0,BH$14-$B22-1),0)*$D22   -    IF(AND(BH$14>$C22,BH$14-$C22<$C$5),OFFSET(Input!$BA22,0,BH$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD22,0)  +   BH22-IF(AND($B22<BI$14,BI$14-$B22<$C$5),OFFSET(Input!$BA22,0,BI$14-$B22-1),0)\n+IF(AND(BI$14>$B22,$C22>$B22,BI$14-$B22<$C$5),OFFSET(Input!$BA22,0,BI$14-$B22-1),0)*$D22   -    IF(AND(BI$14>$C22,BI$14-$C22<$C$5),OFFSET(Input!$BA22,0,BI$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE22,0)  +   BI22-IF(AND($B22<BJ$14,BJ$14-$B22<$C$5),OFFSET(Input!$BA22,0,BJ$14-$B22-1),0)\n+IF(AND(BJ$14>$B22,$C22>$B22,BJ$14-$B22<$C$5),OFFSET(Input!$BA22,0,BJ$14-$B22-1),0)*$D22   -    IF(AND(BJ$14>$C22,BJ$14-$C22<$C$5),OFFSET(Input!$BA22,0,BJ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF22,0)  +   BJ22-IF(AND($B22<BK$14,BK$14-$B22<$C$5),OFFSET(Input!$BA22,0,BK$14-$B22-1),0)\n+IF(AND(BK$14>$B22,$C22>$B22,BK$14-$B22<$C$5),OFFSET(Input!$BA22,0,BK$14-$B22-1),0)*$D22   -    IF(AND(BK$14>$C22,BK$14-$C22<$C$5),OFFSET(Input!$BA22,0,BK$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG22,0)  +   BK22-IF(AND($B22<BL$14,BL$14-$B22<$C$5),OFFSET(Input!$BA22,0,BL$14-$B22-1),0)\n+IF(AND(BL$14>$B22,$C22>$B22,BL$14-$B22<$C$5),OFFSET(Input!$BA22,0,BL$14-$B22-1),0)*$D22   -    IF(AND(BL$14>$C22,BL$14-$C22<$C$5),OFFSET(Input!$BA22,0,BL$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH22,0)  +   BL22-IF(AND($B22<BM$14,BM$14-$B22<$C$5),OFFSET(Input!$BA22,0,BM$14-$B22-1),0)\n+IF(AND(BM$14>$B22,$C22>$B22,BM$14-$B22<$C$5),OFFSET(Input!$BA22,0,BM$14-$B22-1),0)*$D22   -    IF(AND(BM$14>$C22,BM$14-$C22<$C$5),OFFSET(Input!$BA22,0,BM$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI22,0)  +   BM22-IF(AND($B22<BN$14,BN$14-$B22<$C$5),OFFSET(Input!$BA22,0,BN$14-$B22-1),0)\n+IF(AND(BN$14>$B22,$C22>$B22,BN$14-$B22<$C$5),OFFSET(Input!$BA22,0,BN$14-$B22-1),0)*$D22   -    IF(AND(BN$14>$C22,BN$14-$C22<$C$5),OFFSET(Input!$BA22,0,BN$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ22,0)  +   BN22-IF(AND($B22<BO$14,BO$14-$B22<$C$5),OFFSET(Input!$BA22,0,BO$14-$B22-1),0)\n+IF(AND(BO$14>$B22,$C22>$B22,BO$14-$B22<$C$5),OFFSET(Input!$BA22,0,BO$14-$B22-1),0)*$D22   -    IF(AND(BO$14>$C22,BO$14-$C22<$C$5),OFFSET(Input!$BA22,0,BO$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK22,0)  +   BO22-IF(AND($B22<BP$14,BP$14-$B22<$C$5),OFFSET(Input!$BA22,0,BP$14-$B22-1),0)\n+IF(AND(BP$14>$B22,$C22>$B22,BP$14-$B22<$C$5),OFFSET(Input!$BA22,0,BP$14-$B22-1),0)*$D22   -    IF(AND(BP$14>$C22,BP$14-$C22<$C$5),OFFSET(Input!$BA22,0,BP$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL22,0)  +   BP22-IF(AND($B22<BQ$14,BQ$14-$B22<$C$5),OFFSET(Input!$BA22,0,BQ$14-$B22-1),0)\n+IF(AND(BQ$14>$B22,$C22>$B22,BQ$14-$B22<$C$5),OFFSET(Input!$BA22,0,BQ$14-$B22-1),0)*$D22   -    IF(AND(BQ$14>$C22,BQ$14-$C22<$C$5),OFFSET(Input!$BA22,0,BQ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM22,0)  +   BQ22-IF(AND($B22<BR$14,BR$14-$B22<$C$5),OFFSET(Input!$BA22,0,BR$14-$B22-1),0)\n+IF(AND(BR$14>$B22,$C22>$B22,BR$14-$B22<$C$5),OFFSET(Input!$BA22,0,BR$14-$B22-1),0)*$D22   -    IF(AND(BR$14>$C22,BR$14-$C22<$C$5),OFFSET(Input!$BA22,0,BR$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN22,0)  +   BR22-IF(AND($B22<BS$14,BS$14-$B22<$C$5),OFFSET(Input!$BA22,0,BS$14-$B22-1),0)\n+IF(AND(BS$14>$B22,$C22>$B22,BS$14-$B22<$C$5),OFFSET(Input!$BA22,0,BS$14-$B22-1),0)*$D22   -    IF(AND(BS$14>$C22,BS$14-$C22<$C$5),OFFSET(Input!$BA22,0,BS$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO22,0)  +   BS22-IF(AND($B22<BT$14,BT$14-$B22<$C$5),OFFSET(Input!$BA22,0,BT$14-$B22-1),0)\n+IF(AND(BT$14>$B22,$C22>$B22,BT$14-$B22<$C$5),OFFSET(Input!$BA22,0,BT$14-$B22-1),0)*$D22   -    IF(AND(BT$14>$C22,BT$14-$C22<$C$5),OFFSET(Input!$BA22,0,BT$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP22,0)  +   BT22-IF(AND($B22<BU$14,BU$14-$B22<$C$5),OFFSET(Input!$BA22,0,BU$14-$B22-1),0)\n+IF(AND(BU$14>$B22,$C22>$B22,BU$14-$B22<$C$5),OFFSET(Input!$BA22,0,BU$14-$B22-1),0)*$D22   -    IF(AND(BU$14>$C22,BU$14-$C22<$C$5),OFFSET(Input!$BA22,0,BU$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ22,0)  +   BU22-IF(AND($B22<BV$14,BV$14-$B22<$C$5),OFFSET(Input!$BA22,0,BV$14-$B22-1),0)\n+IF(AND(BV$14>$B22,$C22>$B22,BV$14-$B22<$C$5),OFFSET(Input!$BA22,0,BV$14-$B22-1),0)*$D22   -    IF(AND(BV$14>$C22,BV$14-$C22<$C$5),OFFSET(Input!$BA22,0,BV$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR22,0)  +   BV22-IF(AND($B22<BW$14,BW$14-$B22<$C$5),OFFSET(Input!$BA22,0,BW$14-$B22-1),0)\n+IF(AND(BW$14>$B22,$C22>$B22,BW$14-$B22<$C$5),OFFSET(Input!$BA22,0,BW$14-$B22-1),0)*$D22   -    IF(AND(BW$14>$C22,BW$14-$C22<$C$5),OFFSET(Input!$BA22,0,BW$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS22,0)  +   BW22-IF(AND($B22<BX$14,BX$14-$B22<$C$5),OFFSET(Input!$BA22,0,BX$14-$B22-1),0)\n+IF(AND(BX$14>$B22,$C22>$B22,BX$14-$B22<$C$5),OFFSET(Input!$BA22,0,BX$14-$B22-1),0)*$D22   -    IF(AND(BX$14>$C22,BX$14-$C22<$C$5),OFFSET(Input!$BA22,0,BX$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT22,0)  +   BX22-IF(AND($B22<BY$14,BY$14-$B22<$C$5),OFFSET(Input!$BA22,0,BY$14-$B22-1),0)\n+IF(AND(BY$14>$B22,$C22>$B22,BY$14-$B22<$C$5),OFFSET(Input!$BA22,0,BY$14-$B22-1),0)*$D22   -    IF(AND(BY$14>$C22,BY$14-$C22<$C$5),OFFSET(Input!$BA22,0,BY$14-$C22-1),0)*$D22","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU22,0)  +   BY22-IF(AND($B22<BZ$14,BZ$14-$B22<$C$5),OFFSET(Input!$BA22,0,BZ$14-$B22-1),0)\n+IF(AND(BZ$14>$B22,$C22>$B22,BZ$14-$B22<$C$5),OFFSET(Input!$BA22,0,BZ$14-$B22-1),0)*$D22   -    IF(AND(BZ$14>$C22,BZ$14-$C22<$C$5),OFFSET(Input!$BA22,0,BZ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV22,0)  +   BZ22-IF(AND($B22<CA$14,CA$14-$B22<$C$5),OFFSET(Input!$BA22,0,CA$14-$B22-1),0)\n+IF(AND(CA$14>$B22,$C22>$B22,CA$14-$B22<$C$5),OFFSET(Input!$BA22,0,CA$14-$B22-1),0)*$D22   -    IF(AND(CA$14>$C22,CA$14-$C22<$C$5),OFFSET(Input!$BA22,0,CA$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW22,0)  +   CA22-IF(AND($B22<CB$14,CB$14-$B22<$C$5),OFFSET(Input!$BA22,0,CB$14-$B22-1),0)\n+IF(AND(CB$14>$B22,$C22>$B22,CB$14-$B22<$C$5),OFFSET(Input!$BA22,0,CB$14-$B22-1),0)*$D22   -    IF(AND(CB$14>$C22,CB$14-$C22<$C$5),OFFSET(Input!$BA22,0,CB$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX22,0)  +   CB22-IF(AND($B22<CC$14,CC$14-$B22<$C$5),OFFSET(Input!$BA22,0,CC$14-$B22-1),0)\n+IF(AND(CC$14>$B22,$C22>$B22,CC$14-$B22<$C$5),OFFSET(Input!$BA22,0,CC$14-$B22-1),0)*$D22   -    IF(AND(CC$14>$C22,CC$14-$C22<$C$5),OFFSET(Input!$BA22,0,CC$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY22,0)  +   CC22-IF(AND($B22<CD$14,CD$14-$B22<$C$5),OFFSET(Input!$BA22,0,CD$14-$B22-1),0)\n+IF(AND(CD$14>$B22,$C22>$B22,CD$14-$B22<$C$5),OFFSET(Input!$BA22,0,CD$14-$B22-1),0)*$D22   -    IF(AND(CD$14>$C22,CD$14-$C22<$C$5),OFFSET(Input!$BA22,0,CD$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ22,0)  +   CD22-IF(AND($B22<CE$14,CE$14-$B22<$C$5),OFFSET(Input!$BA22,0,CE$14-$B22-1),0)\n+IF(AND(CE$14>$B22,$C22>$B22,CE$14-$B22<$C$5),OFFSET(Input!$BA22,0,CE$14-$B22-1),0)*$D22   -    IF(AND(CE$14>$C22,CE$14-$C22<$C$5),OFFSET(Input!$BA22,0,CE$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA22,0)  +   CE22-IF(AND($B22<CF$14,CF$14-$B22<$C$5),OFFSET(Input!$BA22,0,CF$14-$B22-1),0)\n+IF(AND(CF$14>$B22,$C22>$B22,CF$14-$B22<$C$5),OFFSET(Input!$BA22,0,CF$14-$B22-1),0)*$D22   -    IF(AND(CF$14>$C22,CF$14-$C22<$C$5),OFFSET(Input!$BA22,0,CF$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB22,0)  +   CF22-IF(AND($B22<CG$14,CG$14-$B22<$C$5),OFFSET(Input!$BA22,0,CG$14-$B22-1),0)\n+IF(AND(CG$14>$B22,$C22>$B22,CG$14-$B22<$C$5),OFFSET(Input!$BA22,0,CG$14-$B22-1),0)*$D22   -    IF(AND(CG$14>$C22,CG$14-$C22<$C$5),OFFSET(Input!$BA22,0,CG$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC22,0)  +   CG22-IF(AND($B22<CH$14,CH$14-$B22<$C$5),OFFSET(Input!$BA22,0,CH$14-$B22-1),0)\n+IF(AND(CH$14>$B22,$C22>$B22,CH$14-$B22<$C$5),OFFSET(Input!$BA22,0,CH$14-$B22-1),0)*$D22   -    IF(AND(CH$14>$C22,CH$14-$C22<$C$5),OFFSET(Input!$BA22,0,CH$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED22,0)  +   CH22-IF(AND($B22<CI$14,CI$14-$B22<$C$5),OFFSET(Input!$BA22,0,CI$14-$B22-1),0)\n+IF(AND(CI$14>$B22,$C22>$B22,CI$14-$B22<$C$5),OFFSET(Input!$BA22,0,CI$14-$B22-1),0)*$D22   -    IF(AND(CI$14>$C22,CI$14-$C22<$C$5),OFFSET(Input!$BA22,0,CI$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE22,0)  +   CI22-IF(AND($B22<CJ$14,CJ$14-$B22<$C$5),OFFSET(Input!$BA22,0,CJ$14-$B22-1),0)\n+IF(AND(CJ$14>$B22,$C22>$B22,CJ$14-$B22<$C$5),OFFSET(Input!$BA22,0,CJ$14-$B22-1),0)*$D22   -    IF(AND(CJ$14>$C22,CJ$14-$C22<$C$5),OFFSET(Input!$BA22,0,CJ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF22,0)  +   CJ22-IF(AND($B22<CK$14,CK$14-$B22<$C$5),OFFSET(Input!$BA22,0,CK$14-$B22-1),0)\n+IF(AND(CK$14>$B22,$C22>$B22,CK$14-$B22<$C$5),OFFSET(Input!$BA22,0,CK$14-$B22-1),0)*$D22   -    IF(AND(CK$14>$C22,CK$14-$C22<$C$5),OFFSET(Input!$BA22,0,CK$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG22,0)  +   CK22-IF(AND($B22<CL$14,CL$14-$B22<$C$5),OFFSET(Input!$BA22,0,CL$14-$B22-1),0)\n+IF(AND(CL$14>$B22,$C22>$B22,CL$14-$B22<$C$5),OFFSET(Input!$BA22,0,CL$14-$B22-1),0)*$D22   -    IF(AND(CL$14>$C22,CL$14-$C22<$C$5),OFFSET(Input!$BA22,0,CL$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH22,0)  +   CL22-IF(AND($B22<CM$14,CM$14-$B22<$C$5),OFFSET(Input!$BA22,0,CM$14-$B22-1),0)\n+IF(AND(CM$14>$B22,$C22>$B22,CM$14-$B22<$C$5),OFFSET(Input!$BA22,0,CM$14-$B22-1),0)*$D22   -    IF(AND(CM$14>$C22,CM$14-$C22<$C$5),OFFSET(Input!$BA22,0,CM$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI22,0)  +   CM22-IF(AND($B22<CN$14,CN$14-$B22<$C$5),OFFSET(Input!$BA22,0,CN$14-$B22-1),0)\n+IF(AND(CN$14>$B22,$C22>$B22,CN$14-$B22<$C$5),OFFSET(Input!$BA22,0,CN$14-$B22-1),0)*$D22   -    IF(AND(CN$14>$C22,CN$14-$C22<$C$5),OFFSET(Input!$BA22,0,CN$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ22,0)  +   CN22-IF(AND($B22<CO$14,CO$14-$B22<$C$5),OFFSET(Input!$BA22,0,CO$14-$B22-1),0)\n+IF(AND(CO$14>$B22,$C22>$B22,CO$14-$B22<$C$5),OFFSET(Input!$BA22,0,CO$14-$B22-1),0)*$D22   -    IF(AND(CO$14>$C22,CO$14-$C22<$C$5),OFFSET(Input!$BA22,0,CO$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK22,0)  +   CO22-IF(AND($B22<CP$14,CP$14-$B22<$C$5),OFFSET(Input!$BA22,0,CP$14-$B22-1),0)\n+IF(AND(CP$14>$B22,$C22>$B22,CP$14-$B22<$C$5),OFFSET(Input!$BA22,0,CP$14-$B22-1),0)*$D22   -    IF(AND(CP$14>$C22,CP$14-$C22<$C$5),OFFSET(Input!$BA22,0,CP$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL22,0)  +   CP22-IF(AND($B22<CQ$14,CQ$14-$B22<$C$5),OFFSET(Input!$BA22,0,CQ$14-$B22-1),0)\n+IF(AND(CQ$14>$B22,$C22>$B22,CQ$14-$B22<$C$5),OFFSET(Input!$BA22,0,CQ$14-$B22-1),0)*$D22   -    IF(AND(CQ$14>$C22,CQ$14-$C22<$C$5),OFFSET(Input!$BA22,0,CQ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM22,0)  +   CQ22-IF(AND($B22<CR$14,CR$14-$B22<$C$5),OFFSET(Input!$BA22,0,CR$14-$B22-1),0)\n+IF(AND(CR$14>$B22,$C22>$B22,CR$14-$B22<$C$5),OFFSET(Input!$BA22,0,CR$14-$B22-1),0)*$D22   -    IF(AND(CR$14>$C22,CR$14-$C22<$C$5),OFFSET(Input!$BA22,0,CR$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN22,0)  +   CR22-IF(AND($B22<CS$14,CS$14-$B22<$C$5),OFFSET(Input!$BA22,0,CS$14-$B22-1),0)\n+IF(AND(CS$14>$B22,$C22>$B22,CS$14-$B22<$C$5),OFFSET(Input!$BA22,0,CS$14-$B22-1),0)*$D22   -    IF(AND(CS$14>$C22,CS$14-$C22<$C$5),OFFSET(Input!$BA22,0,CS$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO22,0)  +   CS22-IF(AND($B22<CT$14,CT$14-$B22<$C$5),OFFSET(Input!$BA22,0,CT$14-$B22-1),0)\n+IF(AND(CT$14>$B22,$C22>$B22,CT$14-$B22<$C$5),OFFSET(Input!$BA22,0,CT$14-$B22-1),0)*$D22   -    IF(AND(CT$14>$C22,CT$14-$C22<$C$5),OFFSET(Input!$BA22,0,CT$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP22,0)  +   CT22-IF(AND($B22<CU$14,CU$14-$B22<$C$5),OFFSET(Input!$BA22,0,CU$14-$B22-1),0)\n+IF(AND(CU$14>$B22,$C22>$B22,CU$14-$B22<$C$5),OFFSET(Input!$BA22,0,CU$14-$B22-1),0)*$D22   -    IF(AND(CU$14>$C22,CU$14-$C22<$C$5),OFFSET(Input!$BA22,0,CU$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ22,0)  +   CU22-IF(AND($B22<CV$14,CV$14-$B22<$C$5),OFFSET(Input!$BA22,0,CV$14-$B22-1),0)\n+IF(AND(CV$14>$B22,$C22>$B22,CV$14-$B22<$C$5),OFFSET(Input!$BA22,0,CV$14-$B22-1),0)*$D22   -    IF(AND(CV$14>$C22,CV$14-$C22<$C$5),OFFSET(Input!$BA22,0,CV$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER22,0)  +   CV22-IF(AND($B22<CW$14,CW$14-$B22<$C$5),OFFSET(Input!$BA22,0,CW$14-$B22-1),0)\n+IF(AND(CW$14>$B22,$C22>$B22,CW$14-$B22<$C$5),OFFSET(Input!$BA22,0,CW$14-$B22-1),0)*$D22   -    IF(AND(CW$14>$C22,CW$14-$C22<$C$5),OFFSET(Input!$BA22,0,CW$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES22,0)  +   CW22-IF(AND($B22<CX$14,CX$14-$B22<$C$5),OFFSET(Input!$BA22,0,CX$14-$B22-1),0)\n+IF(AND(CX$14>$B22,$C22>$B22,CX$14-$B22<$C$5),OFFSET(Input!$BA22,0,CX$14-$B22-1),0)*$D22   -    IF(AND(CX$14>$C22,CX$14-$C22<$C$5),OFFSET(Input!$BA22,0,CX$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET22,0)  +   CX22-IF(AND($B22<CY$14,CY$14-$B22<$C$5),OFFSET(Input!$BA22,0,CY$14-$B22-1),0)\n+IF(AND(CY$14>$B22,$C22>$B22,CY$14-$B22<$C$5),OFFSET(Input!$BA22,0,CY$14-$B22-1),0)*$D22   -    IF(AND(CY$14>$C22,CY$14-$C22<$C$5),OFFSET(Input!$BA22,0,CY$14-$C22-1),0)*$D22","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU22,0)  +   CY22-IF(AND($B22<CZ$14,CZ$14-$B22<$C$5),OFFSET(Input!$BA22,0,CZ$14-$B22-1),0)\n+IF(AND(CZ$14>$B22,$C22>$B22,CZ$14-$B22<$C$5),OFFSET(Input!$BA22,0,CZ$14-$B22-1),0)*$D22   -    IF(AND(CZ$14>$C22,CZ$14-$C22<$C$5),OFFSET(Input!$BA22,0,CZ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV22,0)  +   CZ22-IF(AND($B22<DA$14,DA$14-$B22<$C$5),OFFSET(Input!$BA22,0,DA$14-$B22-1),0)\n+IF(AND(DA$14>$B22,$C22>$B22,DA$14-$B22<$C$5),OFFSET(Input!$BA22,0,DA$14-$B22-1),0)*$D22   -    IF(AND(DA$14>$C22,DA$14-$C22<$C$5),OFFSET(Input!$BA22,0,DA$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW22,0)  +   DA22-IF(AND($B22<DB$14,DB$14-$B22<$C$5),OFFSET(Input!$BA22,0,DB$14-$B22-1),0)\n+IF(AND(DB$14>$B22,$C22>$B22,DB$14-$B22<$C$5),OFFSET(Input!$BA22,0,DB$14-$B22-1),0)*$D22   -    IF(AND(DB$14>$C22,DB$14-$C22<$C$5),OFFSET(Input!$BA22,0,DB$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX22,0)  +   DB22-IF(AND($B22<DC$14,DC$14-$B22<$C$5),OFFSET(Input!$BA22,0,DC$14-$B22-1),0)\n+IF(AND(DC$14>$B22,$C22>$B22,DC$14-$B22<$C$5),OFFSET(Input!$BA22,0,DC$14-$B22-1),0)*$D22   -    IF(AND(DC$14>$C22,DC$14-$C22<$C$5),OFFSET(Input!$BA22,0,DC$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY22,0)  +   DC22-IF(AND($B22<DD$14,DD$14-$B22<$C$5),OFFSET(Input!$BA22,0,DD$14-$B22-1),0)\n+IF(AND(DD$14>$B22,$C22>$B22,DD$14-$B22<$C$5),OFFSET(Input!$BA22,0,DD$14-$B22-1),0)*$D22   -    IF(AND(DD$14>$C22,DD$14-$C22<$C$5),OFFSET(Input!$BA22,0,DD$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ22,0)  +   DD22-IF(AND($B22<DE$14,DE$14-$B22<$C$5),OFFSET(Input!$BA22,0,DE$14-$B22-1),0)\n+IF(AND(DE$14>$B22,$C22>$B22,DE$14-$B22<$C$5),OFFSET(Input!$BA22,0,DE$14-$B22-1),0)*$D22   -    IF(AND(DE$14>$C22,DE$14-$C22<$C$5),OFFSET(Input!$BA22,0,DE$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA22,0)  +   DE22-IF(AND($B22<DF$14,DF$14-$B22<$C$5),OFFSET(Input!$BA22,0,DF$14-$B22-1),0)\n+IF(AND(DF$14>$B22,$C22>$B22,DF$14-$B22<$C$5),OFFSET(Input!$BA22,0,DF$14-$B22-1),0)*$D22   -    IF(AND(DF$14>$C22,DF$14-$C22<$C$5),OFFSET(Input!$BA22,0,DF$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB22,0)  +   DF22-IF(AND($B22<DG$14,DG$14-$B22<$C$5),OFFSET(Input!$BA22,0,DG$14-$B22-1),0)\n+IF(AND(DG$14>$B22,$C22>$B22,DG$14-$B22<$C$5),OFFSET(Input!$BA22,0,DG$14-$B22-1),0)*$D22   -    IF(AND(DG$14>$C22,DG$14-$C22<$C$5),OFFSET(Input!$BA22,0,DG$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC22,0)  +   DG22-IF(AND($B22<DH$14,DH$14-$B22<$C$5),OFFSET(Input!$BA22,0,DH$14-$B22-1),0)\n+IF(AND(DH$14>$B22,$C22>$B22,DH$14-$B22<$C$5),OFFSET(Input!$BA22,0,DH$14-$B22-1),0)*$D22   -    IF(AND(DH$14>$C22,DH$14-$C22<$C$5),OFFSET(Input!$BA22,0,DH$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD22,0)  +   DH22-IF(AND($B22<DI$14,DI$14-$B22<$C$5),OFFSET(Input!$BA22,0,DI$14-$B22-1),0)\n+IF(AND(DI$14>$B22,$C22>$B22,DI$14-$B22<$C$5),OFFSET(Input!$BA22,0,DI$14-$B22-1),0)*$D22   -    IF(AND(DI$14>$C22,DI$14-$C22<$C$5),OFFSET(Input!$BA22,0,DI$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE22,0)  +   DI22-IF(AND($B22<DJ$14,DJ$14-$B22<$C$5),OFFSET(Input!$BA22,0,DJ$14-$B22-1),0)\n+IF(AND(DJ$14>$B22,$C22>$B22,DJ$14-$B22<$C$5),OFFSET(Input!$BA22,0,DJ$14-$B22-1),0)*$D22   -    IF(AND(DJ$14>$C22,DJ$14-$C22<$C$5),OFFSET(Input!$BA22,0,DJ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF22,0)  +   DJ22-IF(AND($B22<DK$14,DK$14-$B22<$C$5),OFFSET(Input!$BA22,0,DK$14-$B22-1),0)\n+IF(AND(DK$14>$B22,$C22>$B22,DK$14-$B22<$C$5),OFFSET(Input!$BA22,0,DK$14-$B22-1),0)*$D22   -    IF(AND(DK$14>$C22,DK$14-$C22<$C$5),OFFSET(Input!$BA22,0,DK$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG22,0)  +   DK22-IF(AND($B22<DL$14,DL$14-$B22<$C$5),OFFSET(Input!$BA22,0,DL$14-$B22-1),0)\n+IF(AND(DL$14>$B22,$C22>$B22,DL$14-$B22<$C$5),OFFSET(Input!$BA22,0,DL$14-$B22-1),0)*$D22   -    IF(AND(DL$14>$C22,DL$14-$C22<$C$5),OFFSET(Input!$BA22,0,DL$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH22,0)  +   DL22-IF(AND($B22<DM$14,DM$14-$B22<$C$5),OFFSET(Input!$BA22,0,DM$14-$B22-1),0)\n+IF(AND(DM$14>$B22,$C22>$B22,DM$14-$B22<$C$5),OFFSET(Input!$BA22,0,DM$14-$B22-1),0)*$D22   -    IF(AND(DM$14>$C22,DM$14-$C22<$C$5),OFFSET(Input!$BA22,0,DM$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI22,0)  +   DM22-IF(AND($B22<DN$14,DN$14-$B22<$C$5),OFFSET(Input!$BA22,0,DN$14-$B22-1),0)\n+IF(AND(DN$14>$B22,$C22>$B22,DN$14-$B22<$C$5),OFFSET(Input!$BA22,0,DN$14-$B22-1),0)*$D22   -    IF(AND(DN$14>$C22,DN$14-$C22<$C$5),OFFSET(Input!$BA22,0,DN$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ22,0)  +   DN22-IF(AND($B22<DO$14,DO$14-$B22<$C$5),OFFSET(Input!$BA22,0,DO$14-$B22-1),0)\n+IF(AND(DO$14>$B22,$C22>$B22,DO$14-$B22<$C$5),OFFSET(Input!$BA22,0,DO$14-$B22-1),0)*$D22   -    IF(AND(DO$14>$C22,DO$14-$C22<$C$5),OFFSET(Input!$BA22,0,DO$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK22,0)  +   DO22-IF(AND($B22<DP$14,DP$14-$B22<$C$5),OFFSET(Input!$BA22,0,DP$14-$B22-1),0)\n+IF(AND(DP$14>$B22,$C22>$B22,DP$14-$B22<$C$5),OFFSET(Input!$BA22,0,DP$14-$B22-1),0)*$D22   -    IF(AND(DP$14>$C22,DP$14-$C22<$C$5),OFFSET(Input!$BA22,0,DP$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL22,0)  +   DP22-IF(AND($B22<DQ$14,DQ$14-$B22<$C$5),OFFSET(Input!$BA22,0,DQ$14-$B22-1),0)\n+IF(AND(DQ$14>$B22,$C22>$B22,DQ$14-$B22<$C$5),OFFSET(Input!$BA22,0,DQ$14-$B22-1),0)*$D22   -    IF(AND(DQ$14>$C22,DQ$14-$C22<$C$5),OFFSET(Input!$BA22,0,DQ$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM22,0)  +   DQ22-IF(AND($B22<DR$14,DR$14-$B22<$C$5),OFFSET(Input!$BA22,0,DR$14-$B22-1),0)\n+IF(AND(DR$14>$B22,$C22>$B22,DR$14-$B22<$C$5),OFFSET(Input!$BA22,0,DR$14-$B22-1),0)*$D22   -    IF(AND(DR$14>$C22,DR$14-$C22<$C$5),OFFSET(Input!$BA22,0,DR$14-$C22-1),0)*$D22","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN22,0)  +   DR22-IF(AND($B22<DS$14,DS$14-$B22<$C$5),OFFSET(Input!$BA22,0,DS$14-$B22-1),0)\n+IF(AND(DS$14>$B22,$C22>$B22,DS$14-$B22<$C$5),OFFSET(Input!$BA22,0,DS$14-$B22-1),0)*$D22   -    IF(AND(DS$14>$C22,DS$14-$C22<$C$5),OFFSET(Input!$BA22,0,DS$14-$C22-1),0)*$D22","v":0}]
[{"$f":"Calcs!A23","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E23),1,Calcs!E23)*Periods,0)","v":0},{"$f":"ROUND(MAX(B23,Input!Z23*Periods),0)","v":0},{"$f":"IF(Calcs!DY23>Calcs!DZ23,IF(Input!R23<>0,Input!AC23/Input!R23,0),IF(Input!V23<>0,Input!AE23/Input!V23,0))","v":0},null,{"$f":"Input!BA23","v":0},{"$f":"IF(G$14<=$C$5,Input!BB23,0)  +   F23-IF(AND($B23<G$14,G$14-$B23<$C$5),OFFSET(Input!$BA23,0,G$14-$B23-1),0)\n+IF(AND(G$14>$B23,$C23>$B23,G$14-$B23<$C$5),OFFSET(Input!$BA23,0,G$14-$B23-1),0)*$D23   -    IF(AND(G$14>$C23,G$14-$C23<$C$5),OFFSET(Input!$BA23,0,G$14-$C23-1),0)*$D23","v":0},{"$f":"IF(H$14<=$C$5,Input!BC23,0)  +   G23-IF(AND($B23<H$14,H$14-$B23<$C$5),OFFSET(Input!$BA23,0,H$14-$B23-1),0)\n+IF(AND(H$14>$B23,$C23>$B23,H$14-$B23<$C$5),OFFSET(Input!$BA23,0,H$14-$B23-1),0)*$D23   -    IF(AND(H$14>$C23,H$14-$C23<$C$5),OFFSET(Input!$BA23,0,H$14-$C23-1),0)*$D23","v":0},{"$f":"IF(I$14<=$C$5,Input!BD23,0)  +   H23-IF(AND($B23<I$14,I$14-$B23<$C$5),OFFSET(Input!$BA23,0,I$14-$B23-1),0)\n+IF(AND(I$14>$B23,$C23>$B23,I$14-$B23<$C$5),OFFSET(Input!$BA23,0,I$14-$B23-1),0)*$D23   -    IF(AND(I$14>$C23,I$14-$C23<$C$5),OFFSET(Input!$BA23,0,I$14-$C23-1),0)*$D23","v":0},{"$f":"IF(J$14<=$C$5,Input!BE23,0)  +   I23-IF(AND($B23<J$14,J$14-$B23<$C$5),OFFSET(Input!$BA23,0,J$14-$B23-1),0)\n+IF(AND(J$14>$B23,$C23>$B23,J$14-$B23<$C$5),OFFSET(Input!$BA23,0,J$14-$B23-1),0)*$D23   -    IF(AND(J$14>$C23,J$14-$C23<$C$5),OFFSET(Input!$BA23,0,J$14-$C23-1),0)*$D23","v":0},{"$f":"IF(K$14<=$C$5,Input!BF23,0)  +   J23-IF(AND($B23<K$14,K$14-$B23<$C$5),OFFSET(Input!$BA23,0,K$14-$B23-1),0)\n+IF(AND(K$14>$B23,$C23>$B23,K$14-$B23<$C$5),OFFSET(Input!$BA23,0,K$14-$B23-1),0)*$D23   -    IF(AND(K$14>$C23,K$14-$C23<$C$5),OFFSET(Input!$BA23,0,K$14-$C23-1),0)*$D23","v":0},{"$f":"IF(L$14<=$C$5,Input!BG23,0)  +   K23-IF(AND($B23<L$14,L$14-$B23<$C$5),OFFSET(Input!$BA23,0,L$14-$B23-1),0)\n+IF(AND(L$14>$B23,$C23>$B23,L$14-$B23<$C$5),OFFSET(Input!$BA23,0,L$14-$B23-1),0)*$D23   -    IF(AND(L$14>$C23,L$14-$C23<$C$5),OFFSET(Input!$BA23,0,L$14-$C23-1),0)*$D23","v":0},{"$f":"IF(M$14<=$C$5,Input!BH23,0)  +   L23-IF(AND($B23<M$14,M$14-$B23<$C$5),OFFSET(Input!$BA23,0,M$14-$B23-1),0)\n+IF(AND(M$14>$B23,$C23>$B23,M$14-$B23<$C$5),OFFSET(Input!$BA23,0,M$14-$B23-1),0)*$D23   -    IF(AND(M$14>$C23,M$14-$C23<$C$5),OFFSET(Input!$BA23,0,M$14-$C23-1),0)*$D23","v":0},{"$f":"IF(N$14<=$C$5,Input!BI23,0)  +   M23-IF(AND($B23<N$14,N$14-$B23<$C$5),OFFSET(Input!$BA23,0,N$14-$B23-1),0)\n+IF(AND(N$14>$B23,$C23>$B23,N$14-$B23<$C$5),OFFSET(Input!$BA23,0,N$14-$B23-1),0)*$D23   -    IF(AND(N$14>$C23,N$14-$C23<$C$5),OFFSET(Input!$BA23,0,N$14-$C23-1),0)*$D23","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ23,0)  +   N23-IF(AND($B23<O$14,O$14-$B23<$C$5),OFFSET(Input!$BA23,0,O$14-$B23-1),0)\n+IF(AND(O$14>$B23,$C23>$B23,O$14-$B23<$C$5),OFFSET(Input!$BA23,0,O$14-$B23-1),0)*$D23   -    IF(AND(O$14>$C23,O$14-$C23<$C$5),OFFSET(Input!$BA23,0,O$14-$C23-1),0)*$D23","v":0},{"$f":"IF(P$14<=$C$5,Input!BK23,0)  +   O23-IF(AND($B23<P$14,P$14-$B23<$C$5),OFFSET(Input!$BA23,0,P$14-$B23-1),0)\n+IF(AND(P$14>$B23,$C23>$B23,P$14-$B23<$C$5),OFFSET(Input!$BA23,0,P$14-$B23-1),0)*$D23   -    IF(AND(P$14>$C23,P$14-$C23<$C$5),OFFSET(Input!$BA23,0,P$14-$C23-1),0)*$D23","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL23,0)  +   P23-IF(AND($B23<Q$14,Q$14-$B23<$C$5),OFFSET(Input!$BA23,0,Q$14-$B23-1),0)\n+IF(AND(Q$14>$B23,$C23>$B23,Q$14-$B23<$C$5),OFFSET(Input!$BA23,0,Q$14-$B23-1),0)*$D23   -    IF(AND(Q$14>$C23,Q$14-$C23<$C$5),OFFSET(Input!$BA23,0,Q$14-$C23-1),0)*$D23","v":0},{"$f":"IF(R$14<=$C$5,Input!BM23,0)  +   Q23-IF(AND($B23<R$14,R$14-$B23<$C$5),OFFSET(Input!$BA23,0,R$14-$B23-1),0)\n+IF(AND(R$14>$B23,$C23>$B23,R$14-$B23<$C$5),OFFSET(Input!$BA23,0,R$14-$B23-1),0)*$D23   -    IF(AND(R$14>$C23,R$14-$C23<$C$5),OFFSET(Input!$BA23,0,R$14-$C23-1),0)*$D23","v":0},{"$f":"IF(S$14<=$C$5,Input!BN23,0)  +   R23-IF(AND($B23<S$14,S$14-$B23<$C$5),OFFSET(Input!$BA23,0,S$14-$B23-1),0)\n+IF(AND(S$14>$B23,$C23>$B23,S$14-$B23<$C$5),OFFSET(Input!$BA23,0,S$14-$B23-1),0)*$D23   -    IF(AND(S$14>$C23,S$14-$C23<$C$5),OFFSET(Input!$BA23,0,S$14-$C23-1),0)*$D23","v":0},{"$f":"IF(T$14<=$C$5,Input!BO23,0)  +   S23-IF(AND($B23<T$14,T$14-$B23<$C$5),OFFSET(Input!$BA23,0,T$14-$B23-1),0)\n+IF(AND(T$14>$B23,$C23>$B23,T$14-$B23<$C$5),OFFSET(Input!$BA23,0,T$14-$B23-1),0)*$D23   -    IF(AND(T$14>$C23,T$14-$C23<$C$5),OFFSET(Input!$BA23,0,T$14-$C23-1),0)*$D23","v":0},{"$f":"IF(U$14<=$C$5,Input!BP23,0)  +   T23-IF(AND($B23<U$14,U$14-$B23<$C$5),OFFSET(Input!$BA23,0,U$14-$B23-1),0)\n+IF(AND(U$14>$B23,$C23>$B23,U$14-$B23<$C$5),OFFSET(Input!$BA23,0,U$14-$B23-1),0)*$D23   -    IF(AND(U$14>$C23,U$14-$C23<$C$5),OFFSET(Input!$BA23,0,U$14-$C23-1),0)*$D23","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ23,0)  +   U23-IF(AND($B23<V$14,V$14-$B23<$C$5),OFFSET(Input!$BA23,0,V$14-$B23-1),0)\n+IF(AND(V$14>$B23,$C23>$B23,V$14-$B23<$C$5),OFFSET(Input!$BA23,0,V$14-$B23-1),0)*$D23   -    IF(AND(V$14>$C23,V$14-$C23<$C$5),OFFSET(Input!$BA23,0,V$14-$C23-1),0)*$D23","v":0},{"$f":"IF(W$14<=$C$5,Input!BR23,0)  +   V23-IF(AND($B23<W$14,W$14-$B23<$C$5),OFFSET(Input!$BA23,0,W$14-$B23-1),0)\n+IF(AND(W$14>$B23,$C23>$B23,W$14-$B23<$C$5),OFFSET(Input!$BA23,0,W$14-$B23-1),0)*$D23   -    IF(AND(W$14>$C23,W$14-$C23<$C$5),OFFSET(Input!$BA23,0,W$14-$C23-1),0)*$D23","v":0},{"$f":"IF(X$14<=$C$5,Input!BS23,0)  +   W23-IF(AND($B23<X$14,X$14-$B23<$C$5),OFFSET(Input!$BA23,0,X$14-$B23-1),0)\n+IF(AND(X$14>$B23,$C23>$B23,X$14-$B23<$C$5),OFFSET(Input!$BA23,0,X$14-$B23-1),0)*$D23   -    IF(AND(X$14>$C23,X$14-$C23<$C$5),OFFSET(Input!$BA23,0,X$14-$C23-1),0)*$D23","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT23,0)  +   X23-IF(AND($B23<Y$14,Y$14-$B23<$C$5),OFFSET(Input!$BA23,0,Y$14-$B23-1),0)\n+IF(AND(Y$14>$B23,$C23>$B23,Y$14-$B23<$C$5),OFFSET(Input!$BA23,0,Y$14-$B23-1),0)*$D23   -    IF(AND(Y$14>$C23,Y$14-$C23<$C$5),OFFSET(Input!$BA23,0,Y$14-$C23-1),0)*$D23","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU23,0)  +   Y23-IF(AND($B23<Z$14,Z$14-$B23<$C$5),OFFSET(Input!$BA23,0,Z$14-$B23-1),0)\n+IF(AND(Z$14>$B23,$C23>$B23,Z$14-$B23<$C$5),OFFSET(Input!$BA23,0,Z$14-$B23-1),0)*$D23   -    IF(AND(Z$14>$C23,Z$14-$C23<$C$5),OFFSET(Input!$BA23,0,Z$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV23,0)  +   Z23-IF(AND($B23<AA$14,AA$14-$B23<$C$5),OFFSET(Input!$BA23,0,AA$14-$B23-1),0)\n+IF(AND(AA$14>$B23,$C23>$B23,AA$14-$B23<$C$5),OFFSET(Input!$BA23,0,AA$14-$B23-1),0)*$D23   -    IF(AND(AA$14>$C23,AA$14-$C23<$C$5),OFFSET(Input!$BA23,0,AA$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW23,0)  +   AA23-IF(AND($B23<AB$14,AB$14-$B23<$C$5),OFFSET(Input!$BA23,0,AB$14-$B23-1),0)\n+IF(AND(AB$14>$B23,$C23>$B23,AB$14-$B23<$C$5),OFFSET(Input!$BA23,0,AB$14-$B23-1),0)*$D23   -    IF(AND(AB$14>$C23,AB$14-$C23<$C$5),OFFSET(Input!$BA23,0,AB$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX23,0)  +   AB23-IF(AND($B23<AC$14,AC$14-$B23<$C$5),OFFSET(Input!$BA23,0,AC$14-$B23-1),0)\n+IF(AND(AC$14>$B23,$C23>$B23,AC$14-$B23<$C$5),OFFSET(Input!$BA23,0,AC$14-$B23-1),0)*$D23   -    IF(AND(AC$14>$C23,AC$14-$C23<$C$5),OFFSET(Input!$BA23,0,AC$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY23,0)  +   AC23-IF(AND($B23<AD$14,AD$14-$B23<$C$5),OFFSET(Input!$BA23,0,AD$14-$B23-1),0)\n+IF(AND(AD$14>$B23,$C23>$B23,AD$14-$B23<$C$5),OFFSET(Input!$BA23,0,AD$14-$B23-1),0)*$D23   -    IF(AND(AD$14>$C23,AD$14-$C23<$C$5),OFFSET(Input!$BA23,0,AD$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ23,0)  +   AD23-IF(AND($B23<AE$14,AE$14-$B23<$C$5),OFFSET(Input!$BA23,0,AE$14-$B23-1),0)\n+IF(AND(AE$14>$B23,$C23>$B23,AE$14-$B23<$C$5),OFFSET(Input!$BA23,0,AE$14-$B23-1),0)*$D23   -    IF(AND(AE$14>$C23,AE$14-$C23<$C$5),OFFSET(Input!$BA23,0,AE$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA23,0)  +   AE23-IF(AND($B23<AF$14,AF$14-$B23<$C$5),OFFSET(Input!$BA23,0,AF$14-$B23-1),0)\n+IF(AND(AF$14>$B23,$C23>$B23,AF$14-$B23<$C$5),OFFSET(Input!$BA23,0,AF$14-$B23-1),0)*$D23   -    IF(AND(AF$14>$C23,AF$14-$C23<$C$5),OFFSET(Input!$BA23,0,AF$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB23,0)  +   AF23-IF(AND($B23<AG$14,AG$14-$B23<$C$5),OFFSET(Input!$BA23,0,AG$14-$B23-1),0)\n+IF(AND(AG$14>$B23,$C23>$B23,AG$14-$B23<$C$5),OFFSET(Input!$BA23,0,AG$14-$B23-1),0)*$D23   -    IF(AND(AG$14>$C23,AG$14-$C23<$C$5),OFFSET(Input!$BA23,0,AG$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC23,0)  +   AG23-IF(AND($B23<AH$14,AH$14-$B23<$C$5),OFFSET(Input!$BA23,0,AH$14-$B23-1),0)\n+IF(AND(AH$14>$B23,$C23>$B23,AH$14-$B23<$C$5),OFFSET(Input!$BA23,0,AH$14-$B23-1),0)*$D23   -    IF(AND(AH$14>$C23,AH$14-$C23<$C$5),OFFSET(Input!$BA23,0,AH$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD23,0)  +   AH23-IF(AND($B23<AI$14,AI$14-$B23<$C$5),OFFSET(Input!$BA23,0,AI$14-$B23-1),0)\n+IF(AND(AI$14>$B23,$C23>$B23,AI$14-$B23<$C$5),OFFSET(Input!$BA23,0,AI$14-$B23-1),0)*$D23   -    IF(AND(AI$14>$C23,AI$14-$C23<$C$5),OFFSET(Input!$BA23,0,AI$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE23,0)  +   AI23-IF(AND($B23<AJ$14,AJ$14-$B23<$C$5),OFFSET(Input!$BA23,0,AJ$14-$B23-1),0)\n+IF(AND(AJ$14>$B23,$C23>$B23,AJ$14-$B23<$C$5),OFFSET(Input!$BA23,0,AJ$14-$B23-1),0)*$D23   -    IF(AND(AJ$14>$C23,AJ$14-$C23<$C$5),OFFSET(Input!$BA23,0,AJ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF23,0)  +   AJ23-IF(AND($B23<AK$14,AK$14-$B23<$C$5),OFFSET(Input!$BA23,0,AK$14-$B23-1),0)\n+IF(AND(AK$14>$B23,$C23>$B23,AK$14-$B23<$C$5),OFFSET(Input!$BA23,0,AK$14-$B23-1),0)*$D23   -    IF(AND(AK$14>$C23,AK$14-$C23<$C$5),OFFSET(Input!$BA23,0,AK$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG23,0)  +   AK23-IF(AND($B23<AL$14,AL$14-$B23<$C$5),OFFSET(Input!$BA23,0,AL$14-$B23-1),0)\n+IF(AND(AL$14>$B23,$C23>$B23,AL$14-$B23<$C$5),OFFSET(Input!$BA23,0,AL$14-$B23-1),0)*$D23   -    IF(AND(AL$14>$C23,AL$14-$C23<$C$5),OFFSET(Input!$BA23,0,AL$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH23,0)  +   AL23-IF(AND($B23<AM$14,AM$14-$B23<$C$5),OFFSET(Input!$BA23,0,AM$14-$B23-1),0)\n+IF(AND(AM$14>$B23,$C23>$B23,AM$14-$B23<$C$5),OFFSET(Input!$BA23,0,AM$14-$B23-1),0)*$D23   -    IF(AND(AM$14>$C23,AM$14-$C23<$C$5),OFFSET(Input!$BA23,0,AM$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI23,0)  +   AM23-IF(AND($B23<AN$14,AN$14-$B23<$C$5),OFFSET(Input!$BA23,0,AN$14-$B23-1),0)\n+IF(AND(AN$14>$B23,$C23>$B23,AN$14-$B23<$C$5),OFFSET(Input!$BA23,0,AN$14-$B23-1),0)*$D23   -    IF(AND(AN$14>$C23,AN$14-$C23<$C$5),OFFSET(Input!$BA23,0,AN$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ23,0)  +   AN23-IF(AND($B23<AO$14,AO$14-$B23<$C$5),OFFSET(Input!$BA23,0,AO$14-$B23-1),0)\n+IF(AND(AO$14>$B23,$C23>$B23,AO$14-$B23<$C$5),OFFSET(Input!$BA23,0,AO$14-$B23-1),0)*$D23   -    IF(AND(AO$14>$C23,AO$14-$C23<$C$5),OFFSET(Input!$BA23,0,AO$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK23,0)  +   AO23-IF(AND($B23<AP$14,AP$14-$B23<$C$5),OFFSET(Input!$BA23,0,AP$14-$B23-1),0)\n+IF(AND(AP$14>$B23,$C23>$B23,AP$14-$B23<$C$5),OFFSET(Input!$BA23,0,AP$14-$B23-1),0)*$D23   -    IF(AND(AP$14>$C23,AP$14-$C23<$C$5),OFFSET(Input!$BA23,0,AP$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL23,0)  +   AP23-IF(AND($B23<AQ$14,AQ$14-$B23<$C$5),OFFSET(Input!$BA23,0,AQ$14-$B23-1),0)\n+IF(AND(AQ$14>$B23,$C23>$B23,AQ$14-$B23<$C$5),OFFSET(Input!$BA23,0,AQ$14-$B23-1),0)*$D23   -    IF(AND(AQ$14>$C23,AQ$14-$C23<$C$5),OFFSET(Input!$BA23,0,AQ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM23,0)  +   AQ23-IF(AND($B23<AR$14,AR$14-$B23<$C$5),OFFSET(Input!$BA23,0,AR$14-$B23-1),0)\n+IF(AND(AR$14>$B23,$C23>$B23,AR$14-$B23<$C$5),OFFSET(Input!$BA23,0,AR$14-$B23-1),0)*$D23   -    IF(AND(AR$14>$C23,AR$14-$C23<$C$5),OFFSET(Input!$BA23,0,AR$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN23,0)  +   AR23-IF(AND($B23<AS$14,AS$14-$B23<$C$5),OFFSET(Input!$BA23,0,AS$14-$B23-1),0)\n+IF(AND(AS$14>$B23,$C23>$B23,AS$14-$B23<$C$5),OFFSET(Input!$BA23,0,AS$14-$B23-1),0)*$D23   -    IF(AND(AS$14>$C23,AS$14-$C23<$C$5),OFFSET(Input!$BA23,0,AS$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO23,0)  +   AS23-IF(AND($B23<AT$14,AT$14-$B23<$C$5),OFFSET(Input!$BA23,0,AT$14-$B23-1),0)\n+IF(AND(AT$14>$B23,$C23>$B23,AT$14-$B23<$C$5),OFFSET(Input!$BA23,0,AT$14-$B23-1),0)*$D23   -    IF(AND(AT$14>$C23,AT$14-$C23<$C$5),OFFSET(Input!$BA23,0,AT$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP23,0)  +   AT23-IF(AND($B23<AU$14,AU$14-$B23<$C$5),OFFSET(Input!$BA23,0,AU$14-$B23-1),0)\n+IF(AND(AU$14>$B23,$C23>$B23,AU$14-$B23<$C$5),OFFSET(Input!$BA23,0,AU$14-$B23-1),0)*$D23   -    IF(AND(AU$14>$C23,AU$14-$C23<$C$5),OFFSET(Input!$BA23,0,AU$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ23,0)  +   AU23-IF(AND($B23<AV$14,AV$14-$B23<$C$5),OFFSET(Input!$BA23,0,AV$14-$B23-1),0)\n+IF(AND(AV$14>$B23,$C23>$B23,AV$14-$B23<$C$5),OFFSET(Input!$BA23,0,AV$14-$B23-1),0)*$D23   -    IF(AND(AV$14>$C23,AV$14-$C23<$C$5),OFFSET(Input!$BA23,0,AV$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR23,0)  +   AV23-IF(AND($B23<AW$14,AW$14-$B23<$C$5),OFFSET(Input!$BA23,0,AW$14-$B23-1),0)\n+IF(AND(AW$14>$B23,$C23>$B23,AW$14-$B23<$C$5),OFFSET(Input!$BA23,0,AW$14-$B23-1),0)*$D23   -    IF(AND(AW$14>$C23,AW$14-$C23<$C$5),OFFSET(Input!$BA23,0,AW$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS23,0)  +   AW23-IF(AND($B23<AX$14,AX$14-$B23<$C$5),OFFSET(Input!$BA23,0,AX$14-$B23-1),0)\n+IF(AND(AX$14>$B23,$C23>$B23,AX$14-$B23<$C$5),OFFSET(Input!$BA23,0,AX$14-$B23-1),0)*$D23   -    IF(AND(AX$14>$C23,AX$14-$C23<$C$5),OFFSET(Input!$BA23,0,AX$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT23,0)  +   AX23-IF(AND($B23<AY$14,AY$14-$B23<$C$5),OFFSET(Input!$BA23,0,AY$14-$B23-1),0)\n+IF(AND(AY$14>$B23,$C23>$B23,AY$14-$B23<$C$5),OFFSET(Input!$BA23,0,AY$14-$B23-1),0)*$D23   -    IF(AND(AY$14>$C23,AY$14-$C23<$C$5),OFFSET(Input!$BA23,0,AY$14-$C23-1),0)*$D23","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU23,0)  +   AY23-IF(AND($B23<AZ$14,AZ$14-$B23<$C$5),OFFSET(Input!$BA23,0,AZ$14-$B23-1),0)\n+IF(AND(AZ$14>$B23,$C23>$B23,AZ$14-$B23<$C$5),OFFSET(Input!$BA23,0,AZ$14-$B23-1),0)*$D23   -    IF(AND(AZ$14>$C23,AZ$14-$C23<$C$5),OFFSET(Input!$BA23,0,AZ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV23,0)  +   AZ23-IF(AND($B23<BA$14,BA$14-$B23<$C$5),OFFSET(Input!$BA23,0,BA$14-$B23-1),0)\n+IF(AND(BA$14>$B23,$C23>$B23,BA$14-$B23<$C$5),OFFSET(Input!$BA23,0,BA$14-$B23-1),0)*$D23   -    IF(AND(BA$14>$C23,BA$14-$C23<$C$5),OFFSET(Input!$BA23,0,BA$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW23,0)  +   BA23-IF(AND($B23<BB$14,BB$14-$B23<$C$5),OFFSET(Input!$BA23,0,BB$14-$B23-1),0)\n+IF(AND(BB$14>$B23,$C23>$B23,BB$14-$B23<$C$5),OFFSET(Input!$BA23,0,BB$14-$B23-1),0)*$D23   -    IF(AND(BB$14>$C23,BB$14-$C23<$C$5),OFFSET(Input!$BA23,0,BB$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX23,0)  +   BB23-IF(AND($B23<BC$14,BC$14-$B23<$C$5),OFFSET(Input!$BA23,0,BC$14-$B23-1),0)\n+IF(AND(BC$14>$B23,$C23>$B23,BC$14-$B23<$C$5),OFFSET(Input!$BA23,0,BC$14-$B23-1),0)*$D23   -    IF(AND(BC$14>$C23,BC$14-$C23<$C$5),OFFSET(Input!$BA23,0,BC$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY23,0)  +   BC23-IF(AND($B23<BD$14,BD$14-$B23<$C$5),OFFSET(Input!$BA23,0,BD$14-$B23-1),0)\n+IF(AND(BD$14>$B23,$C23>$B23,BD$14-$B23<$C$5),OFFSET(Input!$BA23,0,BD$14-$B23-1),0)*$D23   -    IF(AND(BD$14>$C23,BD$14-$C23<$C$5),OFFSET(Input!$BA23,0,BD$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ23,0)  +   BD23-IF(AND($B23<BE$14,BE$14-$B23<$C$5),OFFSET(Input!$BA23,0,BE$14-$B23-1),0)\n+IF(AND(BE$14>$B23,$C23>$B23,BE$14-$B23<$C$5),OFFSET(Input!$BA23,0,BE$14-$B23-1),0)*$D23   -    IF(AND(BE$14>$C23,BE$14-$C23<$C$5),OFFSET(Input!$BA23,0,BE$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA23,0)  +   BE23-IF(AND($B23<BF$14,BF$14-$B23<$C$5),OFFSET(Input!$BA23,0,BF$14-$B23-1),0)\n+IF(AND(BF$14>$B23,$C23>$B23,BF$14-$B23<$C$5),OFFSET(Input!$BA23,0,BF$14-$B23-1),0)*$D23   -    IF(AND(BF$14>$C23,BF$14-$C23<$C$5),OFFSET(Input!$BA23,0,BF$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB23,0)  +   BF23-IF(AND($B23<BG$14,BG$14-$B23<$C$5),OFFSET(Input!$BA23,0,BG$14-$B23-1),0)\n+IF(AND(BG$14>$B23,$C23>$B23,BG$14-$B23<$C$5),OFFSET(Input!$BA23,0,BG$14-$B23-1),0)*$D23   -    IF(AND(BG$14>$C23,BG$14-$C23<$C$5),OFFSET(Input!$BA23,0,BG$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC23,0)  +   BG23-IF(AND($B23<BH$14,BH$14-$B23<$C$5),OFFSET(Input!$BA23,0,BH$14-$B23-1),0)\n+IF(AND(BH$14>$B23,$C23>$B23,BH$14-$B23<$C$5),OFFSET(Input!$BA23,0,BH$14-$B23-1),0)*$D23   -    IF(AND(BH$14>$C23,BH$14-$C23<$C$5),OFFSET(Input!$BA23,0,BH$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD23,0)  +   BH23-IF(AND($B23<BI$14,BI$14-$B23<$C$5),OFFSET(Input!$BA23,0,BI$14-$B23-1),0)\n+IF(AND(BI$14>$B23,$C23>$B23,BI$14-$B23<$C$5),OFFSET(Input!$BA23,0,BI$14-$B23-1),0)*$D23   -    IF(AND(BI$14>$C23,BI$14-$C23<$C$5),OFFSET(Input!$BA23,0,BI$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE23,0)  +   BI23-IF(AND($B23<BJ$14,BJ$14-$B23<$C$5),OFFSET(Input!$BA23,0,BJ$14-$B23-1),0)\n+IF(AND(BJ$14>$B23,$C23>$B23,BJ$14-$B23<$C$5),OFFSET(Input!$BA23,0,BJ$14-$B23-1),0)*$D23   -    IF(AND(BJ$14>$C23,BJ$14-$C23<$C$5),OFFSET(Input!$BA23,0,BJ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF23,0)  +   BJ23-IF(AND($B23<BK$14,BK$14-$B23<$C$5),OFFSET(Input!$BA23,0,BK$14-$B23-1),0)\n+IF(AND(BK$14>$B23,$C23>$B23,BK$14-$B23<$C$5),OFFSET(Input!$BA23,0,BK$14-$B23-1),0)*$D23   -    IF(AND(BK$14>$C23,BK$14-$C23<$C$5),OFFSET(Input!$BA23,0,BK$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG23,0)  +   BK23-IF(AND($B23<BL$14,BL$14-$B23<$C$5),OFFSET(Input!$BA23,0,BL$14-$B23-1),0)\n+IF(AND(BL$14>$B23,$C23>$B23,BL$14-$B23<$C$5),OFFSET(Input!$BA23,0,BL$14-$B23-1),0)*$D23   -    IF(AND(BL$14>$C23,BL$14-$C23<$C$5),OFFSET(Input!$BA23,0,BL$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH23,0)  +   BL23-IF(AND($B23<BM$14,BM$14-$B23<$C$5),OFFSET(Input!$BA23,0,BM$14-$B23-1),0)\n+IF(AND(BM$14>$B23,$C23>$B23,BM$14-$B23<$C$5),OFFSET(Input!$BA23,0,BM$14-$B23-1),0)*$D23   -    IF(AND(BM$14>$C23,BM$14-$C23<$C$5),OFFSET(Input!$BA23,0,BM$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI23,0)  +   BM23-IF(AND($B23<BN$14,BN$14-$B23<$C$5),OFFSET(Input!$BA23,0,BN$14-$B23-1),0)\n+IF(AND(BN$14>$B23,$C23>$B23,BN$14-$B23<$C$5),OFFSET(Input!$BA23,0,BN$14-$B23-1),0)*$D23   -    IF(AND(BN$14>$C23,BN$14-$C23<$C$5),OFFSET(Input!$BA23,0,BN$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ23,0)  +   BN23-IF(AND($B23<BO$14,BO$14-$B23<$C$5),OFFSET(Input!$BA23,0,BO$14-$B23-1),0)\n+IF(AND(BO$14>$B23,$C23>$B23,BO$14-$B23<$C$5),OFFSET(Input!$BA23,0,BO$14-$B23-1),0)*$D23   -    IF(AND(BO$14>$C23,BO$14-$C23<$C$5),OFFSET(Input!$BA23,0,BO$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK23,0)  +   BO23-IF(AND($B23<BP$14,BP$14-$B23<$C$5),OFFSET(Input!$BA23,0,BP$14-$B23-1),0)\n+IF(AND(BP$14>$B23,$C23>$B23,BP$14-$B23<$C$5),OFFSET(Input!$BA23,0,BP$14-$B23-1),0)*$D23   -    IF(AND(BP$14>$C23,BP$14-$C23<$C$5),OFFSET(Input!$BA23,0,BP$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL23,0)  +   BP23-IF(AND($B23<BQ$14,BQ$14-$B23<$C$5),OFFSET(Input!$BA23,0,BQ$14-$B23-1),0)\n+IF(AND(BQ$14>$B23,$C23>$B23,BQ$14-$B23<$C$5),OFFSET(Input!$BA23,0,BQ$14-$B23-1),0)*$D23   -    IF(AND(BQ$14>$C23,BQ$14-$C23<$C$5),OFFSET(Input!$BA23,0,BQ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM23,0)  +   BQ23-IF(AND($B23<BR$14,BR$14-$B23<$C$5),OFFSET(Input!$BA23,0,BR$14-$B23-1),0)\n+IF(AND(BR$14>$B23,$C23>$B23,BR$14-$B23<$C$5),OFFSET(Input!$BA23,0,BR$14-$B23-1),0)*$D23   -    IF(AND(BR$14>$C23,BR$14-$C23<$C$5),OFFSET(Input!$BA23,0,BR$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN23,0)  +   BR23-IF(AND($B23<BS$14,BS$14-$B23<$C$5),OFFSET(Input!$BA23,0,BS$14-$B23-1),0)\n+IF(AND(BS$14>$B23,$C23>$B23,BS$14-$B23<$C$5),OFFSET(Input!$BA23,0,BS$14-$B23-1),0)*$D23   -    IF(AND(BS$14>$C23,BS$14-$C23<$C$5),OFFSET(Input!$BA23,0,BS$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO23,0)  +   BS23-IF(AND($B23<BT$14,BT$14-$B23<$C$5),OFFSET(Input!$BA23,0,BT$14-$B23-1),0)\n+IF(AND(BT$14>$B23,$C23>$B23,BT$14-$B23<$C$5),OFFSET(Input!$BA23,0,BT$14-$B23-1),0)*$D23   -    IF(AND(BT$14>$C23,BT$14-$C23<$C$5),OFFSET(Input!$BA23,0,BT$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP23,0)  +   BT23-IF(AND($B23<BU$14,BU$14-$B23<$C$5),OFFSET(Input!$BA23,0,BU$14-$B23-1),0)\n+IF(AND(BU$14>$B23,$C23>$B23,BU$14-$B23<$C$5),OFFSET(Input!$BA23,0,BU$14-$B23-1),0)*$D23   -    IF(AND(BU$14>$C23,BU$14-$C23<$C$5),OFFSET(Input!$BA23,0,BU$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ23,0)  +   BU23-IF(AND($B23<BV$14,BV$14-$B23<$C$5),OFFSET(Input!$BA23,0,BV$14-$B23-1),0)\n+IF(AND(BV$14>$B23,$C23>$B23,BV$14-$B23<$C$5),OFFSET(Input!$BA23,0,BV$14-$B23-1),0)*$D23   -    IF(AND(BV$14>$C23,BV$14-$C23<$C$5),OFFSET(Input!$BA23,0,BV$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR23,0)  +   BV23-IF(AND($B23<BW$14,BW$14-$B23<$C$5),OFFSET(Input!$BA23,0,BW$14-$B23-1),0)\n+IF(AND(BW$14>$B23,$C23>$B23,BW$14-$B23<$C$5),OFFSET(Input!$BA23,0,BW$14-$B23-1),0)*$D23   -    IF(AND(BW$14>$C23,BW$14-$C23<$C$5),OFFSET(Input!$BA23,0,BW$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS23,0)  +   BW23-IF(AND($B23<BX$14,BX$14-$B23<$C$5),OFFSET(Input!$BA23,0,BX$14-$B23-1),0)\n+IF(AND(BX$14>$B23,$C23>$B23,BX$14-$B23<$C$5),OFFSET(Input!$BA23,0,BX$14-$B23-1),0)*$D23   -    IF(AND(BX$14>$C23,BX$14-$C23<$C$5),OFFSET(Input!$BA23,0,BX$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT23,0)  +   BX23-IF(AND($B23<BY$14,BY$14-$B23<$C$5),OFFSET(Input!$BA23,0,BY$14-$B23-1),0)\n+IF(AND(BY$14>$B23,$C23>$B23,BY$14-$B23<$C$5),OFFSET(Input!$BA23,0,BY$14-$B23-1),0)*$D23   -    IF(AND(BY$14>$C23,BY$14-$C23<$C$5),OFFSET(Input!$BA23,0,BY$14-$C23-1),0)*$D23","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU23,0)  +   BY23-IF(AND($B23<BZ$14,BZ$14-$B23<$C$5),OFFSET(Input!$BA23,0,BZ$14-$B23-1),0)\n+IF(AND(BZ$14>$B23,$C23>$B23,BZ$14-$B23<$C$5),OFFSET(Input!$BA23,0,BZ$14-$B23-1),0)*$D23   -    IF(AND(BZ$14>$C23,BZ$14-$C23<$C$5),OFFSET(Input!$BA23,0,BZ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV23,0)  +   BZ23-IF(AND($B23<CA$14,CA$14-$B23<$C$5),OFFSET(Input!$BA23,0,CA$14-$B23-1),0)\n+IF(AND(CA$14>$B23,$C23>$B23,CA$14-$B23<$C$5),OFFSET(Input!$BA23,0,CA$14-$B23-1),0)*$D23   -    IF(AND(CA$14>$C23,CA$14-$C23<$C$5),OFFSET(Input!$BA23,0,CA$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW23,0)  +   CA23-IF(AND($B23<CB$14,CB$14-$B23<$C$5),OFFSET(Input!$BA23,0,CB$14-$B23-1),0)\n+IF(AND(CB$14>$B23,$C23>$B23,CB$14-$B23<$C$5),OFFSET(Input!$BA23,0,CB$14-$B23-1),0)*$D23   -    IF(AND(CB$14>$C23,CB$14-$C23<$C$5),OFFSET(Input!$BA23,0,CB$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX23,0)  +   CB23-IF(AND($B23<CC$14,CC$14-$B23<$C$5),OFFSET(Input!$BA23,0,CC$14-$B23-1),0)\n+IF(AND(CC$14>$B23,$C23>$B23,CC$14-$B23<$C$5),OFFSET(Input!$BA23,0,CC$14-$B23-1),0)*$D23   -    IF(AND(CC$14>$C23,CC$14-$C23<$C$5),OFFSET(Input!$BA23,0,CC$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY23,0)  +   CC23-IF(AND($B23<CD$14,CD$14-$B23<$C$5),OFFSET(Input!$BA23,0,CD$14-$B23-1),0)\n+IF(AND(CD$14>$B23,$C23>$B23,CD$14-$B23<$C$5),OFFSET(Input!$BA23,0,CD$14-$B23-1),0)*$D23   -    IF(AND(CD$14>$C23,CD$14-$C23<$C$5),OFFSET(Input!$BA23,0,CD$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ23,0)  +   CD23-IF(AND($B23<CE$14,CE$14-$B23<$C$5),OFFSET(Input!$BA23,0,CE$14-$B23-1),0)\n+IF(AND(CE$14>$B23,$C23>$B23,CE$14-$B23<$C$5),OFFSET(Input!$BA23,0,CE$14-$B23-1),0)*$D23   -    IF(AND(CE$14>$C23,CE$14-$C23<$C$5),OFFSET(Input!$BA23,0,CE$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA23,0)  +   CE23-IF(AND($B23<CF$14,CF$14-$B23<$C$5),OFFSET(Input!$BA23,0,CF$14-$B23-1),0)\n+IF(AND(CF$14>$B23,$C23>$B23,CF$14-$B23<$C$5),OFFSET(Input!$BA23,0,CF$14-$B23-1),0)*$D23   -    IF(AND(CF$14>$C23,CF$14-$C23<$C$5),OFFSET(Input!$BA23,0,CF$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB23,0)  +   CF23-IF(AND($B23<CG$14,CG$14-$B23<$C$5),OFFSET(Input!$BA23,0,CG$14-$B23-1),0)\n+IF(AND(CG$14>$B23,$C23>$B23,CG$14-$B23<$C$5),OFFSET(Input!$BA23,0,CG$14-$B23-1),0)*$D23   -    IF(AND(CG$14>$C23,CG$14-$C23<$C$5),OFFSET(Input!$BA23,0,CG$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC23,0)  +   CG23-IF(AND($B23<CH$14,CH$14-$B23<$C$5),OFFSET(Input!$BA23,0,CH$14-$B23-1),0)\n+IF(AND(CH$14>$B23,$C23>$B23,CH$14-$B23<$C$5),OFFSET(Input!$BA23,0,CH$14-$B23-1),0)*$D23   -    IF(AND(CH$14>$C23,CH$14-$C23<$C$5),OFFSET(Input!$BA23,0,CH$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED23,0)  +   CH23-IF(AND($B23<CI$14,CI$14-$B23<$C$5),OFFSET(Input!$BA23,0,CI$14-$B23-1),0)\n+IF(AND(CI$14>$B23,$C23>$B23,CI$14-$B23<$C$5),OFFSET(Input!$BA23,0,CI$14-$B23-1),0)*$D23   -    IF(AND(CI$14>$C23,CI$14-$C23<$C$5),OFFSET(Input!$BA23,0,CI$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE23,0)  +   CI23-IF(AND($B23<CJ$14,CJ$14-$B23<$C$5),OFFSET(Input!$BA23,0,CJ$14-$B23-1),0)\n+IF(AND(CJ$14>$B23,$C23>$B23,CJ$14-$B23<$C$5),OFFSET(Input!$BA23,0,CJ$14-$B23-1),0)*$D23   -    IF(AND(CJ$14>$C23,CJ$14-$C23<$C$5),OFFSET(Input!$BA23,0,CJ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF23,0)  +   CJ23-IF(AND($B23<CK$14,CK$14-$B23<$C$5),OFFSET(Input!$BA23,0,CK$14-$B23-1),0)\n+IF(AND(CK$14>$B23,$C23>$B23,CK$14-$B23<$C$5),OFFSET(Input!$BA23,0,CK$14-$B23-1),0)*$D23   -    IF(AND(CK$14>$C23,CK$14-$C23<$C$5),OFFSET(Input!$BA23,0,CK$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG23,0)  +   CK23-IF(AND($B23<CL$14,CL$14-$B23<$C$5),OFFSET(Input!$BA23,0,CL$14-$B23-1),0)\n+IF(AND(CL$14>$B23,$C23>$B23,CL$14-$B23<$C$5),OFFSET(Input!$BA23,0,CL$14-$B23-1),0)*$D23   -    IF(AND(CL$14>$C23,CL$14-$C23<$C$5),OFFSET(Input!$BA23,0,CL$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH23,0)  +   CL23-IF(AND($B23<CM$14,CM$14-$B23<$C$5),OFFSET(Input!$BA23,0,CM$14-$B23-1),0)\n+IF(AND(CM$14>$B23,$C23>$B23,CM$14-$B23<$C$5),OFFSET(Input!$BA23,0,CM$14-$B23-1),0)*$D23   -    IF(AND(CM$14>$C23,CM$14-$C23<$C$5),OFFSET(Input!$BA23,0,CM$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI23,0)  +   CM23-IF(AND($B23<CN$14,CN$14-$B23<$C$5),OFFSET(Input!$BA23,0,CN$14-$B23-1),0)\n+IF(AND(CN$14>$B23,$C23>$B23,CN$14-$B23<$C$5),OFFSET(Input!$BA23,0,CN$14-$B23-1),0)*$D23   -    IF(AND(CN$14>$C23,CN$14-$C23<$C$5),OFFSET(Input!$BA23,0,CN$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ23,0)  +   CN23-IF(AND($B23<CO$14,CO$14-$B23<$C$5),OFFSET(Input!$BA23,0,CO$14-$B23-1),0)\n+IF(AND(CO$14>$B23,$C23>$B23,CO$14-$B23<$C$5),OFFSET(Input!$BA23,0,CO$14-$B23-1),0)*$D23   -    IF(AND(CO$14>$C23,CO$14-$C23<$C$5),OFFSET(Input!$BA23,0,CO$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK23,0)  +   CO23-IF(AND($B23<CP$14,CP$14-$B23<$C$5),OFFSET(Input!$BA23,0,CP$14-$B23-1),0)\n+IF(AND(CP$14>$B23,$C23>$B23,CP$14-$B23<$C$5),OFFSET(Input!$BA23,0,CP$14-$B23-1),0)*$D23   -    IF(AND(CP$14>$C23,CP$14-$C23<$C$5),OFFSET(Input!$BA23,0,CP$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL23,0)  +   CP23-IF(AND($B23<CQ$14,CQ$14-$B23<$C$5),OFFSET(Input!$BA23,0,CQ$14-$B23-1),0)\n+IF(AND(CQ$14>$B23,$C23>$B23,CQ$14-$B23<$C$5),OFFSET(Input!$BA23,0,CQ$14-$B23-1),0)*$D23   -    IF(AND(CQ$14>$C23,CQ$14-$C23<$C$5),OFFSET(Input!$BA23,0,CQ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM23,0)  +   CQ23-IF(AND($B23<CR$14,CR$14-$B23<$C$5),OFFSET(Input!$BA23,0,CR$14-$B23-1),0)\n+IF(AND(CR$14>$B23,$C23>$B23,CR$14-$B23<$C$5),OFFSET(Input!$BA23,0,CR$14-$B23-1),0)*$D23   -    IF(AND(CR$14>$C23,CR$14-$C23<$C$5),OFFSET(Input!$BA23,0,CR$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN23,0)  +   CR23-IF(AND($B23<CS$14,CS$14-$B23<$C$5),OFFSET(Input!$BA23,0,CS$14-$B23-1),0)\n+IF(AND(CS$14>$B23,$C23>$B23,CS$14-$B23<$C$5),OFFSET(Input!$BA23,0,CS$14-$B23-1),0)*$D23   -    IF(AND(CS$14>$C23,CS$14-$C23<$C$5),OFFSET(Input!$BA23,0,CS$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO23,0)  +   CS23-IF(AND($B23<CT$14,CT$14-$B23<$C$5),OFFSET(Input!$BA23,0,CT$14-$B23-1),0)\n+IF(AND(CT$14>$B23,$C23>$B23,CT$14-$B23<$C$5),OFFSET(Input!$BA23,0,CT$14-$B23-1),0)*$D23   -    IF(AND(CT$14>$C23,CT$14-$C23<$C$5),OFFSET(Input!$BA23,0,CT$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP23,0)  +   CT23-IF(AND($B23<CU$14,CU$14-$B23<$C$5),OFFSET(Input!$BA23,0,CU$14-$B23-1),0)\n+IF(AND(CU$14>$B23,$C23>$B23,CU$14-$B23<$C$5),OFFSET(Input!$BA23,0,CU$14-$B23-1),0)*$D23   -    IF(AND(CU$14>$C23,CU$14-$C23<$C$5),OFFSET(Input!$BA23,0,CU$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ23,0)  +   CU23-IF(AND($B23<CV$14,CV$14-$B23<$C$5),OFFSET(Input!$BA23,0,CV$14-$B23-1),0)\n+IF(AND(CV$14>$B23,$C23>$B23,CV$14-$B23<$C$5),OFFSET(Input!$BA23,0,CV$14-$B23-1),0)*$D23   -    IF(AND(CV$14>$C23,CV$14-$C23<$C$5),OFFSET(Input!$BA23,0,CV$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER23,0)  +   CV23-IF(AND($B23<CW$14,CW$14-$B23<$C$5),OFFSET(Input!$BA23,0,CW$14-$B23-1),0)\n+IF(AND(CW$14>$B23,$C23>$B23,CW$14-$B23<$C$5),OFFSET(Input!$BA23,0,CW$14-$B23-1),0)*$D23   -    IF(AND(CW$14>$C23,CW$14-$C23<$C$5),OFFSET(Input!$BA23,0,CW$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES23,0)  +   CW23-IF(AND($B23<CX$14,CX$14-$B23<$C$5),OFFSET(Input!$BA23,0,CX$14-$B23-1),0)\n+IF(AND(CX$14>$B23,$C23>$B23,CX$14-$B23<$C$5),OFFSET(Input!$BA23,0,CX$14-$B23-1),0)*$D23   -    IF(AND(CX$14>$C23,CX$14-$C23<$C$5),OFFSET(Input!$BA23,0,CX$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET23,0)  +   CX23-IF(AND($B23<CY$14,CY$14-$B23<$C$5),OFFSET(Input!$BA23,0,CY$14-$B23-1),0)\n+IF(AND(CY$14>$B23,$C23>$B23,CY$14-$B23<$C$5),OFFSET(Input!$BA23,0,CY$14-$B23-1),0)*$D23   -    IF(AND(CY$14>$C23,CY$14-$C23<$C$5),OFFSET(Input!$BA23,0,CY$14-$C23-1),0)*$D23","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU23,0)  +   CY23-IF(AND($B23<CZ$14,CZ$14-$B23<$C$5),OFFSET(Input!$BA23,0,CZ$14-$B23-1),0)\n+IF(AND(CZ$14>$B23,$C23>$B23,CZ$14-$B23<$C$5),OFFSET(Input!$BA23,0,CZ$14-$B23-1),0)*$D23   -    IF(AND(CZ$14>$C23,CZ$14-$C23<$C$5),OFFSET(Input!$BA23,0,CZ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV23,0)  +   CZ23-IF(AND($B23<DA$14,DA$14-$B23<$C$5),OFFSET(Input!$BA23,0,DA$14-$B23-1),0)\n+IF(AND(DA$14>$B23,$C23>$B23,DA$14-$B23<$C$5),OFFSET(Input!$BA23,0,DA$14-$B23-1),0)*$D23   -    IF(AND(DA$14>$C23,DA$14-$C23<$C$5),OFFSET(Input!$BA23,0,DA$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW23,0)  +   DA23-IF(AND($B23<DB$14,DB$14-$B23<$C$5),OFFSET(Input!$BA23,0,DB$14-$B23-1),0)\n+IF(AND(DB$14>$B23,$C23>$B23,DB$14-$B23<$C$5),OFFSET(Input!$BA23,0,DB$14-$B23-1),0)*$D23   -    IF(AND(DB$14>$C23,DB$14-$C23<$C$5),OFFSET(Input!$BA23,0,DB$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX23,0)  +   DB23-IF(AND($B23<DC$14,DC$14-$B23<$C$5),OFFSET(Input!$BA23,0,DC$14-$B23-1),0)\n+IF(AND(DC$14>$B23,$C23>$B23,DC$14-$B23<$C$5),OFFSET(Input!$BA23,0,DC$14-$B23-1),0)*$D23   -    IF(AND(DC$14>$C23,DC$14-$C23<$C$5),OFFSET(Input!$BA23,0,DC$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY23,0)  +   DC23-IF(AND($B23<DD$14,DD$14-$B23<$C$5),OFFSET(Input!$BA23,0,DD$14-$B23-1),0)\n+IF(AND(DD$14>$B23,$C23>$B23,DD$14-$B23<$C$5),OFFSET(Input!$BA23,0,DD$14-$B23-1),0)*$D23   -    IF(AND(DD$14>$C23,DD$14-$C23<$C$5),OFFSET(Input!$BA23,0,DD$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ23,0)  +   DD23-IF(AND($B23<DE$14,DE$14-$B23<$C$5),OFFSET(Input!$BA23,0,DE$14-$B23-1),0)\n+IF(AND(DE$14>$B23,$C23>$B23,DE$14-$B23<$C$5),OFFSET(Input!$BA23,0,DE$14-$B23-1),0)*$D23   -    IF(AND(DE$14>$C23,DE$14-$C23<$C$5),OFFSET(Input!$BA23,0,DE$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA23,0)  +   DE23-IF(AND($B23<DF$14,DF$14-$B23<$C$5),OFFSET(Input!$BA23,0,DF$14-$B23-1),0)\n+IF(AND(DF$14>$B23,$C23>$B23,DF$14-$B23<$C$5),OFFSET(Input!$BA23,0,DF$14-$B23-1),0)*$D23   -    IF(AND(DF$14>$C23,DF$14-$C23<$C$5),OFFSET(Input!$BA23,0,DF$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB23,0)  +   DF23-IF(AND($B23<DG$14,DG$14-$B23<$C$5),OFFSET(Input!$BA23,0,DG$14-$B23-1),0)\n+IF(AND(DG$14>$B23,$C23>$B23,DG$14-$B23<$C$5),OFFSET(Input!$BA23,0,DG$14-$B23-1),0)*$D23   -    IF(AND(DG$14>$C23,DG$14-$C23<$C$5),OFFSET(Input!$BA23,0,DG$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC23,0)  +   DG23-IF(AND($B23<DH$14,DH$14-$B23<$C$5),OFFSET(Input!$BA23,0,DH$14-$B23-1),0)\n+IF(AND(DH$14>$B23,$C23>$B23,DH$14-$B23<$C$5),OFFSET(Input!$BA23,0,DH$14-$B23-1),0)*$D23   -    IF(AND(DH$14>$C23,DH$14-$C23<$C$5),OFFSET(Input!$BA23,0,DH$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD23,0)  +   DH23-IF(AND($B23<DI$14,DI$14-$B23<$C$5),OFFSET(Input!$BA23,0,DI$14-$B23-1),0)\n+IF(AND(DI$14>$B23,$C23>$B23,DI$14-$B23<$C$5),OFFSET(Input!$BA23,0,DI$14-$B23-1),0)*$D23   -    IF(AND(DI$14>$C23,DI$14-$C23<$C$5),OFFSET(Input!$BA23,0,DI$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE23,0)  +   DI23-IF(AND($B23<DJ$14,DJ$14-$B23<$C$5),OFFSET(Input!$BA23,0,DJ$14-$B23-1),0)\n+IF(AND(DJ$14>$B23,$C23>$B23,DJ$14-$B23<$C$5),OFFSET(Input!$BA23,0,DJ$14-$B23-1),0)*$D23   -    IF(AND(DJ$14>$C23,DJ$14-$C23<$C$5),OFFSET(Input!$BA23,0,DJ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF23,0)  +   DJ23-IF(AND($B23<DK$14,DK$14-$B23<$C$5),OFFSET(Input!$BA23,0,DK$14-$B23-1),0)\n+IF(AND(DK$14>$B23,$C23>$B23,DK$14-$B23<$C$5),OFFSET(Input!$BA23,0,DK$14-$B23-1),0)*$D23   -    IF(AND(DK$14>$C23,DK$14-$C23<$C$5),OFFSET(Input!$BA23,0,DK$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG23,0)  +   DK23-IF(AND($B23<DL$14,DL$14-$B23<$C$5),OFFSET(Input!$BA23,0,DL$14-$B23-1),0)\n+IF(AND(DL$14>$B23,$C23>$B23,DL$14-$B23<$C$5),OFFSET(Input!$BA23,0,DL$14-$B23-1),0)*$D23   -    IF(AND(DL$14>$C23,DL$14-$C23<$C$5),OFFSET(Input!$BA23,0,DL$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH23,0)  +   DL23-IF(AND($B23<DM$14,DM$14-$B23<$C$5),OFFSET(Input!$BA23,0,DM$14-$B23-1),0)\n+IF(AND(DM$14>$B23,$C23>$B23,DM$14-$B23<$C$5),OFFSET(Input!$BA23,0,DM$14-$B23-1),0)*$D23   -    IF(AND(DM$14>$C23,DM$14-$C23<$C$5),OFFSET(Input!$BA23,0,DM$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI23,0)  +   DM23-IF(AND($B23<DN$14,DN$14-$B23<$C$5),OFFSET(Input!$BA23,0,DN$14-$B23-1),0)\n+IF(AND(DN$14>$B23,$C23>$B23,DN$14-$B23<$C$5),OFFSET(Input!$BA23,0,DN$14-$B23-1),0)*$D23   -    IF(AND(DN$14>$C23,DN$14-$C23<$C$5),OFFSET(Input!$BA23,0,DN$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ23,0)  +   DN23-IF(AND($B23<DO$14,DO$14-$B23<$C$5),OFFSET(Input!$BA23,0,DO$14-$B23-1),0)\n+IF(AND(DO$14>$B23,$C23>$B23,DO$14-$B23<$C$5),OFFSET(Input!$BA23,0,DO$14-$B23-1),0)*$D23   -    IF(AND(DO$14>$C23,DO$14-$C23<$C$5),OFFSET(Input!$BA23,0,DO$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK23,0)  +   DO23-IF(AND($B23<DP$14,DP$14-$B23<$C$5),OFFSET(Input!$BA23,0,DP$14-$B23-1),0)\n+IF(AND(DP$14>$B23,$C23>$B23,DP$14-$B23<$C$5),OFFSET(Input!$BA23,0,DP$14-$B23-1),0)*$D23   -    IF(AND(DP$14>$C23,DP$14-$C23<$C$5),OFFSET(Input!$BA23,0,DP$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL23,0)  +   DP23-IF(AND($B23<DQ$14,DQ$14-$B23<$C$5),OFFSET(Input!$BA23,0,DQ$14-$B23-1),0)\n+IF(AND(DQ$14>$B23,$C23>$B23,DQ$14-$B23<$C$5),OFFSET(Input!$BA23,0,DQ$14-$B23-1),0)*$D23   -    IF(AND(DQ$14>$C23,DQ$14-$C23<$C$5),OFFSET(Input!$BA23,0,DQ$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM23,0)  +   DQ23-IF(AND($B23<DR$14,DR$14-$B23<$C$5),OFFSET(Input!$BA23,0,DR$14-$B23-1),0)\n+IF(AND(DR$14>$B23,$C23>$B23,DR$14-$B23<$C$5),OFFSET(Input!$BA23,0,DR$14-$B23-1),0)*$D23   -    IF(AND(DR$14>$C23,DR$14-$C23<$C$5),OFFSET(Input!$BA23,0,DR$14-$C23-1),0)*$D23","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN23,0)  +   DR23-IF(AND($B23<DS$14,DS$14-$B23<$C$5),OFFSET(Input!$BA23,0,DS$14-$B23-1),0)\n+IF(AND(DS$14>$B23,$C23>$B23,DS$14-$B23<$C$5),OFFSET(Input!$BA23,0,DS$14-$B23-1),0)*$D23   -    IF(AND(DS$14>$C23,DS$14-$C23<$C$5),OFFSET(Input!$BA23,0,DS$14-$C23-1),0)*$D23","v":0}]
[{"$f":"Calcs!A24","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E24),1,Calcs!E24)*Periods,0)","v":0},{"$f":"ROUND(MAX(B24,Input!Z24*Periods),0)","v":0},{"$f":"IF(Calcs!DY24>Calcs!DZ24,IF(Input!R24<>0,Input!AC24/Input!R24,0),IF(Input!V24<>0,Input!AE24/Input!V24,0))","v":0},null,{"$f":"Input!BA24","v":0},{"$f":"IF(G$14<=$C$5,Input!BB24,0)  +   F24-IF(AND($B24<G$14,G$14-$B24<$C$5),OFFSET(Input!$BA24,0,G$14-$B24-1),0)\n+IF(AND(G$14>$B24,$C24>$B24,G$14-$B24<$C$5),OFFSET(Input!$BA24,0,G$14-$B24-1),0)*$D24   -    IF(AND(G$14>$C24,G$14-$C24<$C$5),OFFSET(Input!$BA24,0,G$14-$C24-1),0)*$D24","v":0},{"$f":"IF(H$14<=$C$5,Input!BC24,0)  +   G24-IF(AND($B24<H$14,H$14-$B24<$C$5),OFFSET(Input!$BA24,0,H$14-$B24-1),0)\n+IF(AND(H$14>$B24,$C24>$B24,H$14-$B24<$C$5),OFFSET(Input!$BA24,0,H$14-$B24-1),0)*$D24   -    IF(AND(H$14>$C24,H$14-$C24<$C$5),OFFSET(Input!$BA24,0,H$14-$C24-1),0)*$D24","v":0},{"$f":"IF(I$14<=$C$5,Input!BD24,0)  +   H24-IF(AND($B24<I$14,I$14-$B24<$C$5),OFFSET(Input!$BA24,0,I$14-$B24-1),0)\n+IF(AND(I$14>$B24,$C24>$B24,I$14-$B24<$C$5),OFFSET(Input!$BA24,0,I$14-$B24-1),0)*$D24   -    IF(AND(I$14>$C24,I$14-$C24<$C$5),OFFSET(Input!$BA24,0,I$14-$C24-1),0)*$D24","v":0},{"$f":"IF(J$14<=$C$5,Input!BE24,0)  +   I24-IF(AND($B24<J$14,J$14-$B24<$C$5),OFFSET(Input!$BA24,0,J$14-$B24-1),0)\n+IF(AND(J$14>$B24,$C24>$B24,J$14-$B24<$C$5),OFFSET(Input!$BA24,0,J$14-$B24-1),0)*$D24   -    IF(AND(J$14>$C24,J$14-$C24<$C$5),OFFSET(Input!$BA24,0,J$14-$C24-1),0)*$D24","v":0},{"$f":"IF(K$14<=$C$5,Input!BF24,0)  +   J24-IF(AND($B24<K$14,K$14-$B24<$C$5),OFFSET(Input!$BA24,0,K$14-$B24-1),0)\n+IF(AND(K$14>$B24,$C24>$B24,K$14-$B24<$C$5),OFFSET(Input!$BA24,0,K$14-$B24-1),0)*$D24   -    IF(AND(K$14>$C24,K$14-$C24<$C$5),OFFSET(Input!$BA24,0,K$14-$C24-1),0)*$D24","v":0},{"$f":"IF(L$14<=$C$5,Input!BG24,0)  +   K24-IF(AND($B24<L$14,L$14-$B24<$C$5),OFFSET(Input!$BA24,0,L$14-$B24-1),0)\n+IF(AND(L$14>$B24,$C24>$B24,L$14-$B24<$C$5),OFFSET(Input!$BA24,0,L$14-$B24-1),0)*$D24   -    IF(AND(L$14>$C24,L$14-$C24<$C$5),OFFSET(Input!$BA24,0,L$14-$C24-1),0)*$D24","v":0},{"$f":"IF(M$14<=$C$5,Input!BH24,0)  +   L24-IF(AND($B24<M$14,M$14-$B24<$C$5),OFFSET(Input!$BA24,0,M$14-$B24-1),0)\n+IF(AND(M$14>$B24,$C24>$B24,M$14-$B24<$C$5),OFFSET(Input!$BA24,0,M$14-$B24-1),0)*$D24   -    IF(AND(M$14>$C24,M$14-$C24<$C$5),OFFSET(Input!$BA24,0,M$14-$C24-1),0)*$D24","v":0},{"$f":"IF(N$14<=$C$5,Input!BI24,0)  +   M24-IF(AND($B24<N$14,N$14-$B24<$C$5),OFFSET(Input!$BA24,0,N$14-$B24-1),0)\n+IF(AND(N$14>$B24,$C24>$B24,N$14-$B24<$C$5),OFFSET(Input!$BA24,0,N$14-$B24-1),0)*$D24   -    IF(AND(N$14>$C24,N$14-$C24<$C$5),OFFSET(Input!$BA24,0,N$14-$C24-1),0)*$D24","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ24,0)  +   N24-IF(AND($B24<O$14,O$14-$B24<$C$5),OFFSET(Input!$BA24,0,O$14-$B24-1),0)\n+IF(AND(O$14>$B24,$C24>$B24,O$14-$B24<$C$5),OFFSET(Input!$BA24,0,O$14-$B24-1),0)*$D24   -    IF(AND(O$14>$C24,O$14-$C24<$C$5),OFFSET(Input!$BA24,0,O$14-$C24-1),0)*$D24","v":0},{"$f":"IF(P$14<=$C$5,Input!BK24,0)  +   O24-IF(AND($B24<P$14,P$14-$B24<$C$5),OFFSET(Input!$BA24,0,P$14-$B24-1),0)\n+IF(AND(P$14>$B24,$C24>$B24,P$14-$B24<$C$5),OFFSET(Input!$BA24,0,P$14-$B24-1),0)*$D24   -    IF(AND(P$14>$C24,P$14-$C24<$C$5),OFFSET(Input!$BA24,0,P$14-$C24-1),0)*$D24","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL24,0)  +   P24-IF(AND($B24<Q$14,Q$14-$B24<$C$5),OFFSET(Input!$BA24,0,Q$14-$B24-1),0)\n+IF(AND(Q$14>$B24,$C24>$B24,Q$14-$B24<$C$5),OFFSET(Input!$BA24,0,Q$14-$B24-1),0)*$D24   -    IF(AND(Q$14>$C24,Q$14-$C24<$C$5),OFFSET(Input!$BA24,0,Q$14-$C24-1),0)*$D24","v":0},{"$f":"IF(R$14<=$C$5,Input!BM24,0)  +   Q24-IF(AND($B24<R$14,R$14-$B24<$C$5),OFFSET(Input!$BA24,0,R$14-$B24-1),0)\n+IF(AND(R$14>$B24,$C24>$B24,R$14-$B24<$C$5),OFFSET(Input!$BA24,0,R$14-$B24-1),0)*$D24   -    IF(AND(R$14>$C24,R$14-$C24<$C$5),OFFSET(Input!$BA24,0,R$14-$C24-1),0)*$D24","v":0},{"$f":"IF(S$14<=$C$5,Input!BN24,0)  +   R24-IF(AND($B24<S$14,S$14-$B24<$C$5),OFFSET(Input!$BA24,0,S$14-$B24-1),0)\n+IF(AND(S$14>$B24,$C24>$B24,S$14-$B24<$C$5),OFFSET(Input!$BA24,0,S$14-$B24-1),0)*$D24   -    IF(AND(S$14>$C24,S$14-$C24<$C$5),OFFSET(Input!$BA24,0,S$14-$C24-1),0)*$D24","v":0},{"$f":"IF(T$14<=$C$5,Input!BO24,0)  +   S24-IF(AND($B24<T$14,T$14-$B24<$C$5),OFFSET(Input!$BA24,0,T$14-$B24-1),0)\n+IF(AND(T$14>$B24,$C24>$B24,T$14-$B24<$C$5),OFFSET(Input!$BA24,0,T$14-$B24-1),0)*$D24   -    IF(AND(T$14>$C24,T$14-$C24<$C$5),OFFSET(Input!$BA24,0,T$14-$C24-1),0)*$D24","v":0},{"$f":"IF(U$14<=$C$5,Input!BP24,0)  +   T24-IF(AND($B24<U$14,U$14-$B24<$C$5),OFFSET(Input!$BA24,0,U$14-$B24-1),0)\n+IF(AND(U$14>$B24,$C24>$B24,U$14-$B24<$C$5),OFFSET(Input!$BA24,0,U$14-$B24-1),0)*$D24   -    IF(AND(U$14>$C24,U$14-$C24<$C$5),OFFSET(Input!$BA24,0,U$14-$C24-1),0)*$D24","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ24,0)  +   U24-IF(AND($B24<V$14,V$14-$B24<$C$5),OFFSET(Input!$BA24,0,V$14-$B24-1),0)\n+IF(AND(V$14>$B24,$C24>$B24,V$14-$B24<$C$5),OFFSET(Input!$BA24,0,V$14-$B24-1),0)*$D24   -    IF(AND(V$14>$C24,V$14-$C24<$C$5),OFFSET(Input!$BA24,0,V$14-$C24-1),0)*$D24","v":0},{"$f":"IF(W$14<=$C$5,Input!BR24,0)  +   V24-IF(AND($B24<W$14,W$14-$B24<$C$5),OFFSET(Input!$BA24,0,W$14-$B24-1),0)\n+IF(AND(W$14>$B24,$C24>$B24,W$14-$B24<$C$5),OFFSET(Input!$BA24,0,W$14-$B24-1),0)*$D24   -    IF(AND(W$14>$C24,W$14-$C24<$C$5),OFFSET(Input!$BA24,0,W$14-$C24-1),0)*$D24","v":0},{"$f":"IF(X$14<=$C$5,Input!BS24,0)  +   W24-IF(AND($B24<X$14,X$14-$B24<$C$5),OFFSET(Input!$BA24,0,X$14-$B24-1),0)\n+IF(AND(X$14>$B24,$C24>$B24,X$14-$B24<$C$5),OFFSET(Input!$BA24,0,X$14-$B24-1),0)*$D24   -    IF(AND(X$14>$C24,X$14-$C24<$C$5),OFFSET(Input!$BA24,0,X$14-$C24-1),0)*$D24","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT24,0)  +   X24-IF(AND($B24<Y$14,Y$14-$B24<$C$5),OFFSET(Input!$BA24,0,Y$14-$B24-1),0)\n+IF(AND(Y$14>$B24,$C24>$B24,Y$14-$B24<$C$5),OFFSET(Input!$BA24,0,Y$14-$B24-1),0)*$D24   -    IF(AND(Y$14>$C24,Y$14-$C24<$C$5),OFFSET(Input!$BA24,0,Y$14-$C24-1),0)*$D24","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU24,0)  +   Y24-IF(AND($B24<Z$14,Z$14-$B24<$C$5),OFFSET(Input!$BA24,0,Z$14-$B24-1),0)\n+IF(AND(Z$14>$B24,$C24>$B24,Z$14-$B24<$C$5),OFFSET(Input!$BA24,0,Z$14-$B24-1),0)*$D24   -    IF(AND(Z$14>$C24,Z$14-$C24<$C$5),OFFSET(Input!$BA24,0,Z$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV24,0)  +   Z24-IF(AND($B24<AA$14,AA$14-$B24<$C$5),OFFSET(Input!$BA24,0,AA$14-$B24-1),0)\n+IF(AND(AA$14>$B24,$C24>$B24,AA$14-$B24<$C$5),OFFSET(Input!$BA24,0,AA$14-$B24-1),0)*$D24   -    IF(AND(AA$14>$C24,AA$14-$C24<$C$5),OFFSET(Input!$BA24,0,AA$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW24,0)  +   AA24-IF(AND($B24<AB$14,AB$14-$B24<$C$5),OFFSET(Input!$BA24,0,AB$14-$B24-1),0)\n+IF(AND(AB$14>$B24,$C24>$B24,AB$14-$B24<$C$5),OFFSET(Input!$BA24,0,AB$14-$B24-1),0)*$D24   -    IF(AND(AB$14>$C24,AB$14-$C24<$C$5),OFFSET(Input!$BA24,0,AB$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX24,0)  +   AB24-IF(AND($B24<AC$14,AC$14-$B24<$C$5),OFFSET(Input!$BA24,0,AC$14-$B24-1),0)\n+IF(AND(AC$14>$B24,$C24>$B24,AC$14-$B24<$C$5),OFFSET(Input!$BA24,0,AC$14-$B24-1),0)*$D24   -    IF(AND(AC$14>$C24,AC$14-$C24<$C$5),OFFSET(Input!$BA24,0,AC$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY24,0)  +   AC24-IF(AND($B24<AD$14,AD$14-$B24<$C$5),OFFSET(Input!$BA24,0,AD$14-$B24-1),0)\n+IF(AND(AD$14>$B24,$C24>$B24,AD$14-$B24<$C$5),OFFSET(Input!$BA24,0,AD$14-$B24-1),0)*$D24   -    IF(AND(AD$14>$C24,AD$14-$C24<$C$5),OFFSET(Input!$BA24,0,AD$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ24,0)  +   AD24-IF(AND($B24<AE$14,AE$14-$B24<$C$5),OFFSET(Input!$BA24,0,AE$14-$B24-1),0)\n+IF(AND(AE$14>$B24,$C24>$B24,AE$14-$B24<$C$5),OFFSET(Input!$BA24,0,AE$14-$B24-1),0)*$D24   -    IF(AND(AE$14>$C24,AE$14-$C24<$C$5),OFFSET(Input!$BA24,0,AE$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA24,0)  +   AE24-IF(AND($B24<AF$14,AF$14-$B24<$C$5),OFFSET(Input!$BA24,0,AF$14-$B24-1),0)\n+IF(AND(AF$14>$B24,$C24>$B24,AF$14-$B24<$C$5),OFFSET(Input!$BA24,0,AF$14-$B24-1),0)*$D24   -    IF(AND(AF$14>$C24,AF$14-$C24<$C$5),OFFSET(Input!$BA24,0,AF$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB24,0)  +   AF24-IF(AND($B24<AG$14,AG$14-$B24<$C$5),OFFSET(Input!$BA24,0,AG$14-$B24-1),0)\n+IF(AND(AG$14>$B24,$C24>$B24,AG$14-$B24<$C$5),OFFSET(Input!$BA24,0,AG$14-$B24-1),0)*$D24   -    IF(AND(AG$14>$C24,AG$14-$C24<$C$5),OFFSET(Input!$BA24,0,AG$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC24,0)  +   AG24-IF(AND($B24<AH$14,AH$14-$B24<$C$5),OFFSET(Input!$BA24,0,AH$14-$B24-1),0)\n+IF(AND(AH$14>$B24,$C24>$B24,AH$14-$B24<$C$5),OFFSET(Input!$BA24,0,AH$14-$B24-1),0)*$D24   -    IF(AND(AH$14>$C24,AH$14-$C24<$C$5),OFFSET(Input!$BA24,0,AH$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD24,0)  +   AH24-IF(AND($B24<AI$14,AI$14-$B24<$C$5),OFFSET(Input!$BA24,0,AI$14-$B24-1),0)\n+IF(AND(AI$14>$B24,$C24>$B24,AI$14-$B24<$C$5),OFFSET(Input!$BA24,0,AI$14-$B24-1),0)*$D24   -    IF(AND(AI$14>$C24,AI$14-$C24<$C$5),OFFSET(Input!$BA24,0,AI$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE24,0)  +   AI24-IF(AND($B24<AJ$14,AJ$14-$B24<$C$5),OFFSET(Input!$BA24,0,AJ$14-$B24-1),0)\n+IF(AND(AJ$14>$B24,$C24>$B24,AJ$14-$B24<$C$5),OFFSET(Input!$BA24,0,AJ$14-$B24-1),0)*$D24   -    IF(AND(AJ$14>$C24,AJ$14-$C24<$C$5),OFFSET(Input!$BA24,0,AJ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF24,0)  +   AJ24-IF(AND($B24<AK$14,AK$14-$B24<$C$5),OFFSET(Input!$BA24,0,AK$14-$B24-1),0)\n+IF(AND(AK$14>$B24,$C24>$B24,AK$14-$B24<$C$5),OFFSET(Input!$BA24,0,AK$14-$B24-1),0)*$D24   -    IF(AND(AK$14>$C24,AK$14-$C24<$C$5),OFFSET(Input!$BA24,0,AK$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG24,0)  +   AK24-IF(AND($B24<AL$14,AL$14-$B24<$C$5),OFFSET(Input!$BA24,0,AL$14-$B24-1),0)\n+IF(AND(AL$14>$B24,$C24>$B24,AL$14-$B24<$C$5),OFFSET(Input!$BA24,0,AL$14-$B24-1),0)*$D24   -    IF(AND(AL$14>$C24,AL$14-$C24<$C$5),OFFSET(Input!$BA24,0,AL$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH24,0)  +   AL24-IF(AND($B24<AM$14,AM$14-$B24<$C$5),OFFSET(Input!$BA24,0,AM$14-$B24-1),0)\n+IF(AND(AM$14>$B24,$C24>$B24,AM$14-$B24<$C$5),OFFSET(Input!$BA24,0,AM$14-$B24-1),0)*$D24   -    IF(AND(AM$14>$C24,AM$14-$C24<$C$5),OFFSET(Input!$BA24,0,AM$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI24,0)  +   AM24-IF(AND($B24<AN$14,AN$14-$B24<$C$5),OFFSET(Input!$BA24,0,AN$14-$B24-1),0)\n+IF(AND(AN$14>$B24,$C24>$B24,AN$14-$B24<$C$5),OFFSET(Input!$BA24,0,AN$14-$B24-1),0)*$D24   -    IF(AND(AN$14>$C24,AN$14-$C24<$C$5),OFFSET(Input!$BA24,0,AN$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ24,0)  +   AN24-IF(AND($B24<AO$14,AO$14-$B24<$C$5),OFFSET(Input!$BA24,0,AO$14-$B24-1),0)\n+IF(AND(AO$14>$B24,$C24>$B24,AO$14-$B24<$C$5),OFFSET(Input!$BA24,0,AO$14-$B24-1),0)*$D24   -    IF(AND(AO$14>$C24,AO$14-$C24<$C$5),OFFSET(Input!$BA24,0,AO$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK24,0)  +   AO24-IF(AND($B24<AP$14,AP$14-$B24<$C$5),OFFSET(Input!$BA24,0,AP$14-$B24-1),0)\n+IF(AND(AP$14>$B24,$C24>$B24,AP$14-$B24<$C$5),OFFSET(Input!$BA24,0,AP$14-$B24-1),0)*$D24   -    IF(AND(AP$14>$C24,AP$14-$C24<$C$5),OFFSET(Input!$BA24,0,AP$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL24,0)  +   AP24-IF(AND($B24<AQ$14,AQ$14-$B24<$C$5),OFFSET(Input!$BA24,0,AQ$14-$B24-1),0)\n+IF(AND(AQ$14>$B24,$C24>$B24,AQ$14-$B24<$C$5),OFFSET(Input!$BA24,0,AQ$14-$B24-1),0)*$D24   -    IF(AND(AQ$14>$C24,AQ$14-$C24<$C$5),OFFSET(Input!$BA24,0,AQ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM24,0)  +   AQ24-IF(AND($B24<AR$14,AR$14-$B24<$C$5),OFFSET(Input!$BA24,0,AR$14-$B24-1),0)\n+IF(AND(AR$14>$B24,$C24>$B24,AR$14-$B24<$C$5),OFFSET(Input!$BA24,0,AR$14-$B24-1),0)*$D24   -    IF(AND(AR$14>$C24,AR$14-$C24<$C$5),OFFSET(Input!$BA24,0,AR$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN24,0)  +   AR24-IF(AND($B24<AS$14,AS$14-$B24<$C$5),OFFSET(Input!$BA24,0,AS$14-$B24-1),0)\n+IF(AND(AS$14>$B24,$C24>$B24,AS$14-$B24<$C$5),OFFSET(Input!$BA24,0,AS$14-$B24-1),0)*$D24   -    IF(AND(AS$14>$C24,AS$14-$C24<$C$5),OFFSET(Input!$BA24,0,AS$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO24,0)  +   AS24-IF(AND($B24<AT$14,AT$14-$B24<$C$5),OFFSET(Input!$BA24,0,AT$14-$B24-1),0)\n+IF(AND(AT$14>$B24,$C24>$B24,AT$14-$B24<$C$5),OFFSET(Input!$BA24,0,AT$14-$B24-1),0)*$D24   -    IF(AND(AT$14>$C24,AT$14-$C24<$C$5),OFFSET(Input!$BA24,0,AT$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP24,0)  +   AT24-IF(AND($B24<AU$14,AU$14-$B24<$C$5),OFFSET(Input!$BA24,0,AU$14-$B24-1),0)\n+IF(AND(AU$14>$B24,$C24>$B24,AU$14-$B24<$C$5),OFFSET(Input!$BA24,0,AU$14-$B24-1),0)*$D24   -    IF(AND(AU$14>$C24,AU$14-$C24<$C$5),OFFSET(Input!$BA24,0,AU$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ24,0)  +   AU24-IF(AND($B24<AV$14,AV$14-$B24<$C$5),OFFSET(Input!$BA24,0,AV$14-$B24-1),0)\n+IF(AND(AV$14>$B24,$C24>$B24,AV$14-$B24<$C$5),OFFSET(Input!$BA24,0,AV$14-$B24-1),0)*$D24   -    IF(AND(AV$14>$C24,AV$14-$C24<$C$5),OFFSET(Input!$BA24,0,AV$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR24,0)  +   AV24-IF(AND($B24<AW$14,AW$14-$B24<$C$5),OFFSET(Input!$BA24,0,AW$14-$B24-1),0)\n+IF(AND(AW$14>$B24,$C24>$B24,AW$14-$B24<$C$5),OFFSET(Input!$BA24,0,AW$14-$B24-1),0)*$D24   -    IF(AND(AW$14>$C24,AW$14-$C24<$C$5),OFFSET(Input!$BA24,0,AW$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS24,0)  +   AW24-IF(AND($B24<AX$14,AX$14-$B24<$C$5),OFFSET(Input!$BA24,0,AX$14-$B24-1),0)\n+IF(AND(AX$14>$B24,$C24>$B24,AX$14-$B24<$C$5),OFFSET(Input!$BA24,0,AX$14-$B24-1),0)*$D24   -    IF(AND(AX$14>$C24,AX$14-$C24<$C$5),OFFSET(Input!$BA24,0,AX$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT24,0)  +   AX24-IF(AND($B24<AY$14,AY$14-$B24<$C$5),OFFSET(Input!$BA24,0,AY$14-$B24-1),0)\n+IF(AND(AY$14>$B24,$C24>$B24,AY$14-$B24<$C$5),OFFSET(Input!$BA24,0,AY$14-$B24-1),0)*$D24   -    IF(AND(AY$14>$C24,AY$14-$C24<$C$5),OFFSET(Input!$BA24,0,AY$14-$C24-1),0)*$D24","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU24,0)  +   AY24-IF(AND($B24<AZ$14,AZ$14-$B24<$C$5),OFFSET(Input!$BA24,0,AZ$14-$B24-1),0)\n+IF(AND(AZ$14>$B24,$C24>$B24,AZ$14-$B24<$C$5),OFFSET(Input!$BA24,0,AZ$14-$B24-1),0)*$D24   -    IF(AND(AZ$14>$C24,AZ$14-$C24<$C$5),OFFSET(Input!$BA24,0,AZ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV24,0)  +   AZ24-IF(AND($B24<BA$14,BA$14-$B24<$C$5),OFFSET(Input!$BA24,0,BA$14-$B24-1),0)\n+IF(AND(BA$14>$B24,$C24>$B24,BA$14-$B24<$C$5),OFFSET(Input!$BA24,0,BA$14-$B24-1),0)*$D24   -    IF(AND(BA$14>$C24,BA$14-$C24<$C$5),OFFSET(Input!$BA24,0,BA$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW24,0)  +   BA24-IF(AND($B24<BB$14,BB$14-$B24<$C$5),OFFSET(Input!$BA24,0,BB$14-$B24-1),0)\n+IF(AND(BB$14>$B24,$C24>$B24,BB$14-$B24<$C$5),OFFSET(Input!$BA24,0,BB$14-$B24-1),0)*$D24   -    IF(AND(BB$14>$C24,BB$14-$C24<$C$5),OFFSET(Input!$BA24,0,BB$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX24,0)  +   BB24-IF(AND($B24<BC$14,BC$14-$B24<$C$5),OFFSET(Input!$BA24,0,BC$14-$B24-1),0)\n+IF(AND(BC$14>$B24,$C24>$B24,BC$14-$B24<$C$5),OFFSET(Input!$BA24,0,BC$14-$B24-1),0)*$D24   -    IF(AND(BC$14>$C24,BC$14-$C24<$C$5),OFFSET(Input!$BA24,0,BC$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY24,0)  +   BC24-IF(AND($B24<BD$14,BD$14-$B24<$C$5),OFFSET(Input!$BA24,0,BD$14-$B24-1),0)\n+IF(AND(BD$14>$B24,$C24>$B24,BD$14-$B24<$C$5),OFFSET(Input!$BA24,0,BD$14-$B24-1),0)*$D24   -    IF(AND(BD$14>$C24,BD$14-$C24<$C$5),OFFSET(Input!$BA24,0,BD$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ24,0)  +   BD24-IF(AND($B24<BE$14,BE$14-$B24<$C$5),OFFSET(Input!$BA24,0,BE$14-$B24-1),0)\n+IF(AND(BE$14>$B24,$C24>$B24,BE$14-$B24<$C$5),OFFSET(Input!$BA24,0,BE$14-$B24-1),0)*$D24   -    IF(AND(BE$14>$C24,BE$14-$C24<$C$5),OFFSET(Input!$BA24,0,BE$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA24,0)  +   BE24-IF(AND($B24<BF$14,BF$14-$B24<$C$5),OFFSET(Input!$BA24,0,BF$14-$B24-1),0)\n+IF(AND(BF$14>$B24,$C24>$B24,BF$14-$B24<$C$5),OFFSET(Input!$BA24,0,BF$14-$B24-1),0)*$D24   -    IF(AND(BF$14>$C24,BF$14-$C24<$C$5),OFFSET(Input!$BA24,0,BF$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB24,0)  +   BF24-IF(AND($B24<BG$14,BG$14-$B24<$C$5),OFFSET(Input!$BA24,0,BG$14-$B24-1),0)\n+IF(AND(BG$14>$B24,$C24>$B24,BG$14-$B24<$C$5),OFFSET(Input!$BA24,0,BG$14-$B24-1),0)*$D24   -    IF(AND(BG$14>$C24,BG$14-$C24<$C$5),OFFSET(Input!$BA24,0,BG$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC24,0)  +   BG24-IF(AND($B24<BH$14,BH$14-$B24<$C$5),OFFSET(Input!$BA24,0,BH$14-$B24-1),0)\n+IF(AND(BH$14>$B24,$C24>$B24,BH$14-$B24<$C$5),OFFSET(Input!$BA24,0,BH$14-$B24-1),0)*$D24   -    IF(AND(BH$14>$C24,BH$14-$C24<$C$5),OFFSET(Input!$BA24,0,BH$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD24,0)  +   BH24-IF(AND($B24<BI$14,BI$14-$B24<$C$5),OFFSET(Input!$BA24,0,BI$14-$B24-1),0)\n+IF(AND(BI$14>$B24,$C24>$B24,BI$14-$B24<$C$5),OFFSET(Input!$BA24,0,BI$14-$B24-1),0)*$D24   -    IF(AND(BI$14>$C24,BI$14-$C24<$C$5),OFFSET(Input!$BA24,0,BI$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE24,0)  +   BI24-IF(AND($B24<BJ$14,BJ$14-$B24<$C$5),OFFSET(Input!$BA24,0,BJ$14-$B24-1),0)\n+IF(AND(BJ$14>$B24,$C24>$B24,BJ$14-$B24<$C$5),OFFSET(Input!$BA24,0,BJ$14-$B24-1),0)*$D24   -    IF(AND(BJ$14>$C24,BJ$14-$C24<$C$5),OFFSET(Input!$BA24,0,BJ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF24,0)  +   BJ24-IF(AND($B24<BK$14,BK$14-$B24<$C$5),OFFSET(Input!$BA24,0,BK$14-$B24-1),0)\n+IF(AND(BK$14>$B24,$C24>$B24,BK$14-$B24<$C$5),OFFSET(Input!$BA24,0,BK$14-$B24-1),0)*$D24   -    IF(AND(BK$14>$C24,BK$14-$C24<$C$5),OFFSET(Input!$BA24,0,BK$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG24,0)  +   BK24-IF(AND($B24<BL$14,BL$14-$B24<$C$5),OFFSET(Input!$BA24,0,BL$14-$B24-1),0)\n+IF(AND(BL$14>$B24,$C24>$B24,BL$14-$B24<$C$5),OFFSET(Input!$BA24,0,BL$14-$B24-1),0)*$D24   -    IF(AND(BL$14>$C24,BL$14-$C24<$C$5),OFFSET(Input!$BA24,0,BL$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH24,0)  +   BL24-IF(AND($B24<BM$14,BM$14-$B24<$C$5),OFFSET(Input!$BA24,0,BM$14-$B24-1),0)\n+IF(AND(BM$14>$B24,$C24>$B24,BM$14-$B24<$C$5),OFFSET(Input!$BA24,0,BM$14-$B24-1),0)*$D24   -    IF(AND(BM$14>$C24,BM$14-$C24<$C$5),OFFSET(Input!$BA24,0,BM$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI24,0)  +   BM24-IF(AND($B24<BN$14,BN$14-$B24<$C$5),OFFSET(Input!$BA24,0,BN$14-$B24-1),0)\n+IF(AND(BN$14>$B24,$C24>$B24,BN$14-$B24<$C$5),OFFSET(Input!$BA24,0,BN$14-$B24-1),0)*$D24   -    IF(AND(BN$14>$C24,BN$14-$C24<$C$5),OFFSET(Input!$BA24,0,BN$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ24,0)  +   BN24-IF(AND($B24<BO$14,BO$14-$B24<$C$5),OFFSET(Input!$BA24,0,BO$14-$B24-1),0)\n+IF(AND(BO$14>$B24,$C24>$B24,BO$14-$B24<$C$5),OFFSET(Input!$BA24,0,BO$14-$B24-1),0)*$D24   -    IF(AND(BO$14>$C24,BO$14-$C24<$C$5),OFFSET(Input!$BA24,0,BO$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK24,0)  +   BO24-IF(AND($B24<BP$14,BP$14-$B24<$C$5),OFFSET(Input!$BA24,0,BP$14-$B24-1),0)\n+IF(AND(BP$14>$B24,$C24>$B24,BP$14-$B24<$C$5),OFFSET(Input!$BA24,0,BP$14-$B24-1),0)*$D24   -    IF(AND(BP$14>$C24,BP$14-$C24<$C$5),OFFSET(Input!$BA24,0,BP$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL24,0)  +   BP24-IF(AND($B24<BQ$14,BQ$14-$B24<$C$5),OFFSET(Input!$BA24,0,BQ$14-$B24-1),0)\n+IF(AND(BQ$14>$B24,$C24>$B24,BQ$14-$B24<$C$5),OFFSET(Input!$BA24,0,BQ$14-$B24-1),0)*$D24   -    IF(AND(BQ$14>$C24,BQ$14-$C24<$C$5),OFFSET(Input!$BA24,0,BQ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM24,0)  +   BQ24-IF(AND($B24<BR$14,BR$14-$B24<$C$5),OFFSET(Input!$BA24,0,BR$14-$B24-1),0)\n+IF(AND(BR$14>$B24,$C24>$B24,BR$14-$B24<$C$5),OFFSET(Input!$BA24,0,BR$14-$B24-1),0)*$D24   -    IF(AND(BR$14>$C24,BR$14-$C24<$C$5),OFFSET(Input!$BA24,0,BR$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN24,0)  +   BR24-IF(AND($B24<BS$14,BS$14-$B24<$C$5),OFFSET(Input!$BA24,0,BS$14-$B24-1),0)\n+IF(AND(BS$14>$B24,$C24>$B24,BS$14-$B24<$C$5),OFFSET(Input!$BA24,0,BS$14-$B24-1),0)*$D24   -    IF(AND(BS$14>$C24,BS$14-$C24<$C$5),OFFSET(Input!$BA24,0,BS$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO24,0)  +   BS24-IF(AND($B24<BT$14,BT$14-$B24<$C$5),OFFSET(Input!$BA24,0,BT$14-$B24-1),0)\n+IF(AND(BT$14>$B24,$C24>$B24,BT$14-$B24<$C$5),OFFSET(Input!$BA24,0,BT$14-$B24-1),0)*$D24   -    IF(AND(BT$14>$C24,BT$14-$C24<$C$5),OFFSET(Input!$BA24,0,BT$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP24,0)  +   BT24-IF(AND($B24<BU$14,BU$14-$B24<$C$5),OFFSET(Input!$BA24,0,BU$14-$B24-1),0)\n+IF(AND(BU$14>$B24,$C24>$B24,BU$14-$B24<$C$5),OFFSET(Input!$BA24,0,BU$14-$B24-1),0)*$D24   -    IF(AND(BU$14>$C24,BU$14-$C24<$C$5),OFFSET(Input!$BA24,0,BU$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ24,0)  +   BU24-IF(AND($B24<BV$14,BV$14-$B24<$C$5),OFFSET(Input!$BA24,0,BV$14-$B24-1),0)\n+IF(AND(BV$14>$B24,$C24>$B24,BV$14-$B24<$C$5),OFFSET(Input!$BA24,0,BV$14-$B24-1),0)*$D24   -    IF(AND(BV$14>$C24,BV$14-$C24<$C$5),OFFSET(Input!$BA24,0,BV$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR24,0)  +   BV24-IF(AND($B24<BW$14,BW$14-$B24<$C$5),OFFSET(Input!$BA24,0,BW$14-$B24-1),0)\n+IF(AND(BW$14>$B24,$C24>$B24,BW$14-$B24<$C$5),OFFSET(Input!$BA24,0,BW$14-$B24-1),0)*$D24   -    IF(AND(BW$14>$C24,BW$14-$C24<$C$5),OFFSET(Input!$BA24,0,BW$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS24,0)  +   BW24-IF(AND($B24<BX$14,BX$14-$B24<$C$5),OFFSET(Input!$BA24,0,BX$14-$B24-1),0)\n+IF(AND(BX$14>$B24,$C24>$B24,BX$14-$B24<$C$5),OFFSET(Input!$BA24,0,BX$14-$B24-1),0)*$D24   -    IF(AND(BX$14>$C24,BX$14-$C24<$C$5),OFFSET(Input!$BA24,0,BX$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT24,0)  +   BX24-IF(AND($B24<BY$14,BY$14-$B24<$C$5),OFFSET(Input!$BA24,0,BY$14-$B24-1),0)\n+IF(AND(BY$14>$B24,$C24>$B24,BY$14-$B24<$C$5),OFFSET(Input!$BA24,0,BY$14-$B24-1),0)*$D24   -    IF(AND(BY$14>$C24,BY$14-$C24<$C$5),OFFSET(Input!$BA24,0,BY$14-$C24-1),0)*$D24","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU24,0)  +   BY24-IF(AND($B24<BZ$14,BZ$14-$B24<$C$5),OFFSET(Input!$BA24,0,BZ$14-$B24-1),0)\n+IF(AND(BZ$14>$B24,$C24>$B24,BZ$14-$B24<$C$5),OFFSET(Input!$BA24,0,BZ$14-$B24-1),0)*$D24   -    IF(AND(BZ$14>$C24,BZ$14-$C24<$C$5),OFFSET(Input!$BA24,0,BZ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV24,0)  +   BZ24-IF(AND($B24<CA$14,CA$14-$B24<$C$5),OFFSET(Input!$BA24,0,CA$14-$B24-1),0)\n+IF(AND(CA$14>$B24,$C24>$B24,CA$14-$B24<$C$5),OFFSET(Input!$BA24,0,CA$14-$B24-1),0)*$D24   -    IF(AND(CA$14>$C24,CA$14-$C24<$C$5),OFFSET(Input!$BA24,0,CA$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW24,0)  +   CA24-IF(AND($B24<CB$14,CB$14-$B24<$C$5),OFFSET(Input!$BA24,0,CB$14-$B24-1),0)\n+IF(AND(CB$14>$B24,$C24>$B24,CB$14-$B24<$C$5),OFFSET(Input!$BA24,0,CB$14-$B24-1),0)*$D24   -    IF(AND(CB$14>$C24,CB$14-$C24<$C$5),OFFSET(Input!$BA24,0,CB$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX24,0)  +   CB24-IF(AND($B24<CC$14,CC$14-$B24<$C$5),OFFSET(Input!$BA24,0,CC$14-$B24-1),0)\n+IF(AND(CC$14>$B24,$C24>$B24,CC$14-$B24<$C$5),OFFSET(Input!$BA24,0,CC$14-$B24-1),0)*$D24   -    IF(AND(CC$14>$C24,CC$14-$C24<$C$5),OFFSET(Input!$BA24,0,CC$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY24,0)  +   CC24-IF(AND($B24<CD$14,CD$14-$B24<$C$5),OFFSET(Input!$BA24,0,CD$14-$B24-1),0)\n+IF(AND(CD$14>$B24,$C24>$B24,CD$14-$B24<$C$5),OFFSET(Input!$BA24,0,CD$14-$B24-1),0)*$D24   -    IF(AND(CD$14>$C24,CD$14-$C24<$C$5),OFFSET(Input!$BA24,0,CD$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ24,0)  +   CD24-IF(AND($B24<CE$14,CE$14-$B24<$C$5),OFFSET(Input!$BA24,0,CE$14-$B24-1),0)\n+IF(AND(CE$14>$B24,$C24>$B24,CE$14-$B24<$C$5),OFFSET(Input!$BA24,0,CE$14-$B24-1),0)*$D24   -    IF(AND(CE$14>$C24,CE$14-$C24<$C$5),OFFSET(Input!$BA24,0,CE$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA24,0)  +   CE24-IF(AND($B24<CF$14,CF$14-$B24<$C$5),OFFSET(Input!$BA24,0,CF$14-$B24-1),0)\n+IF(AND(CF$14>$B24,$C24>$B24,CF$14-$B24<$C$5),OFFSET(Input!$BA24,0,CF$14-$B24-1),0)*$D24   -    IF(AND(CF$14>$C24,CF$14-$C24<$C$5),OFFSET(Input!$BA24,0,CF$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB24,0)  +   CF24-IF(AND($B24<CG$14,CG$14-$B24<$C$5),OFFSET(Input!$BA24,0,CG$14-$B24-1),0)\n+IF(AND(CG$14>$B24,$C24>$B24,CG$14-$B24<$C$5),OFFSET(Input!$BA24,0,CG$14-$B24-1),0)*$D24   -    IF(AND(CG$14>$C24,CG$14-$C24<$C$5),OFFSET(Input!$BA24,0,CG$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC24,0)  +   CG24-IF(AND($B24<CH$14,CH$14-$B24<$C$5),OFFSET(Input!$BA24,0,CH$14-$B24-1),0)\n+IF(AND(CH$14>$B24,$C24>$B24,CH$14-$B24<$C$5),OFFSET(Input!$BA24,0,CH$14-$B24-1),0)*$D24   -    IF(AND(CH$14>$C24,CH$14-$C24<$C$5),OFFSET(Input!$BA24,0,CH$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED24,0)  +   CH24-IF(AND($B24<CI$14,CI$14-$B24<$C$5),OFFSET(Input!$BA24,0,CI$14-$B24-1),0)\n+IF(AND(CI$14>$B24,$C24>$B24,CI$14-$B24<$C$5),OFFSET(Input!$BA24,0,CI$14-$B24-1),0)*$D24   -    IF(AND(CI$14>$C24,CI$14-$C24<$C$5),OFFSET(Input!$BA24,0,CI$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE24,0)  +   CI24-IF(AND($B24<CJ$14,CJ$14-$B24<$C$5),OFFSET(Input!$BA24,0,CJ$14-$B24-1),0)\n+IF(AND(CJ$14>$B24,$C24>$B24,CJ$14-$B24<$C$5),OFFSET(Input!$BA24,0,CJ$14-$B24-1),0)*$D24   -    IF(AND(CJ$14>$C24,CJ$14-$C24<$C$5),OFFSET(Input!$BA24,0,CJ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF24,0)  +   CJ24-IF(AND($B24<CK$14,CK$14-$B24<$C$5),OFFSET(Input!$BA24,0,CK$14-$B24-1),0)\n+IF(AND(CK$14>$B24,$C24>$B24,CK$14-$B24<$C$5),OFFSET(Input!$BA24,0,CK$14-$B24-1),0)*$D24   -    IF(AND(CK$14>$C24,CK$14-$C24<$C$5),OFFSET(Input!$BA24,0,CK$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG24,0)  +   CK24-IF(AND($B24<CL$14,CL$14-$B24<$C$5),OFFSET(Input!$BA24,0,CL$14-$B24-1),0)\n+IF(AND(CL$14>$B24,$C24>$B24,CL$14-$B24<$C$5),OFFSET(Input!$BA24,0,CL$14-$B24-1),0)*$D24   -    IF(AND(CL$14>$C24,CL$14-$C24<$C$5),OFFSET(Input!$BA24,0,CL$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH24,0)  +   CL24-IF(AND($B24<CM$14,CM$14-$B24<$C$5),OFFSET(Input!$BA24,0,CM$14-$B24-1),0)\n+IF(AND(CM$14>$B24,$C24>$B24,CM$14-$B24<$C$5),OFFSET(Input!$BA24,0,CM$14-$B24-1),0)*$D24   -    IF(AND(CM$14>$C24,CM$14-$C24<$C$5),OFFSET(Input!$BA24,0,CM$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI24,0)  +   CM24-IF(AND($B24<CN$14,CN$14-$B24<$C$5),OFFSET(Input!$BA24,0,CN$14-$B24-1),0)\n+IF(AND(CN$14>$B24,$C24>$B24,CN$14-$B24<$C$5),OFFSET(Input!$BA24,0,CN$14-$B24-1),0)*$D24   -    IF(AND(CN$14>$C24,CN$14-$C24<$C$5),OFFSET(Input!$BA24,0,CN$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ24,0)  +   CN24-IF(AND($B24<CO$14,CO$14-$B24<$C$5),OFFSET(Input!$BA24,0,CO$14-$B24-1),0)\n+IF(AND(CO$14>$B24,$C24>$B24,CO$14-$B24<$C$5),OFFSET(Input!$BA24,0,CO$14-$B24-1),0)*$D24   -    IF(AND(CO$14>$C24,CO$14-$C24<$C$5),OFFSET(Input!$BA24,0,CO$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK24,0)  +   CO24-IF(AND($B24<CP$14,CP$14-$B24<$C$5),OFFSET(Input!$BA24,0,CP$14-$B24-1),0)\n+IF(AND(CP$14>$B24,$C24>$B24,CP$14-$B24<$C$5),OFFSET(Input!$BA24,0,CP$14-$B24-1),0)*$D24   -    IF(AND(CP$14>$C24,CP$14-$C24<$C$5),OFFSET(Input!$BA24,0,CP$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL24,0)  +   CP24-IF(AND($B24<CQ$14,CQ$14-$B24<$C$5),OFFSET(Input!$BA24,0,CQ$14-$B24-1),0)\n+IF(AND(CQ$14>$B24,$C24>$B24,CQ$14-$B24<$C$5),OFFSET(Input!$BA24,0,CQ$14-$B24-1),0)*$D24   -    IF(AND(CQ$14>$C24,CQ$14-$C24<$C$5),OFFSET(Input!$BA24,0,CQ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM24,0)  +   CQ24-IF(AND($B24<CR$14,CR$14-$B24<$C$5),OFFSET(Input!$BA24,0,CR$14-$B24-1),0)\n+IF(AND(CR$14>$B24,$C24>$B24,CR$14-$B24<$C$5),OFFSET(Input!$BA24,0,CR$14-$B24-1),0)*$D24   -    IF(AND(CR$14>$C24,CR$14-$C24<$C$5),OFFSET(Input!$BA24,0,CR$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN24,0)  +   CR24-IF(AND($B24<CS$14,CS$14-$B24<$C$5),OFFSET(Input!$BA24,0,CS$14-$B24-1),0)\n+IF(AND(CS$14>$B24,$C24>$B24,CS$14-$B24<$C$5),OFFSET(Input!$BA24,0,CS$14-$B24-1),0)*$D24   -    IF(AND(CS$14>$C24,CS$14-$C24<$C$5),OFFSET(Input!$BA24,0,CS$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO24,0)  +   CS24-IF(AND($B24<CT$14,CT$14-$B24<$C$5),OFFSET(Input!$BA24,0,CT$14-$B24-1),0)\n+IF(AND(CT$14>$B24,$C24>$B24,CT$14-$B24<$C$5),OFFSET(Input!$BA24,0,CT$14-$B24-1),0)*$D24   -    IF(AND(CT$14>$C24,CT$14-$C24<$C$5),OFFSET(Input!$BA24,0,CT$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP24,0)  +   CT24-IF(AND($B24<CU$14,CU$14-$B24<$C$5),OFFSET(Input!$BA24,0,CU$14-$B24-1),0)\n+IF(AND(CU$14>$B24,$C24>$B24,CU$14-$B24<$C$5),OFFSET(Input!$BA24,0,CU$14-$B24-1),0)*$D24   -    IF(AND(CU$14>$C24,CU$14-$C24<$C$5),OFFSET(Input!$BA24,0,CU$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ24,0)  +   CU24-IF(AND($B24<CV$14,CV$14-$B24<$C$5),OFFSET(Input!$BA24,0,CV$14-$B24-1),0)\n+IF(AND(CV$14>$B24,$C24>$B24,CV$14-$B24<$C$5),OFFSET(Input!$BA24,0,CV$14-$B24-1),0)*$D24   -    IF(AND(CV$14>$C24,CV$14-$C24<$C$5),OFFSET(Input!$BA24,0,CV$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER24,0)  +   CV24-IF(AND($B24<CW$14,CW$14-$B24<$C$5),OFFSET(Input!$BA24,0,CW$14-$B24-1),0)\n+IF(AND(CW$14>$B24,$C24>$B24,CW$14-$B24<$C$5),OFFSET(Input!$BA24,0,CW$14-$B24-1),0)*$D24   -    IF(AND(CW$14>$C24,CW$14-$C24<$C$5),OFFSET(Input!$BA24,0,CW$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES24,0)  +   CW24-IF(AND($B24<CX$14,CX$14-$B24<$C$5),OFFSET(Input!$BA24,0,CX$14-$B24-1),0)\n+IF(AND(CX$14>$B24,$C24>$B24,CX$14-$B24<$C$5),OFFSET(Input!$BA24,0,CX$14-$B24-1),0)*$D24   -    IF(AND(CX$14>$C24,CX$14-$C24<$C$5),OFFSET(Input!$BA24,0,CX$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET24,0)  +   CX24-IF(AND($B24<CY$14,CY$14-$B24<$C$5),OFFSET(Input!$BA24,0,CY$14-$B24-1),0)\n+IF(AND(CY$14>$B24,$C24>$B24,CY$14-$B24<$C$5),OFFSET(Input!$BA24,0,CY$14-$B24-1),0)*$D24   -    IF(AND(CY$14>$C24,CY$14-$C24<$C$5),OFFSET(Input!$BA24,0,CY$14-$C24-1),0)*$D24","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU24,0)  +   CY24-IF(AND($B24<CZ$14,CZ$14-$B24<$C$5),OFFSET(Input!$BA24,0,CZ$14-$B24-1),0)\n+IF(AND(CZ$14>$B24,$C24>$B24,CZ$14-$B24<$C$5),OFFSET(Input!$BA24,0,CZ$14-$B24-1),0)*$D24   -    IF(AND(CZ$14>$C24,CZ$14-$C24<$C$5),OFFSET(Input!$BA24,0,CZ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV24,0)  +   CZ24-IF(AND($B24<DA$14,DA$14-$B24<$C$5),OFFSET(Input!$BA24,0,DA$14-$B24-1),0)\n+IF(AND(DA$14>$B24,$C24>$B24,DA$14-$B24<$C$5),OFFSET(Input!$BA24,0,DA$14-$B24-1),0)*$D24   -    IF(AND(DA$14>$C24,DA$14-$C24<$C$5),OFFSET(Input!$BA24,0,DA$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW24,0)  +   DA24-IF(AND($B24<DB$14,DB$14-$B24<$C$5),OFFSET(Input!$BA24,0,DB$14-$B24-1),0)\n+IF(AND(DB$14>$B24,$C24>$B24,DB$14-$B24<$C$5),OFFSET(Input!$BA24,0,DB$14-$B24-1),0)*$D24   -    IF(AND(DB$14>$C24,DB$14-$C24<$C$5),OFFSET(Input!$BA24,0,DB$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX24,0)  +   DB24-IF(AND($B24<DC$14,DC$14-$B24<$C$5),OFFSET(Input!$BA24,0,DC$14-$B24-1),0)\n+IF(AND(DC$14>$B24,$C24>$B24,DC$14-$B24<$C$5),OFFSET(Input!$BA24,0,DC$14-$B24-1),0)*$D24   -    IF(AND(DC$14>$C24,DC$14-$C24<$C$5),OFFSET(Input!$BA24,0,DC$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY24,0)  +   DC24-IF(AND($B24<DD$14,DD$14-$B24<$C$5),OFFSET(Input!$BA24,0,DD$14-$B24-1),0)\n+IF(AND(DD$14>$B24,$C24>$B24,DD$14-$B24<$C$5),OFFSET(Input!$BA24,0,DD$14-$B24-1),0)*$D24   -    IF(AND(DD$14>$C24,DD$14-$C24<$C$5),OFFSET(Input!$BA24,0,DD$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ24,0)  +   DD24-IF(AND($B24<DE$14,DE$14-$B24<$C$5),OFFSET(Input!$BA24,0,DE$14-$B24-1),0)\n+IF(AND(DE$14>$B24,$C24>$B24,DE$14-$B24<$C$5),OFFSET(Input!$BA24,0,DE$14-$B24-1),0)*$D24   -    IF(AND(DE$14>$C24,DE$14-$C24<$C$5),OFFSET(Input!$BA24,0,DE$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA24,0)  +   DE24-IF(AND($B24<DF$14,DF$14-$B24<$C$5),OFFSET(Input!$BA24,0,DF$14-$B24-1),0)\n+IF(AND(DF$14>$B24,$C24>$B24,DF$14-$B24<$C$5),OFFSET(Input!$BA24,0,DF$14-$B24-1),0)*$D24   -    IF(AND(DF$14>$C24,DF$14-$C24<$C$5),OFFSET(Input!$BA24,0,DF$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB24,0)  +   DF24-IF(AND($B24<DG$14,DG$14-$B24<$C$5),OFFSET(Input!$BA24,0,DG$14-$B24-1),0)\n+IF(AND(DG$14>$B24,$C24>$B24,DG$14-$B24<$C$5),OFFSET(Input!$BA24,0,DG$14-$B24-1),0)*$D24   -    IF(AND(DG$14>$C24,DG$14-$C24<$C$5),OFFSET(Input!$BA24,0,DG$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC24,0)  +   DG24-IF(AND($B24<DH$14,DH$14-$B24<$C$5),OFFSET(Input!$BA24,0,DH$14-$B24-1),0)\n+IF(AND(DH$14>$B24,$C24>$B24,DH$14-$B24<$C$5),OFFSET(Input!$BA24,0,DH$14-$B24-1),0)*$D24   -    IF(AND(DH$14>$C24,DH$14-$C24<$C$5),OFFSET(Input!$BA24,0,DH$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD24,0)  +   DH24-IF(AND($B24<DI$14,DI$14-$B24<$C$5),OFFSET(Input!$BA24,0,DI$14-$B24-1),0)\n+IF(AND(DI$14>$B24,$C24>$B24,DI$14-$B24<$C$5),OFFSET(Input!$BA24,0,DI$14-$B24-1),0)*$D24   -    IF(AND(DI$14>$C24,DI$14-$C24<$C$5),OFFSET(Input!$BA24,0,DI$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE24,0)  +   DI24-IF(AND($B24<DJ$14,DJ$14-$B24<$C$5),OFFSET(Input!$BA24,0,DJ$14-$B24-1),0)\n+IF(AND(DJ$14>$B24,$C24>$B24,DJ$14-$B24<$C$5),OFFSET(Input!$BA24,0,DJ$14-$B24-1),0)*$D24   -    IF(AND(DJ$14>$C24,DJ$14-$C24<$C$5),OFFSET(Input!$BA24,0,DJ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF24,0)  +   DJ24-IF(AND($B24<DK$14,DK$14-$B24<$C$5),OFFSET(Input!$BA24,0,DK$14-$B24-1),0)\n+IF(AND(DK$14>$B24,$C24>$B24,DK$14-$B24<$C$5),OFFSET(Input!$BA24,0,DK$14-$B24-1),0)*$D24   -    IF(AND(DK$14>$C24,DK$14-$C24<$C$5),OFFSET(Input!$BA24,0,DK$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG24,0)  +   DK24-IF(AND($B24<DL$14,DL$14-$B24<$C$5),OFFSET(Input!$BA24,0,DL$14-$B24-1),0)\n+IF(AND(DL$14>$B24,$C24>$B24,DL$14-$B24<$C$5),OFFSET(Input!$BA24,0,DL$14-$B24-1),0)*$D24   -    IF(AND(DL$14>$C24,DL$14-$C24<$C$5),OFFSET(Input!$BA24,0,DL$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH24,0)  +   DL24-IF(AND($B24<DM$14,DM$14-$B24<$C$5),OFFSET(Input!$BA24,0,DM$14-$B24-1),0)\n+IF(AND(DM$14>$B24,$C24>$B24,DM$14-$B24<$C$5),OFFSET(Input!$BA24,0,DM$14-$B24-1),0)*$D24   -    IF(AND(DM$14>$C24,DM$14-$C24<$C$5),OFFSET(Input!$BA24,0,DM$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI24,0)  +   DM24-IF(AND($B24<DN$14,DN$14-$B24<$C$5),OFFSET(Input!$BA24,0,DN$14-$B24-1),0)\n+IF(AND(DN$14>$B24,$C24>$B24,DN$14-$B24<$C$5),OFFSET(Input!$BA24,0,DN$14-$B24-1),0)*$D24   -    IF(AND(DN$14>$C24,DN$14-$C24<$C$5),OFFSET(Input!$BA24,0,DN$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ24,0)  +   DN24-IF(AND($B24<DO$14,DO$14-$B24<$C$5),OFFSET(Input!$BA24,0,DO$14-$B24-1),0)\n+IF(AND(DO$14>$B24,$C24>$B24,DO$14-$B24<$C$5),OFFSET(Input!$BA24,0,DO$14-$B24-1),0)*$D24   -    IF(AND(DO$14>$C24,DO$14-$C24<$C$5),OFFSET(Input!$BA24,0,DO$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK24,0)  +   DO24-IF(AND($B24<DP$14,DP$14-$B24<$C$5),OFFSET(Input!$BA24,0,DP$14-$B24-1),0)\n+IF(AND(DP$14>$B24,$C24>$B24,DP$14-$B24<$C$5),OFFSET(Input!$BA24,0,DP$14-$B24-1),0)*$D24   -    IF(AND(DP$14>$C24,DP$14-$C24<$C$5),OFFSET(Input!$BA24,0,DP$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL24,0)  +   DP24-IF(AND($B24<DQ$14,DQ$14-$B24<$C$5),OFFSET(Input!$BA24,0,DQ$14-$B24-1),0)\n+IF(AND(DQ$14>$B24,$C24>$B24,DQ$14-$B24<$C$5),OFFSET(Input!$BA24,0,DQ$14-$B24-1),0)*$D24   -    IF(AND(DQ$14>$C24,DQ$14-$C24<$C$5),OFFSET(Input!$BA24,0,DQ$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM24,0)  +   DQ24-IF(AND($B24<DR$14,DR$14-$B24<$C$5),OFFSET(Input!$BA24,0,DR$14-$B24-1),0)\n+IF(AND(DR$14>$B24,$C24>$B24,DR$14-$B24<$C$5),OFFSET(Input!$BA24,0,DR$14-$B24-1),0)*$D24   -    IF(AND(DR$14>$C24,DR$14-$C24<$C$5),OFFSET(Input!$BA24,0,DR$14-$C24-1),0)*$D24","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN24,0)  +   DR24-IF(AND($B24<DS$14,DS$14-$B24<$C$5),OFFSET(Input!$BA24,0,DS$14-$B24-1),0)\n+IF(AND(DS$14>$B24,$C24>$B24,DS$14-$B24<$C$5),OFFSET(Input!$BA24,0,DS$14-$B24-1),0)*$D24   -    IF(AND(DS$14>$C24,DS$14-$C24<$C$5),OFFSET(Input!$BA24,0,DS$14-$C24-1),0)*$D24","v":0}]
[{"$f":"Calcs!A25","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E25),1,Calcs!E25)*Periods,0)","v":0},{"$f":"ROUND(MAX(B25,Input!Z25*Periods),0)","v":0},{"$f":"IF(Calcs!DY25>Calcs!DZ25,IF(Input!R25<>0,Input!AC25/Input!R25,0),IF(Input!V25<>0,Input!AE25/Input!V25,0))","v":0},null,{"$f":"Input!BA25","v":0},{"$f":"IF(G$14<=$C$5,Input!BB25,0)  +   F25-IF(AND($B25<G$14,G$14-$B25<$C$5),OFFSET(Input!$BA25,0,G$14-$B25-1),0)\n+IF(AND(G$14>$B25,$C25>$B25,G$14-$B25<$C$5),OFFSET(Input!$BA25,0,G$14-$B25-1),0)*$D25   -    IF(AND(G$14>$C25,G$14-$C25<$C$5),OFFSET(Input!$BA25,0,G$14-$C25-1),0)*$D25","v":0},{"$f":"IF(H$14<=$C$5,Input!BC25,0)  +   G25-IF(AND($B25<H$14,H$14-$B25<$C$5),OFFSET(Input!$BA25,0,H$14-$B25-1),0)\n+IF(AND(H$14>$B25,$C25>$B25,H$14-$B25<$C$5),OFFSET(Input!$BA25,0,H$14-$B25-1),0)*$D25   -    IF(AND(H$14>$C25,H$14-$C25<$C$5),OFFSET(Input!$BA25,0,H$14-$C25-1),0)*$D25","v":0},{"$f":"IF(I$14<=$C$5,Input!BD25,0)  +   H25-IF(AND($B25<I$14,I$14-$B25<$C$5),OFFSET(Input!$BA25,0,I$14-$B25-1),0)\n+IF(AND(I$14>$B25,$C25>$B25,I$14-$B25<$C$5),OFFSET(Input!$BA25,0,I$14-$B25-1),0)*$D25   -    IF(AND(I$14>$C25,I$14-$C25<$C$5),OFFSET(Input!$BA25,0,I$14-$C25-1),0)*$D25","v":0},{"$f":"IF(J$14<=$C$5,Input!BE25,0)  +   I25-IF(AND($B25<J$14,J$14-$B25<$C$5),OFFSET(Input!$BA25,0,J$14-$B25-1),0)\n+IF(AND(J$14>$B25,$C25>$B25,J$14-$B25<$C$5),OFFSET(Input!$BA25,0,J$14-$B25-1),0)*$D25   -    IF(AND(J$14>$C25,J$14-$C25<$C$5),OFFSET(Input!$BA25,0,J$14-$C25-1),0)*$D25","v":0},{"$f":"IF(K$14<=$C$5,Input!BF25,0)  +   J25-IF(AND($B25<K$14,K$14-$B25<$C$5),OFFSET(Input!$BA25,0,K$14-$B25-1),0)\n+IF(AND(K$14>$B25,$C25>$B25,K$14-$B25<$C$5),OFFSET(Input!$BA25,0,K$14-$B25-1),0)*$D25   -    IF(AND(K$14>$C25,K$14-$C25<$C$5),OFFSET(Input!$BA25,0,K$14-$C25-1),0)*$D25","v":0},{"$f":"IF(L$14<=$C$5,Input!BG25,0)  +   K25-IF(AND($B25<L$14,L$14-$B25<$C$5),OFFSET(Input!$BA25,0,L$14-$B25-1),0)\n+IF(AND(L$14>$B25,$C25>$B25,L$14-$B25<$C$5),OFFSET(Input!$BA25,0,L$14-$B25-1),0)*$D25   -    IF(AND(L$14>$C25,L$14-$C25<$C$5),OFFSET(Input!$BA25,0,L$14-$C25-1),0)*$D25","v":0},{"$f":"IF(M$14<=$C$5,Input!BH25,0)  +   L25-IF(AND($B25<M$14,M$14-$B25<$C$5),OFFSET(Input!$BA25,0,M$14-$B25-1),0)\n+IF(AND(M$14>$B25,$C25>$B25,M$14-$B25<$C$5),OFFSET(Input!$BA25,0,M$14-$B25-1),0)*$D25   -    IF(AND(M$14>$C25,M$14-$C25<$C$5),OFFSET(Input!$BA25,0,M$14-$C25-1),0)*$D25","v":0},{"$f":"IF(N$14<=$C$5,Input!BI25,0)  +   M25-IF(AND($B25<N$14,N$14-$B25<$C$5),OFFSET(Input!$BA25,0,N$14-$B25-1),0)\n+IF(AND(N$14>$B25,$C25>$B25,N$14-$B25<$C$5),OFFSET(Input!$BA25,0,N$14-$B25-1),0)*$D25   -    IF(AND(N$14>$C25,N$14-$C25<$C$5),OFFSET(Input!$BA25,0,N$14-$C25-1),0)*$D25","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ25,0)  +   N25-IF(AND($B25<O$14,O$14-$B25<$C$5),OFFSET(Input!$BA25,0,O$14-$B25-1),0)\n+IF(AND(O$14>$B25,$C25>$B25,O$14-$B25<$C$5),OFFSET(Input!$BA25,0,O$14-$B25-1),0)*$D25   -    IF(AND(O$14>$C25,O$14-$C25<$C$5),OFFSET(Input!$BA25,0,O$14-$C25-1),0)*$D25","v":0},{"$f":"IF(P$14<=$C$5,Input!BK25,0)  +   O25-IF(AND($B25<P$14,P$14-$B25<$C$5),OFFSET(Input!$BA25,0,P$14-$B25-1),0)\n+IF(AND(P$14>$B25,$C25>$B25,P$14-$B25<$C$5),OFFSET(Input!$BA25,0,P$14-$B25-1),0)*$D25   -    IF(AND(P$14>$C25,P$14-$C25<$C$5),OFFSET(Input!$BA25,0,P$14-$C25-1),0)*$D25","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL25,0)  +   P25-IF(AND($B25<Q$14,Q$14-$B25<$C$5),OFFSET(Input!$BA25,0,Q$14-$B25-1),0)\n+IF(AND(Q$14>$B25,$C25>$B25,Q$14-$B25<$C$5),OFFSET(Input!$BA25,0,Q$14-$B25-1),0)*$D25   -    IF(AND(Q$14>$C25,Q$14-$C25<$C$5),OFFSET(Input!$BA25,0,Q$14-$C25-1),0)*$D25","v":0},{"$f":"IF(R$14<=$C$5,Input!BM25,0)  +   Q25-IF(AND($B25<R$14,R$14-$B25<$C$5),OFFSET(Input!$BA25,0,R$14-$B25-1),0)\n+IF(AND(R$14>$B25,$C25>$B25,R$14-$B25<$C$5),OFFSET(Input!$BA25,0,R$14-$B25-1),0)*$D25   -    IF(AND(R$14>$C25,R$14-$C25<$C$5),OFFSET(Input!$BA25,0,R$14-$C25-1),0)*$D25","v":0},{"$f":"IF(S$14<=$C$5,Input!BN25,0)  +   R25-IF(AND($B25<S$14,S$14-$B25<$C$5),OFFSET(Input!$BA25,0,S$14-$B25-1),0)\n+IF(AND(S$14>$B25,$C25>$B25,S$14-$B25<$C$5),OFFSET(Input!$BA25,0,S$14-$B25-1),0)*$D25   -    IF(AND(S$14>$C25,S$14-$C25<$C$5),OFFSET(Input!$BA25,0,S$14-$C25-1),0)*$D25","v":0},{"$f":"IF(T$14<=$C$5,Input!BO25,0)  +   S25-IF(AND($B25<T$14,T$14-$B25<$C$5),OFFSET(Input!$BA25,0,T$14-$B25-1),0)\n+IF(AND(T$14>$B25,$C25>$B25,T$14-$B25<$C$5),OFFSET(Input!$BA25,0,T$14-$B25-1),0)*$D25   -    IF(AND(T$14>$C25,T$14-$C25<$C$5),OFFSET(Input!$BA25,0,T$14-$C25-1),0)*$D25","v":0},{"$f":"IF(U$14<=$C$5,Input!BP25,0)  +   T25-IF(AND($B25<U$14,U$14-$B25<$C$5),OFFSET(Input!$BA25,0,U$14-$B25-1),0)\n+IF(AND(U$14>$B25,$C25>$B25,U$14-$B25<$C$5),OFFSET(Input!$BA25,0,U$14-$B25-1),0)*$D25   -    IF(AND(U$14>$C25,U$14-$C25<$C$5),OFFSET(Input!$BA25,0,U$14-$C25-1),0)*$D25","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ25,0)  +   U25-IF(AND($B25<V$14,V$14-$B25<$C$5),OFFSET(Input!$BA25,0,V$14-$B25-1),0)\n+IF(AND(V$14>$B25,$C25>$B25,V$14-$B25<$C$5),OFFSET(Input!$BA25,0,V$14-$B25-1),0)*$D25   -    IF(AND(V$14>$C25,V$14-$C25<$C$5),OFFSET(Input!$BA25,0,V$14-$C25-1),0)*$D25","v":0},{"$f":"IF(W$14<=$C$5,Input!BR25,0)  +   V25-IF(AND($B25<W$14,W$14-$B25<$C$5),OFFSET(Input!$BA25,0,W$14-$B25-1),0)\n+IF(AND(W$14>$B25,$C25>$B25,W$14-$B25<$C$5),OFFSET(Input!$BA25,0,W$14-$B25-1),0)*$D25   -    IF(AND(W$14>$C25,W$14-$C25<$C$5),OFFSET(Input!$BA25,0,W$14-$C25-1),0)*$D25","v":0},{"$f":"IF(X$14<=$C$5,Input!BS25,0)  +   W25-IF(AND($B25<X$14,X$14-$B25<$C$5),OFFSET(Input!$BA25,0,X$14-$B25-1),0)\n+IF(AND(X$14>$B25,$C25>$B25,X$14-$B25<$C$5),OFFSET(Input!$BA25,0,X$14-$B25-1),0)*$D25   -    IF(AND(X$14>$C25,X$14-$C25<$C$5),OFFSET(Input!$BA25,0,X$14-$C25-1),0)*$D25","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT25,0)  +   X25-IF(AND($B25<Y$14,Y$14-$B25<$C$5),OFFSET(Input!$BA25,0,Y$14-$B25-1),0)\n+IF(AND(Y$14>$B25,$C25>$B25,Y$14-$B25<$C$5),OFFSET(Input!$BA25,0,Y$14-$B25-1),0)*$D25   -    IF(AND(Y$14>$C25,Y$14-$C25<$C$5),OFFSET(Input!$BA25,0,Y$14-$C25-1),0)*$D25","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU25,0)  +   Y25-IF(AND($B25<Z$14,Z$14-$B25<$C$5),OFFSET(Input!$BA25,0,Z$14-$B25-1),0)\n+IF(AND(Z$14>$B25,$C25>$B25,Z$14-$B25<$C$5),OFFSET(Input!$BA25,0,Z$14-$B25-1),0)*$D25   -    IF(AND(Z$14>$C25,Z$14-$C25<$C$5),OFFSET(Input!$BA25,0,Z$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV25,0)  +   Z25-IF(AND($B25<AA$14,AA$14-$B25<$C$5),OFFSET(Input!$BA25,0,AA$14-$B25-1),0)\n+IF(AND(AA$14>$B25,$C25>$B25,AA$14-$B25<$C$5),OFFSET(Input!$BA25,0,AA$14-$B25-1),0)*$D25   -    IF(AND(AA$14>$C25,AA$14-$C25<$C$5),OFFSET(Input!$BA25,0,AA$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW25,0)  +   AA25-IF(AND($B25<AB$14,AB$14-$B25<$C$5),OFFSET(Input!$BA25,0,AB$14-$B25-1),0)\n+IF(AND(AB$14>$B25,$C25>$B25,AB$14-$B25<$C$5),OFFSET(Input!$BA25,0,AB$14-$B25-1),0)*$D25   -    IF(AND(AB$14>$C25,AB$14-$C25<$C$5),OFFSET(Input!$BA25,0,AB$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX25,0)  +   AB25-IF(AND($B25<AC$14,AC$14-$B25<$C$5),OFFSET(Input!$BA25,0,AC$14-$B25-1),0)\n+IF(AND(AC$14>$B25,$C25>$B25,AC$14-$B25<$C$5),OFFSET(Input!$BA25,0,AC$14-$B25-1),0)*$D25   -    IF(AND(AC$14>$C25,AC$14-$C25<$C$5),OFFSET(Input!$BA25,0,AC$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY25,0)  +   AC25-IF(AND($B25<AD$14,AD$14-$B25<$C$5),OFFSET(Input!$BA25,0,AD$14-$B25-1),0)\n+IF(AND(AD$14>$B25,$C25>$B25,AD$14-$B25<$C$5),OFFSET(Input!$BA25,0,AD$14-$B25-1),0)*$D25   -    IF(AND(AD$14>$C25,AD$14-$C25<$C$5),OFFSET(Input!$BA25,0,AD$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ25,0)  +   AD25-IF(AND($B25<AE$14,AE$14-$B25<$C$5),OFFSET(Input!$BA25,0,AE$14-$B25-1),0)\n+IF(AND(AE$14>$B25,$C25>$B25,AE$14-$B25<$C$5),OFFSET(Input!$BA25,0,AE$14-$B25-1),0)*$D25   -    IF(AND(AE$14>$C25,AE$14-$C25<$C$5),OFFSET(Input!$BA25,0,AE$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA25,0)  +   AE25-IF(AND($B25<AF$14,AF$14-$B25<$C$5),OFFSET(Input!$BA25,0,AF$14-$B25-1),0)\n+IF(AND(AF$14>$B25,$C25>$B25,AF$14-$B25<$C$5),OFFSET(Input!$BA25,0,AF$14-$B25-1),0)*$D25   -    IF(AND(AF$14>$C25,AF$14-$C25<$C$5),OFFSET(Input!$BA25,0,AF$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB25,0)  +   AF25-IF(AND($B25<AG$14,AG$14-$B25<$C$5),OFFSET(Input!$BA25,0,AG$14-$B25-1),0)\n+IF(AND(AG$14>$B25,$C25>$B25,AG$14-$B25<$C$5),OFFSET(Input!$BA25,0,AG$14-$B25-1),0)*$D25   -    IF(AND(AG$14>$C25,AG$14-$C25<$C$5),OFFSET(Input!$BA25,0,AG$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC25,0)  +   AG25-IF(AND($B25<AH$14,AH$14-$B25<$C$5),OFFSET(Input!$BA25,0,AH$14-$B25-1),0)\n+IF(AND(AH$14>$B25,$C25>$B25,AH$14-$B25<$C$5),OFFSET(Input!$BA25,0,AH$14-$B25-1),0)*$D25   -    IF(AND(AH$14>$C25,AH$14-$C25<$C$5),OFFSET(Input!$BA25,0,AH$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD25,0)  +   AH25-IF(AND($B25<AI$14,AI$14-$B25<$C$5),OFFSET(Input!$BA25,0,AI$14-$B25-1),0)\n+IF(AND(AI$14>$B25,$C25>$B25,AI$14-$B25<$C$5),OFFSET(Input!$BA25,0,AI$14-$B25-1),0)*$D25   -    IF(AND(AI$14>$C25,AI$14-$C25<$C$5),OFFSET(Input!$BA25,0,AI$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE25,0)  +   AI25-IF(AND($B25<AJ$14,AJ$14-$B25<$C$5),OFFSET(Input!$BA25,0,AJ$14-$B25-1),0)\n+IF(AND(AJ$14>$B25,$C25>$B25,AJ$14-$B25<$C$5),OFFSET(Input!$BA25,0,AJ$14-$B25-1),0)*$D25   -    IF(AND(AJ$14>$C25,AJ$14-$C25<$C$5),OFFSET(Input!$BA25,0,AJ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF25,0)  +   AJ25-IF(AND($B25<AK$14,AK$14-$B25<$C$5),OFFSET(Input!$BA25,0,AK$14-$B25-1),0)\n+IF(AND(AK$14>$B25,$C25>$B25,AK$14-$B25<$C$5),OFFSET(Input!$BA25,0,AK$14-$B25-1),0)*$D25   -    IF(AND(AK$14>$C25,AK$14-$C25<$C$5),OFFSET(Input!$BA25,0,AK$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG25,0)  +   AK25-IF(AND($B25<AL$14,AL$14-$B25<$C$5),OFFSET(Input!$BA25,0,AL$14-$B25-1),0)\n+IF(AND(AL$14>$B25,$C25>$B25,AL$14-$B25<$C$5),OFFSET(Input!$BA25,0,AL$14-$B25-1),0)*$D25   -    IF(AND(AL$14>$C25,AL$14-$C25<$C$5),OFFSET(Input!$BA25,0,AL$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH25,0)  +   AL25-IF(AND($B25<AM$14,AM$14-$B25<$C$5),OFFSET(Input!$BA25,0,AM$14-$B25-1),0)\n+IF(AND(AM$14>$B25,$C25>$B25,AM$14-$B25<$C$5),OFFSET(Input!$BA25,0,AM$14-$B25-1),0)*$D25   -    IF(AND(AM$14>$C25,AM$14-$C25<$C$5),OFFSET(Input!$BA25,0,AM$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI25,0)  +   AM25-IF(AND($B25<AN$14,AN$14-$B25<$C$5),OFFSET(Input!$BA25,0,AN$14-$B25-1),0)\n+IF(AND(AN$14>$B25,$C25>$B25,AN$14-$B25<$C$5),OFFSET(Input!$BA25,0,AN$14-$B25-1),0)*$D25   -    IF(AND(AN$14>$C25,AN$14-$C25<$C$5),OFFSET(Input!$BA25,0,AN$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ25,0)  +   AN25-IF(AND($B25<AO$14,AO$14-$B25<$C$5),OFFSET(Input!$BA25,0,AO$14-$B25-1),0)\n+IF(AND(AO$14>$B25,$C25>$B25,AO$14-$B25<$C$5),OFFSET(Input!$BA25,0,AO$14-$B25-1),0)*$D25   -    IF(AND(AO$14>$C25,AO$14-$C25<$C$5),OFFSET(Input!$BA25,0,AO$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK25,0)  +   AO25-IF(AND($B25<AP$14,AP$14-$B25<$C$5),OFFSET(Input!$BA25,0,AP$14-$B25-1),0)\n+IF(AND(AP$14>$B25,$C25>$B25,AP$14-$B25<$C$5),OFFSET(Input!$BA25,0,AP$14-$B25-1),0)*$D25   -    IF(AND(AP$14>$C25,AP$14-$C25<$C$5),OFFSET(Input!$BA25,0,AP$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL25,0)  +   AP25-IF(AND($B25<AQ$14,AQ$14-$B25<$C$5),OFFSET(Input!$BA25,0,AQ$14-$B25-1),0)\n+IF(AND(AQ$14>$B25,$C25>$B25,AQ$14-$B25<$C$5),OFFSET(Input!$BA25,0,AQ$14-$B25-1),0)*$D25   -    IF(AND(AQ$14>$C25,AQ$14-$C25<$C$5),OFFSET(Input!$BA25,0,AQ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM25,0)  +   AQ25-IF(AND($B25<AR$14,AR$14-$B25<$C$5),OFFSET(Input!$BA25,0,AR$14-$B25-1),0)\n+IF(AND(AR$14>$B25,$C25>$B25,AR$14-$B25<$C$5),OFFSET(Input!$BA25,0,AR$14-$B25-1),0)*$D25   -    IF(AND(AR$14>$C25,AR$14-$C25<$C$5),OFFSET(Input!$BA25,0,AR$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN25,0)  +   AR25-IF(AND($B25<AS$14,AS$14-$B25<$C$5),OFFSET(Input!$BA25,0,AS$14-$B25-1),0)\n+IF(AND(AS$14>$B25,$C25>$B25,AS$14-$B25<$C$5),OFFSET(Input!$BA25,0,AS$14-$B25-1),0)*$D25   -    IF(AND(AS$14>$C25,AS$14-$C25<$C$5),OFFSET(Input!$BA25,0,AS$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO25,0)  +   AS25-IF(AND($B25<AT$14,AT$14-$B25<$C$5),OFFSET(Input!$BA25,0,AT$14-$B25-1),0)\n+IF(AND(AT$14>$B25,$C25>$B25,AT$14-$B25<$C$5),OFFSET(Input!$BA25,0,AT$14-$B25-1),0)*$D25   -    IF(AND(AT$14>$C25,AT$14-$C25<$C$5),OFFSET(Input!$BA25,0,AT$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP25,0)  +   AT25-IF(AND($B25<AU$14,AU$14-$B25<$C$5),OFFSET(Input!$BA25,0,AU$14-$B25-1),0)\n+IF(AND(AU$14>$B25,$C25>$B25,AU$14-$B25<$C$5),OFFSET(Input!$BA25,0,AU$14-$B25-1),0)*$D25   -    IF(AND(AU$14>$C25,AU$14-$C25<$C$5),OFFSET(Input!$BA25,0,AU$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ25,0)  +   AU25-IF(AND($B25<AV$14,AV$14-$B25<$C$5),OFFSET(Input!$BA25,0,AV$14-$B25-1),0)\n+IF(AND(AV$14>$B25,$C25>$B25,AV$14-$B25<$C$5),OFFSET(Input!$BA25,0,AV$14-$B25-1),0)*$D25   -    IF(AND(AV$14>$C25,AV$14-$C25<$C$5),OFFSET(Input!$BA25,0,AV$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR25,0)  +   AV25-IF(AND($B25<AW$14,AW$14-$B25<$C$5),OFFSET(Input!$BA25,0,AW$14-$B25-1),0)\n+IF(AND(AW$14>$B25,$C25>$B25,AW$14-$B25<$C$5),OFFSET(Input!$BA25,0,AW$14-$B25-1),0)*$D25   -    IF(AND(AW$14>$C25,AW$14-$C25<$C$5),OFFSET(Input!$BA25,0,AW$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS25,0)  +   AW25-IF(AND($B25<AX$14,AX$14-$B25<$C$5),OFFSET(Input!$BA25,0,AX$14-$B25-1),0)\n+IF(AND(AX$14>$B25,$C25>$B25,AX$14-$B25<$C$5),OFFSET(Input!$BA25,0,AX$14-$B25-1),0)*$D25   -    IF(AND(AX$14>$C25,AX$14-$C25<$C$5),OFFSET(Input!$BA25,0,AX$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT25,0)  +   AX25-IF(AND($B25<AY$14,AY$14-$B25<$C$5),OFFSET(Input!$BA25,0,AY$14-$B25-1),0)\n+IF(AND(AY$14>$B25,$C25>$B25,AY$14-$B25<$C$5),OFFSET(Input!$BA25,0,AY$14-$B25-1),0)*$D25   -    IF(AND(AY$14>$C25,AY$14-$C25<$C$5),OFFSET(Input!$BA25,0,AY$14-$C25-1),0)*$D25","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU25,0)  +   AY25-IF(AND($B25<AZ$14,AZ$14-$B25<$C$5),OFFSET(Input!$BA25,0,AZ$14-$B25-1),0)\n+IF(AND(AZ$14>$B25,$C25>$B25,AZ$14-$B25<$C$5),OFFSET(Input!$BA25,0,AZ$14-$B25-1),0)*$D25   -    IF(AND(AZ$14>$C25,AZ$14-$C25<$C$5),OFFSET(Input!$BA25,0,AZ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV25,0)  +   AZ25-IF(AND($B25<BA$14,BA$14-$B25<$C$5),OFFSET(Input!$BA25,0,BA$14-$B25-1),0)\n+IF(AND(BA$14>$B25,$C25>$B25,BA$14-$B25<$C$5),OFFSET(Input!$BA25,0,BA$14-$B25-1),0)*$D25   -    IF(AND(BA$14>$C25,BA$14-$C25<$C$5),OFFSET(Input!$BA25,0,BA$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW25,0)  +   BA25-IF(AND($B25<BB$14,BB$14-$B25<$C$5),OFFSET(Input!$BA25,0,BB$14-$B25-1),0)\n+IF(AND(BB$14>$B25,$C25>$B25,BB$14-$B25<$C$5),OFFSET(Input!$BA25,0,BB$14-$B25-1),0)*$D25   -    IF(AND(BB$14>$C25,BB$14-$C25<$C$5),OFFSET(Input!$BA25,0,BB$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX25,0)  +   BB25-IF(AND($B25<BC$14,BC$14-$B25<$C$5),OFFSET(Input!$BA25,0,BC$14-$B25-1),0)\n+IF(AND(BC$14>$B25,$C25>$B25,BC$14-$B25<$C$5),OFFSET(Input!$BA25,0,BC$14-$B25-1),0)*$D25   -    IF(AND(BC$14>$C25,BC$14-$C25<$C$5),OFFSET(Input!$BA25,0,BC$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY25,0)  +   BC25-IF(AND($B25<BD$14,BD$14-$B25<$C$5),OFFSET(Input!$BA25,0,BD$14-$B25-1),0)\n+IF(AND(BD$14>$B25,$C25>$B25,BD$14-$B25<$C$5),OFFSET(Input!$BA25,0,BD$14-$B25-1),0)*$D25   -    IF(AND(BD$14>$C25,BD$14-$C25<$C$5),OFFSET(Input!$BA25,0,BD$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ25,0)  +   BD25-IF(AND($B25<BE$14,BE$14-$B25<$C$5),OFFSET(Input!$BA25,0,BE$14-$B25-1),0)\n+IF(AND(BE$14>$B25,$C25>$B25,BE$14-$B25<$C$5),OFFSET(Input!$BA25,0,BE$14-$B25-1),0)*$D25   -    IF(AND(BE$14>$C25,BE$14-$C25<$C$5),OFFSET(Input!$BA25,0,BE$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA25,0)  +   BE25-IF(AND($B25<BF$14,BF$14-$B25<$C$5),OFFSET(Input!$BA25,0,BF$14-$B25-1),0)\n+IF(AND(BF$14>$B25,$C25>$B25,BF$14-$B25<$C$5),OFFSET(Input!$BA25,0,BF$14-$B25-1),0)*$D25   -    IF(AND(BF$14>$C25,BF$14-$C25<$C$5),OFFSET(Input!$BA25,0,BF$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB25,0)  +   BF25-IF(AND($B25<BG$14,BG$14-$B25<$C$5),OFFSET(Input!$BA25,0,BG$14-$B25-1),0)\n+IF(AND(BG$14>$B25,$C25>$B25,BG$14-$B25<$C$5),OFFSET(Input!$BA25,0,BG$14-$B25-1),0)*$D25   -    IF(AND(BG$14>$C25,BG$14-$C25<$C$5),OFFSET(Input!$BA25,0,BG$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC25,0)  +   BG25-IF(AND($B25<BH$14,BH$14-$B25<$C$5),OFFSET(Input!$BA25,0,BH$14-$B25-1),0)\n+IF(AND(BH$14>$B25,$C25>$B25,BH$14-$B25<$C$5),OFFSET(Input!$BA25,0,BH$14-$B25-1),0)*$D25   -    IF(AND(BH$14>$C25,BH$14-$C25<$C$5),OFFSET(Input!$BA25,0,BH$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD25,0)  +   BH25-IF(AND($B25<BI$14,BI$14-$B25<$C$5),OFFSET(Input!$BA25,0,BI$14-$B25-1),0)\n+IF(AND(BI$14>$B25,$C25>$B25,BI$14-$B25<$C$5),OFFSET(Input!$BA25,0,BI$14-$B25-1),0)*$D25   -    IF(AND(BI$14>$C25,BI$14-$C25<$C$5),OFFSET(Input!$BA25,0,BI$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE25,0)  +   BI25-IF(AND($B25<BJ$14,BJ$14-$B25<$C$5),OFFSET(Input!$BA25,0,BJ$14-$B25-1),0)\n+IF(AND(BJ$14>$B25,$C25>$B25,BJ$14-$B25<$C$5),OFFSET(Input!$BA25,0,BJ$14-$B25-1),0)*$D25   -    IF(AND(BJ$14>$C25,BJ$14-$C25<$C$5),OFFSET(Input!$BA25,0,BJ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF25,0)  +   BJ25-IF(AND($B25<BK$14,BK$14-$B25<$C$5),OFFSET(Input!$BA25,0,BK$14-$B25-1),0)\n+IF(AND(BK$14>$B25,$C25>$B25,BK$14-$B25<$C$5),OFFSET(Input!$BA25,0,BK$14-$B25-1),0)*$D25   -    IF(AND(BK$14>$C25,BK$14-$C25<$C$5),OFFSET(Input!$BA25,0,BK$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG25,0)  +   BK25-IF(AND($B25<BL$14,BL$14-$B25<$C$5),OFFSET(Input!$BA25,0,BL$14-$B25-1),0)\n+IF(AND(BL$14>$B25,$C25>$B25,BL$14-$B25<$C$5),OFFSET(Input!$BA25,0,BL$14-$B25-1),0)*$D25   -    IF(AND(BL$14>$C25,BL$14-$C25<$C$5),OFFSET(Input!$BA25,0,BL$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH25,0)  +   BL25-IF(AND($B25<BM$14,BM$14-$B25<$C$5),OFFSET(Input!$BA25,0,BM$14-$B25-1),0)\n+IF(AND(BM$14>$B25,$C25>$B25,BM$14-$B25<$C$5),OFFSET(Input!$BA25,0,BM$14-$B25-1),0)*$D25   -    IF(AND(BM$14>$C25,BM$14-$C25<$C$5),OFFSET(Input!$BA25,0,BM$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI25,0)  +   BM25-IF(AND($B25<BN$14,BN$14-$B25<$C$5),OFFSET(Input!$BA25,0,BN$14-$B25-1),0)\n+IF(AND(BN$14>$B25,$C25>$B25,BN$14-$B25<$C$5),OFFSET(Input!$BA25,0,BN$14-$B25-1),0)*$D25   -    IF(AND(BN$14>$C25,BN$14-$C25<$C$5),OFFSET(Input!$BA25,0,BN$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ25,0)  +   BN25-IF(AND($B25<BO$14,BO$14-$B25<$C$5),OFFSET(Input!$BA25,0,BO$14-$B25-1),0)\n+IF(AND(BO$14>$B25,$C25>$B25,BO$14-$B25<$C$5),OFFSET(Input!$BA25,0,BO$14-$B25-1),0)*$D25   -    IF(AND(BO$14>$C25,BO$14-$C25<$C$5),OFFSET(Input!$BA25,0,BO$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK25,0)  +   BO25-IF(AND($B25<BP$14,BP$14-$B25<$C$5),OFFSET(Input!$BA25,0,BP$14-$B25-1),0)\n+IF(AND(BP$14>$B25,$C25>$B25,BP$14-$B25<$C$5),OFFSET(Input!$BA25,0,BP$14-$B25-1),0)*$D25   -    IF(AND(BP$14>$C25,BP$14-$C25<$C$5),OFFSET(Input!$BA25,0,BP$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL25,0)  +   BP25-IF(AND($B25<BQ$14,BQ$14-$B25<$C$5),OFFSET(Input!$BA25,0,BQ$14-$B25-1),0)\n+IF(AND(BQ$14>$B25,$C25>$B25,BQ$14-$B25<$C$5),OFFSET(Input!$BA25,0,BQ$14-$B25-1),0)*$D25   -    IF(AND(BQ$14>$C25,BQ$14-$C25<$C$5),OFFSET(Input!$BA25,0,BQ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM25,0)  +   BQ25-IF(AND($B25<BR$14,BR$14-$B25<$C$5),OFFSET(Input!$BA25,0,BR$14-$B25-1),0)\n+IF(AND(BR$14>$B25,$C25>$B25,BR$14-$B25<$C$5),OFFSET(Input!$BA25,0,BR$14-$B25-1),0)*$D25   -    IF(AND(BR$14>$C25,BR$14-$C25<$C$5),OFFSET(Input!$BA25,0,BR$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN25,0)  +   BR25-IF(AND($B25<BS$14,BS$14-$B25<$C$5),OFFSET(Input!$BA25,0,BS$14-$B25-1),0)\n+IF(AND(BS$14>$B25,$C25>$B25,BS$14-$B25<$C$5),OFFSET(Input!$BA25,0,BS$14-$B25-1),0)*$D25   -    IF(AND(BS$14>$C25,BS$14-$C25<$C$5),OFFSET(Input!$BA25,0,BS$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO25,0)  +   BS25-IF(AND($B25<BT$14,BT$14-$B25<$C$5),OFFSET(Input!$BA25,0,BT$14-$B25-1),0)\n+IF(AND(BT$14>$B25,$C25>$B25,BT$14-$B25<$C$5),OFFSET(Input!$BA25,0,BT$14-$B25-1),0)*$D25   -    IF(AND(BT$14>$C25,BT$14-$C25<$C$5),OFFSET(Input!$BA25,0,BT$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP25,0)  +   BT25-IF(AND($B25<BU$14,BU$14-$B25<$C$5),OFFSET(Input!$BA25,0,BU$14-$B25-1),0)\n+IF(AND(BU$14>$B25,$C25>$B25,BU$14-$B25<$C$5),OFFSET(Input!$BA25,0,BU$14-$B25-1),0)*$D25   -    IF(AND(BU$14>$C25,BU$14-$C25<$C$5),OFFSET(Input!$BA25,0,BU$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ25,0)  +   BU25-IF(AND($B25<BV$14,BV$14-$B25<$C$5),OFFSET(Input!$BA25,0,BV$14-$B25-1),0)\n+IF(AND(BV$14>$B25,$C25>$B25,BV$14-$B25<$C$5),OFFSET(Input!$BA25,0,BV$14-$B25-1),0)*$D25   -    IF(AND(BV$14>$C25,BV$14-$C25<$C$5),OFFSET(Input!$BA25,0,BV$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR25,0)  +   BV25-IF(AND($B25<BW$14,BW$14-$B25<$C$5),OFFSET(Input!$BA25,0,BW$14-$B25-1),0)\n+IF(AND(BW$14>$B25,$C25>$B25,BW$14-$B25<$C$5),OFFSET(Input!$BA25,0,BW$14-$B25-1),0)*$D25   -    IF(AND(BW$14>$C25,BW$14-$C25<$C$5),OFFSET(Input!$BA25,0,BW$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS25,0)  +   BW25-IF(AND($B25<BX$14,BX$14-$B25<$C$5),OFFSET(Input!$BA25,0,BX$14-$B25-1),0)\n+IF(AND(BX$14>$B25,$C25>$B25,BX$14-$B25<$C$5),OFFSET(Input!$BA25,0,BX$14-$B25-1),0)*$D25   -    IF(AND(BX$14>$C25,BX$14-$C25<$C$5),OFFSET(Input!$BA25,0,BX$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT25,0)  +   BX25-IF(AND($B25<BY$14,BY$14-$B25<$C$5),OFFSET(Input!$BA25,0,BY$14-$B25-1),0)\n+IF(AND(BY$14>$B25,$C25>$B25,BY$14-$B25<$C$5),OFFSET(Input!$BA25,0,BY$14-$B25-1),0)*$D25   -    IF(AND(BY$14>$C25,BY$14-$C25<$C$5),OFFSET(Input!$BA25,0,BY$14-$C25-1),0)*$D25","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU25,0)  +   BY25-IF(AND($B25<BZ$14,BZ$14-$B25<$C$5),OFFSET(Input!$BA25,0,BZ$14-$B25-1),0)\n+IF(AND(BZ$14>$B25,$C25>$B25,BZ$14-$B25<$C$5),OFFSET(Input!$BA25,0,BZ$14-$B25-1),0)*$D25   -    IF(AND(BZ$14>$C25,BZ$14-$C25<$C$5),OFFSET(Input!$BA25,0,BZ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV25,0)  +   BZ25-IF(AND($B25<CA$14,CA$14-$B25<$C$5),OFFSET(Input!$BA25,0,CA$14-$B25-1),0)\n+IF(AND(CA$14>$B25,$C25>$B25,CA$14-$B25<$C$5),OFFSET(Input!$BA25,0,CA$14-$B25-1),0)*$D25   -    IF(AND(CA$14>$C25,CA$14-$C25<$C$5),OFFSET(Input!$BA25,0,CA$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW25,0)  +   CA25-IF(AND($B25<CB$14,CB$14-$B25<$C$5),OFFSET(Input!$BA25,0,CB$14-$B25-1),0)\n+IF(AND(CB$14>$B25,$C25>$B25,CB$14-$B25<$C$5),OFFSET(Input!$BA25,0,CB$14-$B25-1),0)*$D25   -    IF(AND(CB$14>$C25,CB$14-$C25<$C$5),OFFSET(Input!$BA25,0,CB$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX25,0)  +   CB25-IF(AND($B25<CC$14,CC$14-$B25<$C$5),OFFSET(Input!$BA25,0,CC$14-$B25-1),0)\n+IF(AND(CC$14>$B25,$C25>$B25,CC$14-$B25<$C$5),OFFSET(Input!$BA25,0,CC$14-$B25-1),0)*$D25   -    IF(AND(CC$14>$C25,CC$14-$C25<$C$5),OFFSET(Input!$BA25,0,CC$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY25,0)  +   CC25-IF(AND($B25<CD$14,CD$14-$B25<$C$5),OFFSET(Input!$BA25,0,CD$14-$B25-1),0)\n+IF(AND(CD$14>$B25,$C25>$B25,CD$14-$B25<$C$5),OFFSET(Input!$BA25,0,CD$14-$B25-1),0)*$D25   -    IF(AND(CD$14>$C25,CD$14-$C25<$C$5),OFFSET(Input!$BA25,0,CD$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ25,0)  +   CD25-IF(AND($B25<CE$14,CE$14-$B25<$C$5),OFFSET(Input!$BA25,0,CE$14-$B25-1),0)\n+IF(AND(CE$14>$B25,$C25>$B25,CE$14-$B25<$C$5),OFFSET(Input!$BA25,0,CE$14-$B25-1),0)*$D25   -    IF(AND(CE$14>$C25,CE$14-$C25<$C$5),OFFSET(Input!$BA25,0,CE$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA25,0)  +   CE25-IF(AND($B25<CF$14,CF$14-$B25<$C$5),OFFSET(Input!$BA25,0,CF$14-$B25-1),0)\n+IF(AND(CF$14>$B25,$C25>$B25,CF$14-$B25<$C$5),OFFSET(Input!$BA25,0,CF$14-$B25-1),0)*$D25   -    IF(AND(CF$14>$C25,CF$14-$C25<$C$5),OFFSET(Input!$BA25,0,CF$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB25,0)  +   CF25-IF(AND($B25<CG$14,CG$14-$B25<$C$5),OFFSET(Input!$BA25,0,CG$14-$B25-1),0)\n+IF(AND(CG$14>$B25,$C25>$B25,CG$14-$B25<$C$5),OFFSET(Input!$BA25,0,CG$14-$B25-1),0)*$D25   -    IF(AND(CG$14>$C25,CG$14-$C25<$C$5),OFFSET(Input!$BA25,0,CG$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC25,0)  +   CG25-IF(AND($B25<CH$14,CH$14-$B25<$C$5),OFFSET(Input!$BA25,0,CH$14-$B25-1),0)\n+IF(AND(CH$14>$B25,$C25>$B25,CH$14-$B25<$C$5),OFFSET(Input!$BA25,0,CH$14-$B25-1),0)*$D25   -    IF(AND(CH$14>$C25,CH$14-$C25<$C$5),OFFSET(Input!$BA25,0,CH$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED25,0)  +   CH25-IF(AND($B25<CI$14,CI$14-$B25<$C$5),OFFSET(Input!$BA25,0,CI$14-$B25-1),0)\n+IF(AND(CI$14>$B25,$C25>$B25,CI$14-$B25<$C$5),OFFSET(Input!$BA25,0,CI$14-$B25-1),0)*$D25   -    IF(AND(CI$14>$C25,CI$14-$C25<$C$5),OFFSET(Input!$BA25,0,CI$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE25,0)  +   CI25-IF(AND($B25<CJ$14,CJ$14-$B25<$C$5),OFFSET(Input!$BA25,0,CJ$14-$B25-1),0)\n+IF(AND(CJ$14>$B25,$C25>$B25,CJ$14-$B25<$C$5),OFFSET(Input!$BA25,0,CJ$14-$B25-1),0)*$D25   -    IF(AND(CJ$14>$C25,CJ$14-$C25<$C$5),OFFSET(Input!$BA25,0,CJ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF25,0)  +   CJ25-IF(AND($B25<CK$14,CK$14-$B25<$C$5),OFFSET(Input!$BA25,0,CK$14-$B25-1),0)\n+IF(AND(CK$14>$B25,$C25>$B25,CK$14-$B25<$C$5),OFFSET(Input!$BA25,0,CK$14-$B25-1),0)*$D25   -    IF(AND(CK$14>$C25,CK$14-$C25<$C$5),OFFSET(Input!$BA25,0,CK$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG25,0)  +   CK25-IF(AND($B25<CL$14,CL$14-$B25<$C$5),OFFSET(Input!$BA25,0,CL$14-$B25-1),0)\n+IF(AND(CL$14>$B25,$C25>$B25,CL$14-$B25<$C$5),OFFSET(Input!$BA25,0,CL$14-$B25-1),0)*$D25   -    IF(AND(CL$14>$C25,CL$14-$C25<$C$5),OFFSET(Input!$BA25,0,CL$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH25,0)  +   CL25-IF(AND($B25<CM$14,CM$14-$B25<$C$5),OFFSET(Input!$BA25,0,CM$14-$B25-1),0)\n+IF(AND(CM$14>$B25,$C25>$B25,CM$14-$B25<$C$5),OFFSET(Input!$BA25,0,CM$14-$B25-1),0)*$D25   -    IF(AND(CM$14>$C25,CM$14-$C25<$C$5),OFFSET(Input!$BA25,0,CM$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI25,0)  +   CM25-IF(AND($B25<CN$14,CN$14-$B25<$C$5),OFFSET(Input!$BA25,0,CN$14-$B25-1),0)\n+IF(AND(CN$14>$B25,$C25>$B25,CN$14-$B25<$C$5),OFFSET(Input!$BA25,0,CN$14-$B25-1),0)*$D25   -    IF(AND(CN$14>$C25,CN$14-$C25<$C$5),OFFSET(Input!$BA25,0,CN$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ25,0)  +   CN25-IF(AND($B25<CO$14,CO$14-$B25<$C$5),OFFSET(Input!$BA25,0,CO$14-$B25-1),0)\n+IF(AND(CO$14>$B25,$C25>$B25,CO$14-$B25<$C$5),OFFSET(Input!$BA25,0,CO$14-$B25-1),0)*$D25   -    IF(AND(CO$14>$C25,CO$14-$C25<$C$5),OFFSET(Input!$BA25,0,CO$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK25,0)  +   CO25-IF(AND($B25<CP$14,CP$14-$B25<$C$5),OFFSET(Input!$BA25,0,CP$14-$B25-1),0)\n+IF(AND(CP$14>$B25,$C25>$B25,CP$14-$B25<$C$5),OFFSET(Input!$BA25,0,CP$14-$B25-1),0)*$D25   -    IF(AND(CP$14>$C25,CP$14-$C25<$C$5),OFFSET(Input!$BA25,0,CP$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL25,0)  +   CP25-IF(AND($B25<CQ$14,CQ$14-$B25<$C$5),OFFSET(Input!$BA25,0,CQ$14-$B25-1),0)\n+IF(AND(CQ$14>$B25,$C25>$B25,CQ$14-$B25<$C$5),OFFSET(Input!$BA25,0,CQ$14-$B25-1),0)*$D25   -    IF(AND(CQ$14>$C25,CQ$14-$C25<$C$5),OFFSET(Input!$BA25,0,CQ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM25,0)  +   CQ25-IF(AND($B25<CR$14,CR$14-$B25<$C$5),OFFSET(Input!$BA25,0,CR$14-$B25-1),0)\n+IF(AND(CR$14>$B25,$C25>$B25,CR$14-$B25<$C$5),OFFSET(Input!$BA25,0,CR$14-$B25-1),0)*$D25   -    IF(AND(CR$14>$C25,CR$14-$C25<$C$5),OFFSET(Input!$BA25,0,CR$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN25,0)  +   CR25-IF(AND($B25<CS$14,CS$14-$B25<$C$5),OFFSET(Input!$BA25,0,CS$14-$B25-1),0)\n+IF(AND(CS$14>$B25,$C25>$B25,CS$14-$B25<$C$5),OFFSET(Input!$BA25,0,CS$14-$B25-1),0)*$D25   -    IF(AND(CS$14>$C25,CS$14-$C25<$C$5),OFFSET(Input!$BA25,0,CS$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO25,0)  +   CS25-IF(AND($B25<CT$14,CT$14-$B25<$C$5),OFFSET(Input!$BA25,0,CT$14-$B25-1),0)\n+IF(AND(CT$14>$B25,$C25>$B25,CT$14-$B25<$C$5),OFFSET(Input!$BA25,0,CT$14-$B25-1),0)*$D25   -    IF(AND(CT$14>$C25,CT$14-$C25<$C$5),OFFSET(Input!$BA25,0,CT$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP25,0)  +   CT25-IF(AND($B25<CU$14,CU$14-$B25<$C$5),OFFSET(Input!$BA25,0,CU$14-$B25-1),0)\n+IF(AND(CU$14>$B25,$C25>$B25,CU$14-$B25<$C$5),OFFSET(Input!$BA25,0,CU$14-$B25-1),0)*$D25   -    IF(AND(CU$14>$C25,CU$14-$C25<$C$5),OFFSET(Input!$BA25,0,CU$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ25,0)  +   CU25-IF(AND($B25<CV$14,CV$14-$B25<$C$5),OFFSET(Input!$BA25,0,CV$14-$B25-1),0)\n+IF(AND(CV$14>$B25,$C25>$B25,CV$14-$B25<$C$5),OFFSET(Input!$BA25,0,CV$14-$B25-1),0)*$D25   -    IF(AND(CV$14>$C25,CV$14-$C25<$C$5),OFFSET(Input!$BA25,0,CV$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER25,0)  +   CV25-IF(AND($B25<CW$14,CW$14-$B25<$C$5),OFFSET(Input!$BA25,0,CW$14-$B25-1),0)\n+IF(AND(CW$14>$B25,$C25>$B25,CW$14-$B25<$C$5),OFFSET(Input!$BA25,0,CW$14-$B25-1),0)*$D25   -    IF(AND(CW$14>$C25,CW$14-$C25<$C$5),OFFSET(Input!$BA25,0,CW$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES25,0)  +   CW25-IF(AND($B25<CX$14,CX$14-$B25<$C$5),OFFSET(Input!$BA25,0,CX$14-$B25-1),0)\n+IF(AND(CX$14>$B25,$C25>$B25,CX$14-$B25<$C$5),OFFSET(Input!$BA25,0,CX$14-$B25-1),0)*$D25   -    IF(AND(CX$14>$C25,CX$14-$C25<$C$5),OFFSET(Input!$BA25,0,CX$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET25,0)  +   CX25-IF(AND($B25<CY$14,CY$14-$B25<$C$5),OFFSET(Input!$BA25,0,CY$14-$B25-1),0)\n+IF(AND(CY$14>$B25,$C25>$B25,CY$14-$B25<$C$5),OFFSET(Input!$BA25,0,CY$14-$B25-1),0)*$D25   -    IF(AND(CY$14>$C25,CY$14-$C25<$C$5),OFFSET(Input!$BA25,0,CY$14-$C25-1),0)*$D25","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU25,0)  +   CY25-IF(AND($B25<CZ$14,CZ$14-$B25<$C$5),OFFSET(Input!$BA25,0,CZ$14-$B25-1),0)\n+IF(AND(CZ$14>$B25,$C25>$B25,CZ$14-$B25<$C$5),OFFSET(Input!$BA25,0,CZ$14-$B25-1),0)*$D25   -    IF(AND(CZ$14>$C25,CZ$14-$C25<$C$5),OFFSET(Input!$BA25,0,CZ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV25,0)  +   CZ25-IF(AND($B25<DA$14,DA$14-$B25<$C$5),OFFSET(Input!$BA25,0,DA$14-$B25-1),0)\n+IF(AND(DA$14>$B25,$C25>$B25,DA$14-$B25<$C$5),OFFSET(Input!$BA25,0,DA$14-$B25-1),0)*$D25   -    IF(AND(DA$14>$C25,DA$14-$C25<$C$5),OFFSET(Input!$BA25,0,DA$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW25,0)  +   DA25-IF(AND($B25<DB$14,DB$14-$B25<$C$5),OFFSET(Input!$BA25,0,DB$14-$B25-1),0)\n+IF(AND(DB$14>$B25,$C25>$B25,DB$14-$B25<$C$5),OFFSET(Input!$BA25,0,DB$14-$B25-1),0)*$D25   -    IF(AND(DB$14>$C25,DB$14-$C25<$C$5),OFFSET(Input!$BA25,0,DB$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX25,0)  +   DB25-IF(AND($B25<DC$14,DC$14-$B25<$C$5),OFFSET(Input!$BA25,0,DC$14-$B25-1),0)\n+IF(AND(DC$14>$B25,$C25>$B25,DC$14-$B25<$C$5),OFFSET(Input!$BA25,0,DC$14-$B25-1),0)*$D25   -    IF(AND(DC$14>$C25,DC$14-$C25<$C$5),OFFSET(Input!$BA25,0,DC$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY25,0)  +   DC25-IF(AND($B25<DD$14,DD$14-$B25<$C$5),OFFSET(Input!$BA25,0,DD$14-$B25-1),0)\n+IF(AND(DD$14>$B25,$C25>$B25,DD$14-$B25<$C$5),OFFSET(Input!$BA25,0,DD$14-$B25-1),0)*$D25   -    IF(AND(DD$14>$C25,DD$14-$C25<$C$5),OFFSET(Input!$BA25,0,DD$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ25,0)  +   DD25-IF(AND($B25<DE$14,DE$14-$B25<$C$5),OFFSET(Input!$BA25,0,DE$14-$B25-1),0)\n+IF(AND(DE$14>$B25,$C25>$B25,DE$14-$B25<$C$5),OFFSET(Input!$BA25,0,DE$14-$B25-1),0)*$D25   -    IF(AND(DE$14>$C25,DE$14-$C25<$C$5),OFFSET(Input!$BA25,0,DE$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA25,0)  +   DE25-IF(AND($B25<DF$14,DF$14-$B25<$C$5),OFFSET(Input!$BA25,0,DF$14-$B25-1),0)\n+IF(AND(DF$14>$B25,$C25>$B25,DF$14-$B25<$C$5),OFFSET(Input!$BA25,0,DF$14-$B25-1),0)*$D25   -    IF(AND(DF$14>$C25,DF$14-$C25<$C$5),OFFSET(Input!$BA25,0,DF$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB25,0)  +   DF25-IF(AND($B25<DG$14,DG$14-$B25<$C$5),OFFSET(Input!$BA25,0,DG$14-$B25-1),0)\n+IF(AND(DG$14>$B25,$C25>$B25,DG$14-$B25<$C$5),OFFSET(Input!$BA25,0,DG$14-$B25-1),0)*$D25   -    IF(AND(DG$14>$C25,DG$14-$C25<$C$5),OFFSET(Input!$BA25,0,DG$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC25,0)  +   DG25-IF(AND($B25<DH$14,DH$14-$B25<$C$5),OFFSET(Input!$BA25,0,DH$14-$B25-1),0)\n+IF(AND(DH$14>$B25,$C25>$B25,DH$14-$B25<$C$5),OFFSET(Input!$BA25,0,DH$14-$B25-1),0)*$D25   -    IF(AND(DH$14>$C25,DH$14-$C25<$C$5),OFFSET(Input!$BA25,0,DH$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD25,0)  +   DH25-IF(AND($B25<DI$14,DI$14-$B25<$C$5),OFFSET(Input!$BA25,0,DI$14-$B25-1),0)\n+IF(AND(DI$14>$B25,$C25>$B25,DI$14-$B25<$C$5),OFFSET(Input!$BA25,0,DI$14-$B25-1),0)*$D25   -    IF(AND(DI$14>$C25,DI$14-$C25<$C$5),OFFSET(Input!$BA25,0,DI$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE25,0)  +   DI25-IF(AND($B25<DJ$14,DJ$14-$B25<$C$5),OFFSET(Input!$BA25,0,DJ$14-$B25-1),0)\n+IF(AND(DJ$14>$B25,$C25>$B25,DJ$14-$B25<$C$5),OFFSET(Input!$BA25,0,DJ$14-$B25-1),0)*$D25   -    IF(AND(DJ$14>$C25,DJ$14-$C25<$C$5),OFFSET(Input!$BA25,0,DJ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF25,0)  +   DJ25-IF(AND($B25<DK$14,DK$14-$B25<$C$5),OFFSET(Input!$BA25,0,DK$14-$B25-1),0)\n+IF(AND(DK$14>$B25,$C25>$B25,DK$14-$B25<$C$5),OFFSET(Input!$BA25,0,DK$14-$B25-1),0)*$D25   -    IF(AND(DK$14>$C25,DK$14-$C25<$C$5),OFFSET(Input!$BA25,0,DK$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG25,0)  +   DK25-IF(AND($B25<DL$14,DL$14-$B25<$C$5),OFFSET(Input!$BA25,0,DL$14-$B25-1),0)\n+IF(AND(DL$14>$B25,$C25>$B25,DL$14-$B25<$C$5),OFFSET(Input!$BA25,0,DL$14-$B25-1),0)*$D25   -    IF(AND(DL$14>$C25,DL$14-$C25<$C$5),OFFSET(Input!$BA25,0,DL$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH25,0)  +   DL25-IF(AND($B25<DM$14,DM$14-$B25<$C$5),OFFSET(Input!$BA25,0,DM$14-$B25-1),0)\n+IF(AND(DM$14>$B25,$C25>$B25,DM$14-$B25<$C$5),OFFSET(Input!$BA25,0,DM$14-$B25-1),0)*$D25   -    IF(AND(DM$14>$C25,DM$14-$C25<$C$5),OFFSET(Input!$BA25,0,DM$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI25,0)  +   DM25-IF(AND($B25<DN$14,DN$14-$B25<$C$5),OFFSET(Input!$BA25,0,DN$14-$B25-1),0)\n+IF(AND(DN$14>$B25,$C25>$B25,DN$14-$B25<$C$5),OFFSET(Input!$BA25,0,DN$14-$B25-1),0)*$D25   -    IF(AND(DN$14>$C25,DN$14-$C25<$C$5),OFFSET(Input!$BA25,0,DN$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ25,0)  +   DN25-IF(AND($B25<DO$14,DO$14-$B25<$C$5),OFFSET(Input!$BA25,0,DO$14-$B25-1),0)\n+IF(AND(DO$14>$B25,$C25>$B25,DO$14-$B25<$C$5),OFFSET(Input!$BA25,0,DO$14-$B25-1),0)*$D25   -    IF(AND(DO$14>$C25,DO$14-$C25<$C$5),OFFSET(Input!$BA25,0,DO$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK25,0)  +   DO25-IF(AND($B25<DP$14,DP$14-$B25<$C$5),OFFSET(Input!$BA25,0,DP$14-$B25-1),0)\n+IF(AND(DP$14>$B25,$C25>$B25,DP$14-$B25<$C$5),OFFSET(Input!$BA25,0,DP$14-$B25-1),0)*$D25   -    IF(AND(DP$14>$C25,DP$14-$C25<$C$5),OFFSET(Input!$BA25,0,DP$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL25,0)  +   DP25-IF(AND($B25<DQ$14,DQ$14-$B25<$C$5),OFFSET(Input!$BA25,0,DQ$14-$B25-1),0)\n+IF(AND(DQ$14>$B25,$C25>$B25,DQ$14-$B25<$C$5),OFFSET(Input!$BA25,0,DQ$14-$B25-1),0)*$D25   -    IF(AND(DQ$14>$C25,DQ$14-$C25<$C$5),OFFSET(Input!$BA25,0,DQ$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM25,0)  +   DQ25-IF(AND($B25<DR$14,DR$14-$B25<$C$5),OFFSET(Input!$BA25,0,DR$14-$B25-1),0)\n+IF(AND(DR$14>$B25,$C25>$B25,DR$14-$B25<$C$5),OFFSET(Input!$BA25,0,DR$14-$B25-1),0)*$D25   -    IF(AND(DR$14>$C25,DR$14-$C25<$C$5),OFFSET(Input!$BA25,0,DR$14-$C25-1),0)*$D25","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN25,0)  +   DR25-IF(AND($B25<DS$14,DS$14-$B25<$C$5),OFFSET(Input!$BA25,0,DS$14-$B25-1),0)\n+IF(AND(DS$14>$B25,$C25>$B25,DS$14-$B25<$C$5),OFFSET(Input!$BA25,0,DS$14-$B25-1),0)*$D25   -    IF(AND(DS$14>$C25,DS$14-$C25<$C$5),OFFSET(Input!$BA25,0,DS$14-$C25-1),0)*$D25","v":0}]
[{"$f":"Calcs!A26","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E26),1,Calcs!E26)*Periods,0)","v":0},{"$f":"ROUND(MAX(B26,Input!Z26*Periods),0)","v":0},{"$f":"IF(Calcs!DY26>Calcs!DZ26,IF(Input!R26<>0,Input!AC26/Input!R26,0),IF(Input!V26<>0,Input!AE26/Input!V26,0))","v":0},null,{"$f":"Input!BA26","v":0},{"$f":"IF(G$14<=$C$5,Input!BB26,0)  +   F26-IF(AND($B26<G$14,G$14-$B26<$C$5),OFFSET(Input!$BA26,0,G$14-$B26-1),0)\n+IF(AND(G$14>$B26,$C26>$B26,G$14-$B26<$C$5),OFFSET(Input!$BA26,0,G$14-$B26-1),0)*$D26   -    IF(AND(G$14>$C26,G$14-$C26<$C$5),OFFSET(Input!$BA26,0,G$14-$C26-1),0)*$D26","v":0},{"$f":"IF(H$14<=$C$5,Input!BC26,0)  +   G26-IF(AND($B26<H$14,H$14-$B26<$C$5),OFFSET(Input!$BA26,0,H$14-$B26-1),0)\n+IF(AND(H$14>$B26,$C26>$B26,H$14-$B26<$C$5),OFFSET(Input!$BA26,0,H$14-$B26-1),0)*$D26   -    IF(AND(H$14>$C26,H$14-$C26<$C$5),OFFSET(Input!$BA26,0,H$14-$C26-1),0)*$D26","v":0},{"$f":"IF(I$14<=$C$5,Input!BD26,0)  +   H26-IF(AND($B26<I$14,I$14-$B26<$C$5),OFFSET(Input!$BA26,0,I$14-$B26-1),0)\n+IF(AND(I$14>$B26,$C26>$B26,I$14-$B26<$C$5),OFFSET(Input!$BA26,0,I$14-$B26-1),0)*$D26   -    IF(AND(I$14>$C26,I$14-$C26<$C$5),OFFSET(Input!$BA26,0,I$14-$C26-1),0)*$D26","v":0},{"$f":"IF(J$14<=$C$5,Input!BE26,0)  +   I26-IF(AND($B26<J$14,J$14-$B26<$C$5),OFFSET(Input!$BA26,0,J$14-$B26-1),0)\n+IF(AND(J$14>$B26,$C26>$B26,J$14-$B26<$C$5),OFFSET(Input!$BA26,0,J$14-$B26-1),0)*$D26   -    IF(AND(J$14>$C26,J$14-$C26<$C$5),OFFSET(Input!$BA26,0,J$14-$C26-1),0)*$D26","v":0},{"$f":"IF(K$14<=$C$5,Input!BF26,0)  +   J26-IF(AND($B26<K$14,K$14-$B26<$C$5),OFFSET(Input!$BA26,0,K$14-$B26-1),0)\n+IF(AND(K$14>$B26,$C26>$B26,K$14-$B26<$C$5),OFFSET(Input!$BA26,0,K$14-$B26-1),0)*$D26   -    IF(AND(K$14>$C26,K$14-$C26<$C$5),OFFSET(Input!$BA26,0,K$14-$C26-1),0)*$D26","v":0},{"$f":"IF(L$14<=$C$5,Input!BG26,0)  +   K26-IF(AND($B26<L$14,L$14-$B26<$C$5),OFFSET(Input!$BA26,0,L$14-$B26-1),0)\n+IF(AND(L$14>$B26,$C26>$B26,L$14-$B26<$C$5),OFFSET(Input!$BA26,0,L$14-$B26-1),0)*$D26   -    IF(AND(L$14>$C26,L$14-$C26<$C$5),OFFSET(Input!$BA26,0,L$14-$C26-1),0)*$D26","v":0},{"$f":"IF(M$14<=$C$5,Input!BH26,0)  +   L26-IF(AND($B26<M$14,M$14-$B26<$C$5),OFFSET(Input!$BA26,0,M$14-$B26-1),0)\n+IF(AND(M$14>$B26,$C26>$B26,M$14-$B26<$C$5),OFFSET(Input!$BA26,0,M$14-$B26-1),0)*$D26   -    IF(AND(M$14>$C26,M$14-$C26<$C$5),OFFSET(Input!$BA26,0,M$14-$C26-1),0)*$D26","v":0},{"$f":"IF(N$14<=$C$5,Input!BI26,0)  +   M26-IF(AND($B26<N$14,N$14-$B26<$C$5),OFFSET(Input!$BA26,0,N$14-$B26-1),0)\n+IF(AND(N$14>$B26,$C26>$B26,N$14-$B26<$C$5),OFFSET(Input!$BA26,0,N$14-$B26-1),0)*$D26   -    IF(AND(N$14>$C26,N$14-$C26<$C$5),OFFSET(Input!$BA26,0,N$14-$C26-1),0)*$D26","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ26,0)  +   N26-IF(AND($B26<O$14,O$14-$B26<$C$5),OFFSET(Input!$BA26,0,O$14-$B26-1),0)\n+IF(AND(O$14>$B26,$C26>$B26,O$14-$B26<$C$5),OFFSET(Input!$BA26,0,O$14-$B26-1),0)*$D26   -    IF(AND(O$14>$C26,O$14-$C26<$C$5),OFFSET(Input!$BA26,0,O$14-$C26-1),0)*$D26","v":0},{"$f":"IF(P$14<=$C$5,Input!BK26,0)  +   O26-IF(AND($B26<P$14,P$14-$B26<$C$5),OFFSET(Input!$BA26,0,P$14-$B26-1),0)\n+IF(AND(P$14>$B26,$C26>$B26,P$14-$B26<$C$5),OFFSET(Input!$BA26,0,P$14-$B26-1),0)*$D26   -    IF(AND(P$14>$C26,P$14-$C26<$C$5),OFFSET(Input!$BA26,0,P$14-$C26-1),0)*$D26","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL26,0)  +   P26-IF(AND($B26<Q$14,Q$14-$B26<$C$5),OFFSET(Input!$BA26,0,Q$14-$B26-1),0)\n+IF(AND(Q$14>$B26,$C26>$B26,Q$14-$B26<$C$5),OFFSET(Input!$BA26,0,Q$14-$B26-1),0)*$D26   -    IF(AND(Q$14>$C26,Q$14-$C26<$C$5),OFFSET(Input!$BA26,0,Q$14-$C26-1),0)*$D26","v":0},{"$f":"IF(R$14<=$C$5,Input!BM26,0)  +   Q26-IF(AND($B26<R$14,R$14-$B26<$C$5),OFFSET(Input!$BA26,0,R$14-$B26-1),0)\n+IF(AND(R$14>$B26,$C26>$B26,R$14-$B26<$C$5),OFFSET(Input!$BA26,0,R$14-$B26-1),0)*$D26   -    IF(AND(R$14>$C26,R$14-$C26<$C$5),OFFSET(Input!$BA26,0,R$14-$C26-1),0)*$D26","v":0},{"$f":"IF(S$14<=$C$5,Input!BN26,0)  +   R26-IF(AND($B26<S$14,S$14-$B26<$C$5),OFFSET(Input!$BA26,0,S$14-$B26-1),0)\n+IF(AND(S$14>$B26,$C26>$B26,S$14-$B26<$C$5),OFFSET(Input!$BA26,0,S$14-$B26-1),0)*$D26   -    IF(AND(S$14>$C26,S$14-$C26<$C$5),OFFSET(Input!$BA26,0,S$14-$C26-1),0)*$D26","v":0},{"$f":"IF(T$14<=$C$5,Input!BO26,0)  +   S26-IF(AND($B26<T$14,T$14-$B26<$C$5),OFFSET(Input!$BA26,0,T$14-$B26-1),0)\n+IF(AND(T$14>$B26,$C26>$B26,T$14-$B26<$C$5),OFFSET(Input!$BA26,0,T$14-$B26-1),0)*$D26   -    IF(AND(T$14>$C26,T$14-$C26<$C$5),OFFSET(Input!$BA26,0,T$14-$C26-1),0)*$D26","v":0},{"$f":"IF(U$14<=$C$5,Input!BP26,0)  +   T26-IF(AND($B26<U$14,U$14-$B26<$C$5),OFFSET(Input!$BA26,0,U$14-$B26-1),0)\n+IF(AND(U$14>$B26,$C26>$B26,U$14-$B26<$C$5),OFFSET(Input!$BA26,0,U$14-$B26-1),0)*$D26   -    IF(AND(U$14>$C26,U$14-$C26<$C$5),OFFSET(Input!$BA26,0,U$14-$C26-1),0)*$D26","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ26,0)  +   U26-IF(AND($B26<V$14,V$14-$B26<$C$5),OFFSET(Input!$BA26,0,V$14-$B26-1),0)\n+IF(AND(V$14>$B26,$C26>$B26,V$14-$B26<$C$5),OFFSET(Input!$BA26,0,V$14-$B26-1),0)*$D26   -    IF(AND(V$14>$C26,V$14-$C26<$C$5),OFFSET(Input!$BA26,0,V$14-$C26-1),0)*$D26","v":0},{"$f":"IF(W$14<=$C$5,Input!BR26,0)  +   V26-IF(AND($B26<W$14,W$14-$B26<$C$5),OFFSET(Input!$BA26,0,W$14-$B26-1),0)\n+IF(AND(W$14>$B26,$C26>$B26,W$14-$B26<$C$5),OFFSET(Input!$BA26,0,W$14-$B26-1),0)*$D26   -    IF(AND(W$14>$C26,W$14-$C26<$C$5),OFFSET(Input!$BA26,0,W$14-$C26-1),0)*$D26","v":0},{"$f":"IF(X$14<=$C$5,Input!BS26,0)  +   W26-IF(AND($B26<X$14,X$14-$B26<$C$5),OFFSET(Input!$BA26,0,X$14-$B26-1),0)\n+IF(AND(X$14>$B26,$C26>$B26,X$14-$B26<$C$5),OFFSET(Input!$BA26,0,X$14-$B26-1),0)*$D26   -    IF(AND(X$14>$C26,X$14-$C26<$C$5),OFFSET(Input!$BA26,0,X$14-$C26-1),0)*$D26","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT26,0)  +   X26-IF(AND($B26<Y$14,Y$14-$B26<$C$5),OFFSET(Input!$BA26,0,Y$14-$B26-1),0)\n+IF(AND(Y$14>$B26,$C26>$B26,Y$14-$B26<$C$5),OFFSET(Input!$BA26,0,Y$14-$B26-1),0)*$D26   -    IF(AND(Y$14>$C26,Y$14-$C26<$C$5),OFFSET(Input!$BA26,0,Y$14-$C26-1),0)*$D26","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU26,0)  +   Y26-IF(AND($B26<Z$14,Z$14-$B26<$C$5),OFFSET(Input!$BA26,0,Z$14-$B26-1),0)\n+IF(AND(Z$14>$B26,$C26>$B26,Z$14-$B26<$C$5),OFFSET(Input!$BA26,0,Z$14-$B26-1),0)*$D26   -    IF(AND(Z$14>$C26,Z$14-$C26<$C$5),OFFSET(Input!$BA26,0,Z$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV26,0)  +   Z26-IF(AND($B26<AA$14,AA$14-$B26<$C$5),OFFSET(Input!$BA26,0,AA$14-$B26-1),0)\n+IF(AND(AA$14>$B26,$C26>$B26,AA$14-$B26<$C$5),OFFSET(Input!$BA26,0,AA$14-$B26-1),0)*$D26   -    IF(AND(AA$14>$C26,AA$14-$C26<$C$5),OFFSET(Input!$BA26,0,AA$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW26,0)  +   AA26-IF(AND($B26<AB$14,AB$14-$B26<$C$5),OFFSET(Input!$BA26,0,AB$14-$B26-1),0)\n+IF(AND(AB$14>$B26,$C26>$B26,AB$14-$B26<$C$5),OFFSET(Input!$BA26,0,AB$14-$B26-1),0)*$D26   -    IF(AND(AB$14>$C26,AB$14-$C26<$C$5),OFFSET(Input!$BA26,0,AB$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX26,0)  +   AB26-IF(AND($B26<AC$14,AC$14-$B26<$C$5),OFFSET(Input!$BA26,0,AC$14-$B26-1),0)\n+IF(AND(AC$14>$B26,$C26>$B26,AC$14-$B26<$C$5),OFFSET(Input!$BA26,0,AC$14-$B26-1),0)*$D26   -    IF(AND(AC$14>$C26,AC$14-$C26<$C$5),OFFSET(Input!$BA26,0,AC$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY26,0)  +   AC26-IF(AND($B26<AD$14,AD$14-$B26<$C$5),OFFSET(Input!$BA26,0,AD$14-$B26-1),0)\n+IF(AND(AD$14>$B26,$C26>$B26,AD$14-$B26<$C$5),OFFSET(Input!$BA26,0,AD$14-$B26-1),0)*$D26   -    IF(AND(AD$14>$C26,AD$14-$C26<$C$5),OFFSET(Input!$BA26,0,AD$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ26,0)  +   AD26-IF(AND($B26<AE$14,AE$14-$B26<$C$5),OFFSET(Input!$BA26,0,AE$14-$B26-1),0)\n+IF(AND(AE$14>$B26,$C26>$B26,AE$14-$B26<$C$5),OFFSET(Input!$BA26,0,AE$14-$B26-1),0)*$D26   -    IF(AND(AE$14>$C26,AE$14-$C26<$C$5),OFFSET(Input!$BA26,0,AE$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA26,0)  +   AE26-IF(AND($B26<AF$14,AF$14-$B26<$C$5),OFFSET(Input!$BA26,0,AF$14-$B26-1),0)\n+IF(AND(AF$14>$B26,$C26>$B26,AF$14-$B26<$C$5),OFFSET(Input!$BA26,0,AF$14-$B26-1),0)*$D26   -    IF(AND(AF$14>$C26,AF$14-$C26<$C$5),OFFSET(Input!$BA26,0,AF$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB26,0)  +   AF26-IF(AND($B26<AG$14,AG$14-$B26<$C$5),OFFSET(Input!$BA26,0,AG$14-$B26-1),0)\n+IF(AND(AG$14>$B26,$C26>$B26,AG$14-$B26<$C$5),OFFSET(Input!$BA26,0,AG$14-$B26-1),0)*$D26   -    IF(AND(AG$14>$C26,AG$14-$C26<$C$5),OFFSET(Input!$BA26,0,AG$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC26,0)  +   AG26-IF(AND($B26<AH$14,AH$14-$B26<$C$5),OFFSET(Input!$BA26,0,AH$14-$B26-1),0)\n+IF(AND(AH$14>$B26,$C26>$B26,AH$14-$B26<$C$5),OFFSET(Input!$BA26,0,AH$14-$B26-1),0)*$D26   -    IF(AND(AH$14>$C26,AH$14-$C26<$C$5),OFFSET(Input!$BA26,0,AH$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD26,0)  +   AH26-IF(AND($B26<AI$14,AI$14-$B26<$C$5),OFFSET(Input!$BA26,0,AI$14-$B26-1),0)\n+IF(AND(AI$14>$B26,$C26>$B26,AI$14-$B26<$C$5),OFFSET(Input!$BA26,0,AI$14-$B26-1),0)*$D26   -    IF(AND(AI$14>$C26,AI$14-$C26<$C$5),OFFSET(Input!$BA26,0,AI$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE26,0)  +   AI26-IF(AND($B26<AJ$14,AJ$14-$B26<$C$5),OFFSET(Input!$BA26,0,AJ$14-$B26-1),0)\n+IF(AND(AJ$14>$B26,$C26>$B26,AJ$14-$B26<$C$5),OFFSET(Input!$BA26,0,AJ$14-$B26-1),0)*$D26   -    IF(AND(AJ$14>$C26,AJ$14-$C26<$C$5),OFFSET(Input!$BA26,0,AJ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF26,0)  +   AJ26-IF(AND($B26<AK$14,AK$14-$B26<$C$5),OFFSET(Input!$BA26,0,AK$14-$B26-1),0)\n+IF(AND(AK$14>$B26,$C26>$B26,AK$14-$B26<$C$5),OFFSET(Input!$BA26,0,AK$14-$B26-1),0)*$D26   -    IF(AND(AK$14>$C26,AK$14-$C26<$C$5),OFFSET(Input!$BA26,0,AK$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG26,0)  +   AK26-IF(AND($B26<AL$14,AL$14-$B26<$C$5),OFFSET(Input!$BA26,0,AL$14-$B26-1),0)\n+IF(AND(AL$14>$B26,$C26>$B26,AL$14-$B26<$C$5),OFFSET(Input!$BA26,0,AL$14-$B26-1),0)*$D26   -    IF(AND(AL$14>$C26,AL$14-$C26<$C$5),OFFSET(Input!$BA26,0,AL$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH26,0)  +   AL26-IF(AND($B26<AM$14,AM$14-$B26<$C$5),OFFSET(Input!$BA26,0,AM$14-$B26-1),0)\n+IF(AND(AM$14>$B26,$C26>$B26,AM$14-$B26<$C$5),OFFSET(Input!$BA26,0,AM$14-$B26-1),0)*$D26   -    IF(AND(AM$14>$C26,AM$14-$C26<$C$5),OFFSET(Input!$BA26,0,AM$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI26,0)  +   AM26-IF(AND($B26<AN$14,AN$14-$B26<$C$5),OFFSET(Input!$BA26,0,AN$14-$B26-1),0)\n+IF(AND(AN$14>$B26,$C26>$B26,AN$14-$B26<$C$5),OFFSET(Input!$BA26,0,AN$14-$B26-1),0)*$D26   -    IF(AND(AN$14>$C26,AN$14-$C26<$C$5),OFFSET(Input!$BA26,0,AN$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ26,0)  +   AN26-IF(AND($B26<AO$14,AO$14-$B26<$C$5),OFFSET(Input!$BA26,0,AO$14-$B26-1),0)\n+IF(AND(AO$14>$B26,$C26>$B26,AO$14-$B26<$C$5),OFFSET(Input!$BA26,0,AO$14-$B26-1),0)*$D26   -    IF(AND(AO$14>$C26,AO$14-$C26<$C$5),OFFSET(Input!$BA26,0,AO$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK26,0)  +   AO26-IF(AND($B26<AP$14,AP$14-$B26<$C$5),OFFSET(Input!$BA26,0,AP$14-$B26-1),0)\n+IF(AND(AP$14>$B26,$C26>$B26,AP$14-$B26<$C$5),OFFSET(Input!$BA26,0,AP$14-$B26-1),0)*$D26   -    IF(AND(AP$14>$C26,AP$14-$C26<$C$5),OFFSET(Input!$BA26,0,AP$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL26,0)  +   AP26-IF(AND($B26<AQ$14,AQ$14-$B26<$C$5),OFFSET(Input!$BA26,0,AQ$14-$B26-1),0)\n+IF(AND(AQ$14>$B26,$C26>$B26,AQ$14-$B26<$C$5),OFFSET(Input!$BA26,0,AQ$14-$B26-1),0)*$D26   -    IF(AND(AQ$14>$C26,AQ$14-$C26<$C$5),OFFSET(Input!$BA26,0,AQ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM26,0)  +   AQ26-IF(AND($B26<AR$14,AR$14-$B26<$C$5),OFFSET(Input!$BA26,0,AR$14-$B26-1),0)\n+IF(AND(AR$14>$B26,$C26>$B26,AR$14-$B26<$C$5),OFFSET(Input!$BA26,0,AR$14-$B26-1),0)*$D26   -    IF(AND(AR$14>$C26,AR$14-$C26<$C$5),OFFSET(Input!$BA26,0,AR$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN26,0)  +   AR26-IF(AND($B26<AS$14,AS$14-$B26<$C$5),OFFSET(Input!$BA26,0,AS$14-$B26-1),0)\n+IF(AND(AS$14>$B26,$C26>$B26,AS$14-$B26<$C$5),OFFSET(Input!$BA26,0,AS$14-$B26-1),0)*$D26   -    IF(AND(AS$14>$C26,AS$14-$C26<$C$5),OFFSET(Input!$BA26,0,AS$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO26,0)  +   AS26-IF(AND($B26<AT$14,AT$14-$B26<$C$5),OFFSET(Input!$BA26,0,AT$14-$B26-1),0)\n+IF(AND(AT$14>$B26,$C26>$B26,AT$14-$B26<$C$5),OFFSET(Input!$BA26,0,AT$14-$B26-1),0)*$D26   -    IF(AND(AT$14>$C26,AT$14-$C26<$C$5),OFFSET(Input!$BA26,0,AT$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP26,0)  +   AT26-IF(AND($B26<AU$14,AU$14-$B26<$C$5),OFFSET(Input!$BA26,0,AU$14-$B26-1),0)\n+IF(AND(AU$14>$B26,$C26>$B26,AU$14-$B26<$C$5),OFFSET(Input!$BA26,0,AU$14-$B26-1),0)*$D26   -    IF(AND(AU$14>$C26,AU$14-$C26<$C$5),OFFSET(Input!$BA26,0,AU$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ26,0)  +   AU26-IF(AND($B26<AV$14,AV$14-$B26<$C$5),OFFSET(Input!$BA26,0,AV$14-$B26-1),0)\n+IF(AND(AV$14>$B26,$C26>$B26,AV$14-$B26<$C$5),OFFSET(Input!$BA26,0,AV$14-$B26-1),0)*$D26   -    IF(AND(AV$14>$C26,AV$14-$C26<$C$5),OFFSET(Input!$BA26,0,AV$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR26,0)  +   AV26-IF(AND($B26<AW$14,AW$14-$B26<$C$5),OFFSET(Input!$BA26,0,AW$14-$B26-1),0)\n+IF(AND(AW$14>$B26,$C26>$B26,AW$14-$B26<$C$5),OFFSET(Input!$BA26,0,AW$14-$B26-1),0)*$D26   -    IF(AND(AW$14>$C26,AW$14-$C26<$C$5),OFFSET(Input!$BA26,0,AW$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS26,0)  +   AW26-IF(AND($B26<AX$14,AX$14-$B26<$C$5),OFFSET(Input!$BA26,0,AX$14-$B26-1),0)\n+IF(AND(AX$14>$B26,$C26>$B26,AX$14-$B26<$C$5),OFFSET(Input!$BA26,0,AX$14-$B26-1),0)*$D26   -    IF(AND(AX$14>$C26,AX$14-$C26<$C$5),OFFSET(Input!$BA26,0,AX$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT26,0)  +   AX26-IF(AND($B26<AY$14,AY$14-$B26<$C$5),OFFSET(Input!$BA26,0,AY$14-$B26-1),0)\n+IF(AND(AY$14>$B26,$C26>$B26,AY$14-$B26<$C$5),OFFSET(Input!$BA26,0,AY$14-$B26-1),0)*$D26   -    IF(AND(AY$14>$C26,AY$14-$C26<$C$5),OFFSET(Input!$BA26,0,AY$14-$C26-1),0)*$D26","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU26,0)  +   AY26-IF(AND($B26<AZ$14,AZ$14-$B26<$C$5),OFFSET(Input!$BA26,0,AZ$14-$B26-1),0)\n+IF(AND(AZ$14>$B26,$C26>$B26,AZ$14-$B26<$C$5),OFFSET(Input!$BA26,0,AZ$14-$B26-1),0)*$D26   -    IF(AND(AZ$14>$C26,AZ$14-$C26<$C$5),OFFSET(Input!$BA26,0,AZ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV26,0)  +   AZ26-IF(AND($B26<BA$14,BA$14-$B26<$C$5),OFFSET(Input!$BA26,0,BA$14-$B26-1),0)\n+IF(AND(BA$14>$B26,$C26>$B26,BA$14-$B26<$C$5),OFFSET(Input!$BA26,0,BA$14-$B26-1),0)*$D26   -    IF(AND(BA$14>$C26,BA$14-$C26<$C$5),OFFSET(Input!$BA26,0,BA$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW26,0)  +   BA26-IF(AND($B26<BB$14,BB$14-$B26<$C$5),OFFSET(Input!$BA26,0,BB$14-$B26-1),0)\n+IF(AND(BB$14>$B26,$C26>$B26,BB$14-$B26<$C$5),OFFSET(Input!$BA26,0,BB$14-$B26-1),0)*$D26   -    IF(AND(BB$14>$C26,BB$14-$C26<$C$5),OFFSET(Input!$BA26,0,BB$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX26,0)  +   BB26-IF(AND($B26<BC$14,BC$14-$B26<$C$5),OFFSET(Input!$BA26,0,BC$14-$B26-1),0)\n+IF(AND(BC$14>$B26,$C26>$B26,BC$14-$B26<$C$5),OFFSET(Input!$BA26,0,BC$14-$B26-1),0)*$D26   -    IF(AND(BC$14>$C26,BC$14-$C26<$C$5),OFFSET(Input!$BA26,0,BC$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY26,0)  +   BC26-IF(AND($B26<BD$14,BD$14-$B26<$C$5),OFFSET(Input!$BA26,0,BD$14-$B26-1),0)\n+IF(AND(BD$14>$B26,$C26>$B26,BD$14-$B26<$C$5),OFFSET(Input!$BA26,0,BD$14-$B26-1),0)*$D26   -    IF(AND(BD$14>$C26,BD$14-$C26<$C$5),OFFSET(Input!$BA26,0,BD$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ26,0)  +   BD26-IF(AND($B26<BE$14,BE$14-$B26<$C$5),OFFSET(Input!$BA26,0,BE$14-$B26-1),0)\n+IF(AND(BE$14>$B26,$C26>$B26,BE$14-$B26<$C$5),OFFSET(Input!$BA26,0,BE$14-$B26-1),0)*$D26   -    IF(AND(BE$14>$C26,BE$14-$C26<$C$5),OFFSET(Input!$BA26,0,BE$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA26,0)  +   BE26-IF(AND($B26<BF$14,BF$14-$B26<$C$5),OFFSET(Input!$BA26,0,BF$14-$B26-1),0)\n+IF(AND(BF$14>$B26,$C26>$B26,BF$14-$B26<$C$5),OFFSET(Input!$BA26,0,BF$14-$B26-1),0)*$D26   -    IF(AND(BF$14>$C26,BF$14-$C26<$C$5),OFFSET(Input!$BA26,0,BF$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB26,0)  +   BF26-IF(AND($B26<BG$14,BG$14-$B26<$C$5),OFFSET(Input!$BA26,0,BG$14-$B26-1),0)\n+IF(AND(BG$14>$B26,$C26>$B26,BG$14-$B26<$C$5),OFFSET(Input!$BA26,0,BG$14-$B26-1),0)*$D26   -    IF(AND(BG$14>$C26,BG$14-$C26<$C$5),OFFSET(Input!$BA26,0,BG$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC26,0)  +   BG26-IF(AND($B26<BH$14,BH$14-$B26<$C$5),OFFSET(Input!$BA26,0,BH$14-$B26-1),0)\n+IF(AND(BH$14>$B26,$C26>$B26,BH$14-$B26<$C$5),OFFSET(Input!$BA26,0,BH$14-$B26-1),0)*$D26   -    IF(AND(BH$14>$C26,BH$14-$C26<$C$5),OFFSET(Input!$BA26,0,BH$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD26,0)  +   BH26-IF(AND($B26<BI$14,BI$14-$B26<$C$5),OFFSET(Input!$BA26,0,BI$14-$B26-1),0)\n+IF(AND(BI$14>$B26,$C26>$B26,BI$14-$B26<$C$5),OFFSET(Input!$BA26,0,BI$14-$B26-1),0)*$D26   -    IF(AND(BI$14>$C26,BI$14-$C26<$C$5),OFFSET(Input!$BA26,0,BI$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE26,0)  +   BI26-IF(AND($B26<BJ$14,BJ$14-$B26<$C$5),OFFSET(Input!$BA26,0,BJ$14-$B26-1),0)\n+IF(AND(BJ$14>$B26,$C26>$B26,BJ$14-$B26<$C$5),OFFSET(Input!$BA26,0,BJ$14-$B26-1),0)*$D26   -    IF(AND(BJ$14>$C26,BJ$14-$C26<$C$5),OFFSET(Input!$BA26,0,BJ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF26,0)  +   BJ26-IF(AND($B26<BK$14,BK$14-$B26<$C$5),OFFSET(Input!$BA26,0,BK$14-$B26-1),0)\n+IF(AND(BK$14>$B26,$C26>$B26,BK$14-$B26<$C$5),OFFSET(Input!$BA26,0,BK$14-$B26-1),0)*$D26   -    IF(AND(BK$14>$C26,BK$14-$C26<$C$5),OFFSET(Input!$BA26,0,BK$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG26,0)  +   BK26-IF(AND($B26<BL$14,BL$14-$B26<$C$5),OFFSET(Input!$BA26,0,BL$14-$B26-1),0)\n+IF(AND(BL$14>$B26,$C26>$B26,BL$14-$B26<$C$5),OFFSET(Input!$BA26,0,BL$14-$B26-1),0)*$D26   -    IF(AND(BL$14>$C26,BL$14-$C26<$C$5),OFFSET(Input!$BA26,0,BL$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH26,0)  +   BL26-IF(AND($B26<BM$14,BM$14-$B26<$C$5),OFFSET(Input!$BA26,0,BM$14-$B26-1),0)\n+IF(AND(BM$14>$B26,$C26>$B26,BM$14-$B26<$C$5),OFFSET(Input!$BA26,0,BM$14-$B26-1),0)*$D26   -    IF(AND(BM$14>$C26,BM$14-$C26<$C$5),OFFSET(Input!$BA26,0,BM$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI26,0)  +   BM26-IF(AND($B26<BN$14,BN$14-$B26<$C$5),OFFSET(Input!$BA26,0,BN$14-$B26-1),0)\n+IF(AND(BN$14>$B26,$C26>$B26,BN$14-$B26<$C$5),OFFSET(Input!$BA26,0,BN$14-$B26-1),0)*$D26   -    IF(AND(BN$14>$C26,BN$14-$C26<$C$5),OFFSET(Input!$BA26,0,BN$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ26,0)  +   BN26-IF(AND($B26<BO$14,BO$14-$B26<$C$5),OFFSET(Input!$BA26,0,BO$14-$B26-1),0)\n+IF(AND(BO$14>$B26,$C26>$B26,BO$14-$B26<$C$5),OFFSET(Input!$BA26,0,BO$14-$B26-1),0)*$D26   -    IF(AND(BO$14>$C26,BO$14-$C26<$C$5),OFFSET(Input!$BA26,0,BO$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK26,0)  +   BO26-IF(AND($B26<BP$14,BP$14-$B26<$C$5),OFFSET(Input!$BA26,0,BP$14-$B26-1),0)\n+IF(AND(BP$14>$B26,$C26>$B26,BP$14-$B26<$C$5),OFFSET(Input!$BA26,0,BP$14-$B26-1),0)*$D26   -    IF(AND(BP$14>$C26,BP$14-$C26<$C$5),OFFSET(Input!$BA26,0,BP$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL26,0)  +   BP26-IF(AND($B26<BQ$14,BQ$14-$B26<$C$5),OFFSET(Input!$BA26,0,BQ$14-$B26-1),0)\n+IF(AND(BQ$14>$B26,$C26>$B26,BQ$14-$B26<$C$5),OFFSET(Input!$BA26,0,BQ$14-$B26-1),0)*$D26   -    IF(AND(BQ$14>$C26,BQ$14-$C26<$C$5),OFFSET(Input!$BA26,0,BQ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM26,0)  +   BQ26-IF(AND($B26<BR$14,BR$14-$B26<$C$5),OFFSET(Input!$BA26,0,BR$14-$B26-1),0)\n+IF(AND(BR$14>$B26,$C26>$B26,BR$14-$B26<$C$5),OFFSET(Input!$BA26,0,BR$14-$B26-1),0)*$D26   -    IF(AND(BR$14>$C26,BR$14-$C26<$C$5),OFFSET(Input!$BA26,0,BR$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN26,0)  +   BR26-IF(AND($B26<BS$14,BS$14-$B26<$C$5),OFFSET(Input!$BA26,0,BS$14-$B26-1),0)\n+IF(AND(BS$14>$B26,$C26>$B26,BS$14-$B26<$C$5),OFFSET(Input!$BA26,0,BS$14-$B26-1),0)*$D26   -    IF(AND(BS$14>$C26,BS$14-$C26<$C$5),OFFSET(Input!$BA26,0,BS$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO26,0)  +   BS26-IF(AND($B26<BT$14,BT$14-$B26<$C$5),OFFSET(Input!$BA26,0,BT$14-$B26-1),0)\n+IF(AND(BT$14>$B26,$C26>$B26,BT$14-$B26<$C$5),OFFSET(Input!$BA26,0,BT$14-$B26-1),0)*$D26   -    IF(AND(BT$14>$C26,BT$14-$C26<$C$5),OFFSET(Input!$BA26,0,BT$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP26,0)  +   BT26-IF(AND($B26<BU$14,BU$14-$B26<$C$5),OFFSET(Input!$BA26,0,BU$14-$B26-1),0)\n+IF(AND(BU$14>$B26,$C26>$B26,BU$14-$B26<$C$5),OFFSET(Input!$BA26,0,BU$14-$B26-1),0)*$D26   -    IF(AND(BU$14>$C26,BU$14-$C26<$C$5),OFFSET(Input!$BA26,0,BU$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ26,0)  +   BU26-IF(AND($B26<BV$14,BV$14-$B26<$C$5),OFFSET(Input!$BA26,0,BV$14-$B26-1),0)\n+IF(AND(BV$14>$B26,$C26>$B26,BV$14-$B26<$C$5),OFFSET(Input!$BA26,0,BV$14-$B26-1),0)*$D26   -    IF(AND(BV$14>$C26,BV$14-$C26<$C$5),OFFSET(Input!$BA26,0,BV$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR26,0)  +   BV26-IF(AND($B26<BW$14,BW$14-$B26<$C$5),OFFSET(Input!$BA26,0,BW$14-$B26-1),0)\n+IF(AND(BW$14>$B26,$C26>$B26,BW$14-$B26<$C$5),OFFSET(Input!$BA26,0,BW$14-$B26-1),0)*$D26   -    IF(AND(BW$14>$C26,BW$14-$C26<$C$5),OFFSET(Input!$BA26,0,BW$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS26,0)  +   BW26-IF(AND($B26<BX$14,BX$14-$B26<$C$5),OFFSET(Input!$BA26,0,BX$14-$B26-1),0)\n+IF(AND(BX$14>$B26,$C26>$B26,BX$14-$B26<$C$5),OFFSET(Input!$BA26,0,BX$14-$B26-1),0)*$D26   -    IF(AND(BX$14>$C26,BX$14-$C26<$C$5),OFFSET(Input!$BA26,0,BX$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT26,0)  +   BX26-IF(AND($B26<BY$14,BY$14-$B26<$C$5),OFFSET(Input!$BA26,0,BY$14-$B26-1),0)\n+IF(AND(BY$14>$B26,$C26>$B26,BY$14-$B26<$C$5),OFFSET(Input!$BA26,0,BY$14-$B26-1),0)*$D26   -    IF(AND(BY$14>$C26,BY$14-$C26<$C$5),OFFSET(Input!$BA26,0,BY$14-$C26-1),0)*$D26","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU26,0)  +   BY26-IF(AND($B26<BZ$14,BZ$14-$B26<$C$5),OFFSET(Input!$BA26,0,BZ$14-$B26-1),0)\n+IF(AND(BZ$14>$B26,$C26>$B26,BZ$14-$B26<$C$5),OFFSET(Input!$BA26,0,BZ$14-$B26-1),0)*$D26   -    IF(AND(BZ$14>$C26,BZ$14-$C26<$C$5),OFFSET(Input!$BA26,0,BZ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV26,0)  +   BZ26-IF(AND($B26<CA$14,CA$14-$B26<$C$5),OFFSET(Input!$BA26,0,CA$14-$B26-1),0)\n+IF(AND(CA$14>$B26,$C26>$B26,CA$14-$B26<$C$5),OFFSET(Input!$BA26,0,CA$14-$B26-1),0)*$D26   -    IF(AND(CA$14>$C26,CA$14-$C26<$C$5),OFFSET(Input!$BA26,0,CA$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW26,0)  +   CA26-IF(AND($B26<CB$14,CB$14-$B26<$C$5),OFFSET(Input!$BA26,0,CB$14-$B26-1),0)\n+IF(AND(CB$14>$B26,$C26>$B26,CB$14-$B26<$C$5),OFFSET(Input!$BA26,0,CB$14-$B26-1),0)*$D26   -    IF(AND(CB$14>$C26,CB$14-$C26<$C$5),OFFSET(Input!$BA26,0,CB$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX26,0)  +   CB26-IF(AND($B26<CC$14,CC$14-$B26<$C$5),OFFSET(Input!$BA26,0,CC$14-$B26-1),0)\n+IF(AND(CC$14>$B26,$C26>$B26,CC$14-$B26<$C$5),OFFSET(Input!$BA26,0,CC$14-$B26-1),0)*$D26   -    IF(AND(CC$14>$C26,CC$14-$C26<$C$5),OFFSET(Input!$BA26,0,CC$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY26,0)  +   CC26-IF(AND($B26<CD$14,CD$14-$B26<$C$5),OFFSET(Input!$BA26,0,CD$14-$B26-1),0)\n+IF(AND(CD$14>$B26,$C26>$B26,CD$14-$B26<$C$5),OFFSET(Input!$BA26,0,CD$14-$B26-1),0)*$D26   -    IF(AND(CD$14>$C26,CD$14-$C26<$C$5),OFFSET(Input!$BA26,0,CD$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ26,0)  +   CD26-IF(AND($B26<CE$14,CE$14-$B26<$C$5),OFFSET(Input!$BA26,0,CE$14-$B26-1),0)\n+IF(AND(CE$14>$B26,$C26>$B26,CE$14-$B26<$C$5),OFFSET(Input!$BA26,0,CE$14-$B26-1),0)*$D26   -    IF(AND(CE$14>$C26,CE$14-$C26<$C$5),OFFSET(Input!$BA26,0,CE$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA26,0)  +   CE26-IF(AND($B26<CF$14,CF$14-$B26<$C$5),OFFSET(Input!$BA26,0,CF$14-$B26-1),0)\n+IF(AND(CF$14>$B26,$C26>$B26,CF$14-$B26<$C$5),OFFSET(Input!$BA26,0,CF$14-$B26-1),0)*$D26   -    IF(AND(CF$14>$C26,CF$14-$C26<$C$5),OFFSET(Input!$BA26,0,CF$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB26,0)  +   CF26-IF(AND($B26<CG$14,CG$14-$B26<$C$5),OFFSET(Input!$BA26,0,CG$14-$B26-1),0)\n+IF(AND(CG$14>$B26,$C26>$B26,CG$14-$B26<$C$5),OFFSET(Input!$BA26,0,CG$14-$B26-1),0)*$D26   -    IF(AND(CG$14>$C26,CG$14-$C26<$C$5),OFFSET(Input!$BA26,0,CG$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC26,0)  +   CG26-IF(AND($B26<CH$14,CH$14-$B26<$C$5),OFFSET(Input!$BA26,0,CH$14-$B26-1),0)\n+IF(AND(CH$14>$B26,$C26>$B26,CH$14-$B26<$C$5),OFFSET(Input!$BA26,0,CH$14-$B26-1),0)*$D26   -    IF(AND(CH$14>$C26,CH$14-$C26<$C$5),OFFSET(Input!$BA26,0,CH$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED26,0)  +   CH26-IF(AND($B26<CI$14,CI$14-$B26<$C$5),OFFSET(Input!$BA26,0,CI$14-$B26-1),0)\n+IF(AND(CI$14>$B26,$C26>$B26,CI$14-$B26<$C$5),OFFSET(Input!$BA26,0,CI$14-$B26-1),0)*$D26   -    IF(AND(CI$14>$C26,CI$14-$C26<$C$5),OFFSET(Input!$BA26,0,CI$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE26,0)  +   CI26-IF(AND($B26<CJ$14,CJ$14-$B26<$C$5),OFFSET(Input!$BA26,0,CJ$14-$B26-1),0)\n+IF(AND(CJ$14>$B26,$C26>$B26,CJ$14-$B26<$C$5),OFFSET(Input!$BA26,0,CJ$14-$B26-1),0)*$D26   -    IF(AND(CJ$14>$C26,CJ$14-$C26<$C$5),OFFSET(Input!$BA26,0,CJ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF26,0)  +   CJ26-IF(AND($B26<CK$14,CK$14-$B26<$C$5),OFFSET(Input!$BA26,0,CK$14-$B26-1),0)\n+IF(AND(CK$14>$B26,$C26>$B26,CK$14-$B26<$C$5),OFFSET(Input!$BA26,0,CK$14-$B26-1),0)*$D26   -    IF(AND(CK$14>$C26,CK$14-$C26<$C$5),OFFSET(Input!$BA26,0,CK$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG26,0)  +   CK26-IF(AND($B26<CL$14,CL$14-$B26<$C$5),OFFSET(Input!$BA26,0,CL$14-$B26-1),0)\n+IF(AND(CL$14>$B26,$C26>$B26,CL$14-$B26<$C$5),OFFSET(Input!$BA26,0,CL$14-$B26-1),0)*$D26   -    IF(AND(CL$14>$C26,CL$14-$C26<$C$5),OFFSET(Input!$BA26,0,CL$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH26,0)  +   CL26-IF(AND($B26<CM$14,CM$14-$B26<$C$5),OFFSET(Input!$BA26,0,CM$14-$B26-1),0)\n+IF(AND(CM$14>$B26,$C26>$B26,CM$14-$B26<$C$5),OFFSET(Input!$BA26,0,CM$14-$B26-1),0)*$D26   -    IF(AND(CM$14>$C26,CM$14-$C26<$C$5),OFFSET(Input!$BA26,0,CM$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI26,0)  +   CM26-IF(AND($B26<CN$14,CN$14-$B26<$C$5),OFFSET(Input!$BA26,0,CN$14-$B26-1),0)\n+IF(AND(CN$14>$B26,$C26>$B26,CN$14-$B26<$C$5),OFFSET(Input!$BA26,0,CN$14-$B26-1),0)*$D26   -    IF(AND(CN$14>$C26,CN$14-$C26<$C$5),OFFSET(Input!$BA26,0,CN$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ26,0)  +   CN26-IF(AND($B26<CO$14,CO$14-$B26<$C$5),OFFSET(Input!$BA26,0,CO$14-$B26-1),0)\n+IF(AND(CO$14>$B26,$C26>$B26,CO$14-$B26<$C$5),OFFSET(Input!$BA26,0,CO$14-$B26-1),0)*$D26   -    IF(AND(CO$14>$C26,CO$14-$C26<$C$5),OFFSET(Input!$BA26,0,CO$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK26,0)  +   CO26-IF(AND($B26<CP$14,CP$14-$B26<$C$5),OFFSET(Input!$BA26,0,CP$14-$B26-1),0)\n+IF(AND(CP$14>$B26,$C26>$B26,CP$14-$B26<$C$5),OFFSET(Input!$BA26,0,CP$14-$B26-1),0)*$D26   -    IF(AND(CP$14>$C26,CP$14-$C26<$C$5),OFFSET(Input!$BA26,0,CP$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL26,0)  +   CP26-IF(AND($B26<CQ$14,CQ$14-$B26<$C$5),OFFSET(Input!$BA26,0,CQ$14-$B26-1),0)\n+IF(AND(CQ$14>$B26,$C26>$B26,CQ$14-$B26<$C$5),OFFSET(Input!$BA26,0,CQ$14-$B26-1),0)*$D26   -    IF(AND(CQ$14>$C26,CQ$14-$C26<$C$5),OFFSET(Input!$BA26,0,CQ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM26,0)  +   CQ26-IF(AND($B26<CR$14,CR$14-$B26<$C$5),OFFSET(Input!$BA26,0,CR$14-$B26-1),0)\n+IF(AND(CR$14>$B26,$C26>$B26,CR$14-$B26<$C$5),OFFSET(Input!$BA26,0,CR$14-$B26-1),0)*$D26   -    IF(AND(CR$14>$C26,CR$14-$C26<$C$5),OFFSET(Input!$BA26,0,CR$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN26,0)  +   CR26-IF(AND($B26<CS$14,CS$14-$B26<$C$5),OFFSET(Input!$BA26,0,CS$14-$B26-1),0)\n+IF(AND(CS$14>$B26,$C26>$B26,CS$14-$B26<$C$5),OFFSET(Input!$BA26,0,CS$14-$B26-1),0)*$D26   -    IF(AND(CS$14>$C26,CS$14-$C26<$C$5),OFFSET(Input!$BA26,0,CS$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO26,0)  +   CS26-IF(AND($B26<CT$14,CT$14-$B26<$C$5),OFFSET(Input!$BA26,0,CT$14-$B26-1),0)\n+IF(AND(CT$14>$B26,$C26>$B26,CT$14-$B26<$C$5),OFFSET(Input!$BA26,0,CT$14-$B26-1),0)*$D26   -    IF(AND(CT$14>$C26,CT$14-$C26<$C$5),OFFSET(Input!$BA26,0,CT$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP26,0)  +   CT26-IF(AND($B26<CU$14,CU$14-$B26<$C$5),OFFSET(Input!$BA26,0,CU$14-$B26-1),0)\n+IF(AND(CU$14>$B26,$C26>$B26,CU$14-$B26<$C$5),OFFSET(Input!$BA26,0,CU$14-$B26-1),0)*$D26   -    IF(AND(CU$14>$C26,CU$14-$C26<$C$5),OFFSET(Input!$BA26,0,CU$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ26,0)  +   CU26-IF(AND($B26<CV$14,CV$14-$B26<$C$5),OFFSET(Input!$BA26,0,CV$14-$B26-1),0)\n+IF(AND(CV$14>$B26,$C26>$B26,CV$14-$B26<$C$5),OFFSET(Input!$BA26,0,CV$14-$B26-1),0)*$D26   -    IF(AND(CV$14>$C26,CV$14-$C26<$C$5),OFFSET(Input!$BA26,0,CV$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER26,0)  +   CV26-IF(AND($B26<CW$14,CW$14-$B26<$C$5),OFFSET(Input!$BA26,0,CW$14-$B26-1),0)\n+IF(AND(CW$14>$B26,$C26>$B26,CW$14-$B26<$C$5),OFFSET(Input!$BA26,0,CW$14-$B26-1),0)*$D26   -    IF(AND(CW$14>$C26,CW$14-$C26<$C$5),OFFSET(Input!$BA26,0,CW$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES26,0)  +   CW26-IF(AND($B26<CX$14,CX$14-$B26<$C$5),OFFSET(Input!$BA26,0,CX$14-$B26-1),0)\n+IF(AND(CX$14>$B26,$C26>$B26,CX$14-$B26<$C$5),OFFSET(Input!$BA26,0,CX$14-$B26-1),0)*$D26   -    IF(AND(CX$14>$C26,CX$14-$C26<$C$5),OFFSET(Input!$BA26,0,CX$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET26,0)  +   CX26-IF(AND($B26<CY$14,CY$14-$B26<$C$5),OFFSET(Input!$BA26,0,CY$14-$B26-1),0)\n+IF(AND(CY$14>$B26,$C26>$B26,CY$14-$B26<$C$5),OFFSET(Input!$BA26,0,CY$14-$B26-1),0)*$D26   -    IF(AND(CY$14>$C26,CY$14-$C26<$C$5),OFFSET(Input!$BA26,0,CY$14-$C26-1),0)*$D26","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU26,0)  +   CY26-IF(AND($B26<CZ$14,CZ$14-$B26<$C$5),OFFSET(Input!$BA26,0,CZ$14-$B26-1),0)\n+IF(AND(CZ$14>$B26,$C26>$B26,CZ$14-$B26<$C$5),OFFSET(Input!$BA26,0,CZ$14-$B26-1),0)*$D26   -    IF(AND(CZ$14>$C26,CZ$14-$C26<$C$5),OFFSET(Input!$BA26,0,CZ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV26,0)  +   CZ26-IF(AND($B26<DA$14,DA$14-$B26<$C$5),OFFSET(Input!$BA26,0,DA$14-$B26-1),0)\n+IF(AND(DA$14>$B26,$C26>$B26,DA$14-$B26<$C$5),OFFSET(Input!$BA26,0,DA$14-$B26-1),0)*$D26   -    IF(AND(DA$14>$C26,DA$14-$C26<$C$5),OFFSET(Input!$BA26,0,DA$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW26,0)  +   DA26-IF(AND($B26<DB$14,DB$14-$B26<$C$5),OFFSET(Input!$BA26,0,DB$14-$B26-1),0)\n+IF(AND(DB$14>$B26,$C26>$B26,DB$14-$B26<$C$5),OFFSET(Input!$BA26,0,DB$14-$B26-1),0)*$D26   -    IF(AND(DB$14>$C26,DB$14-$C26<$C$5),OFFSET(Input!$BA26,0,DB$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX26,0)  +   DB26-IF(AND($B26<DC$14,DC$14-$B26<$C$5),OFFSET(Input!$BA26,0,DC$14-$B26-1),0)\n+IF(AND(DC$14>$B26,$C26>$B26,DC$14-$B26<$C$5),OFFSET(Input!$BA26,0,DC$14-$B26-1),0)*$D26   -    IF(AND(DC$14>$C26,DC$14-$C26<$C$5),OFFSET(Input!$BA26,0,DC$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY26,0)  +   DC26-IF(AND($B26<DD$14,DD$14-$B26<$C$5),OFFSET(Input!$BA26,0,DD$14-$B26-1),0)\n+IF(AND(DD$14>$B26,$C26>$B26,DD$14-$B26<$C$5),OFFSET(Input!$BA26,0,DD$14-$B26-1),0)*$D26   -    IF(AND(DD$14>$C26,DD$14-$C26<$C$5),OFFSET(Input!$BA26,0,DD$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ26,0)  +   DD26-IF(AND($B26<DE$14,DE$14-$B26<$C$5),OFFSET(Input!$BA26,0,DE$14-$B26-1),0)\n+IF(AND(DE$14>$B26,$C26>$B26,DE$14-$B26<$C$5),OFFSET(Input!$BA26,0,DE$14-$B26-1),0)*$D26   -    IF(AND(DE$14>$C26,DE$14-$C26<$C$5),OFFSET(Input!$BA26,0,DE$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA26,0)  +   DE26-IF(AND($B26<DF$14,DF$14-$B26<$C$5),OFFSET(Input!$BA26,0,DF$14-$B26-1),0)\n+IF(AND(DF$14>$B26,$C26>$B26,DF$14-$B26<$C$5),OFFSET(Input!$BA26,0,DF$14-$B26-1),0)*$D26   -    IF(AND(DF$14>$C26,DF$14-$C26<$C$5),OFFSET(Input!$BA26,0,DF$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB26,0)  +   DF26-IF(AND($B26<DG$14,DG$14-$B26<$C$5),OFFSET(Input!$BA26,0,DG$14-$B26-1),0)\n+IF(AND(DG$14>$B26,$C26>$B26,DG$14-$B26<$C$5),OFFSET(Input!$BA26,0,DG$14-$B26-1),0)*$D26   -    IF(AND(DG$14>$C26,DG$14-$C26<$C$5),OFFSET(Input!$BA26,0,DG$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC26,0)  +   DG26-IF(AND($B26<DH$14,DH$14-$B26<$C$5),OFFSET(Input!$BA26,0,DH$14-$B26-1),0)\n+IF(AND(DH$14>$B26,$C26>$B26,DH$14-$B26<$C$5),OFFSET(Input!$BA26,0,DH$14-$B26-1),0)*$D26   -    IF(AND(DH$14>$C26,DH$14-$C26<$C$5),OFFSET(Input!$BA26,0,DH$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD26,0)  +   DH26-IF(AND($B26<DI$14,DI$14-$B26<$C$5),OFFSET(Input!$BA26,0,DI$14-$B26-1),0)\n+IF(AND(DI$14>$B26,$C26>$B26,DI$14-$B26<$C$5),OFFSET(Input!$BA26,0,DI$14-$B26-1),0)*$D26   -    IF(AND(DI$14>$C26,DI$14-$C26<$C$5),OFFSET(Input!$BA26,0,DI$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE26,0)  +   DI26-IF(AND($B26<DJ$14,DJ$14-$B26<$C$5),OFFSET(Input!$BA26,0,DJ$14-$B26-1),0)\n+IF(AND(DJ$14>$B26,$C26>$B26,DJ$14-$B26<$C$5),OFFSET(Input!$BA26,0,DJ$14-$B26-1),0)*$D26   -    IF(AND(DJ$14>$C26,DJ$14-$C26<$C$5),OFFSET(Input!$BA26,0,DJ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF26,0)  +   DJ26-IF(AND($B26<DK$14,DK$14-$B26<$C$5),OFFSET(Input!$BA26,0,DK$14-$B26-1),0)\n+IF(AND(DK$14>$B26,$C26>$B26,DK$14-$B26<$C$5),OFFSET(Input!$BA26,0,DK$14-$B26-1),0)*$D26   -    IF(AND(DK$14>$C26,DK$14-$C26<$C$5),OFFSET(Input!$BA26,0,DK$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG26,0)  +   DK26-IF(AND($B26<DL$14,DL$14-$B26<$C$5),OFFSET(Input!$BA26,0,DL$14-$B26-1),0)\n+IF(AND(DL$14>$B26,$C26>$B26,DL$14-$B26<$C$5),OFFSET(Input!$BA26,0,DL$14-$B26-1),0)*$D26   -    IF(AND(DL$14>$C26,DL$14-$C26<$C$5),OFFSET(Input!$BA26,0,DL$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH26,0)  +   DL26-IF(AND($B26<DM$14,DM$14-$B26<$C$5),OFFSET(Input!$BA26,0,DM$14-$B26-1),0)\n+IF(AND(DM$14>$B26,$C26>$B26,DM$14-$B26<$C$5),OFFSET(Input!$BA26,0,DM$14-$B26-1),0)*$D26   -    IF(AND(DM$14>$C26,DM$14-$C26<$C$5),OFFSET(Input!$BA26,0,DM$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI26,0)  +   DM26-IF(AND($B26<DN$14,DN$14-$B26<$C$5),OFFSET(Input!$BA26,0,DN$14-$B26-1),0)\n+IF(AND(DN$14>$B26,$C26>$B26,DN$14-$B26<$C$5),OFFSET(Input!$BA26,0,DN$14-$B26-1),0)*$D26   -    IF(AND(DN$14>$C26,DN$14-$C26<$C$5),OFFSET(Input!$BA26,0,DN$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ26,0)  +   DN26-IF(AND($B26<DO$14,DO$14-$B26<$C$5),OFFSET(Input!$BA26,0,DO$14-$B26-1),0)\n+IF(AND(DO$14>$B26,$C26>$B26,DO$14-$B26<$C$5),OFFSET(Input!$BA26,0,DO$14-$B26-1),0)*$D26   -    IF(AND(DO$14>$C26,DO$14-$C26<$C$5),OFFSET(Input!$BA26,0,DO$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK26,0)  +   DO26-IF(AND($B26<DP$14,DP$14-$B26<$C$5),OFFSET(Input!$BA26,0,DP$14-$B26-1),0)\n+IF(AND(DP$14>$B26,$C26>$B26,DP$14-$B26<$C$5),OFFSET(Input!$BA26,0,DP$14-$B26-1),0)*$D26   -    IF(AND(DP$14>$C26,DP$14-$C26<$C$5),OFFSET(Input!$BA26,0,DP$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL26,0)  +   DP26-IF(AND($B26<DQ$14,DQ$14-$B26<$C$5),OFFSET(Input!$BA26,0,DQ$14-$B26-1),0)\n+IF(AND(DQ$14>$B26,$C26>$B26,DQ$14-$B26<$C$5),OFFSET(Input!$BA26,0,DQ$14-$B26-1),0)*$D26   -    IF(AND(DQ$14>$C26,DQ$14-$C26<$C$5),OFFSET(Input!$BA26,0,DQ$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM26,0)  +   DQ26-IF(AND($B26<DR$14,DR$14-$B26<$C$5),OFFSET(Input!$BA26,0,DR$14-$B26-1),0)\n+IF(AND(DR$14>$B26,$C26>$B26,DR$14-$B26<$C$5),OFFSET(Input!$BA26,0,DR$14-$B26-1),0)*$D26   -    IF(AND(DR$14>$C26,DR$14-$C26<$C$5),OFFSET(Input!$BA26,0,DR$14-$C26-1),0)*$D26","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN26,0)  +   DR26-IF(AND($B26<DS$14,DS$14-$B26<$C$5),OFFSET(Input!$BA26,0,DS$14-$B26-1),0)\n+IF(AND(DS$14>$B26,$C26>$B26,DS$14-$B26<$C$5),OFFSET(Input!$BA26,0,DS$14-$B26-1),0)*$D26   -    IF(AND(DS$14>$C26,DS$14-$C26<$C$5),OFFSET(Input!$BA26,0,DS$14-$C26-1),0)*$D26","v":0}]
[{"$f":"Calcs!A27","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E27),1,Calcs!E27)*Periods,0)","v":0},{"$f":"ROUND(MAX(B27,Input!Z27*Periods),0)","v":0},{"$f":"IF(Calcs!DY27>Calcs!DZ27,IF(Input!R27<>0,Input!AC27/Input!R27,0),IF(Input!V27<>0,Input!AE27/Input!V27,0))","v":0},null,{"$f":"Input!BA27","v":0},{"$f":"IF(G$14<=$C$5,Input!BB27,0)  +   F27-IF(AND($B27<G$14,G$14-$B27<$C$5),OFFSET(Input!$BA27,0,G$14-$B27-1),0)\n+IF(AND(G$14>$B27,$C27>$B27,G$14-$B27<$C$5),OFFSET(Input!$BA27,0,G$14-$B27-1),0)*$D27   -    IF(AND(G$14>$C27,G$14-$C27<$C$5),OFFSET(Input!$BA27,0,G$14-$C27-1),0)*$D27","v":0},{"$f":"IF(H$14<=$C$5,Input!BC27,0)  +   G27-IF(AND($B27<H$14,H$14-$B27<$C$5),OFFSET(Input!$BA27,0,H$14-$B27-1),0)\n+IF(AND(H$14>$B27,$C27>$B27,H$14-$B27<$C$5),OFFSET(Input!$BA27,0,H$14-$B27-1),0)*$D27   -    IF(AND(H$14>$C27,H$14-$C27<$C$5),OFFSET(Input!$BA27,0,H$14-$C27-1),0)*$D27","v":0},{"$f":"IF(I$14<=$C$5,Input!BD27,0)  +   H27-IF(AND($B27<I$14,I$14-$B27<$C$5),OFFSET(Input!$BA27,0,I$14-$B27-1),0)\n+IF(AND(I$14>$B27,$C27>$B27,I$14-$B27<$C$5),OFFSET(Input!$BA27,0,I$14-$B27-1),0)*$D27   -    IF(AND(I$14>$C27,I$14-$C27<$C$5),OFFSET(Input!$BA27,0,I$14-$C27-1),0)*$D27","v":0},{"$f":"IF(J$14<=$C$5,Input!BE27,0)  +   I27-IF(AND($B27<J$14,J$14-$B27<$C$5),OFFSET(Input!$BA27,0,J$14-$B27-1),0)\n+IF(AND(J$14>$B27,$C27>$B27,J$14-$B27<$C$5),OFFSET(Input!$BA27,0,J$14-$B27-1),0)*$D27   -    IF(AND(J$14>$C27,J$14-$C27<$C$5),OFFSET(Input!$BA27,0,J$14-$C27-1),0)*$D27","v":0},{"$f":"IF(K$14<=$C$5,Input!BF27,0)  +   J27-IF(AND($B27<K$14,K$14-$B27<$C$5),OFFSET(Input!$BA27,0,K$14-$B27-1),0)\n+IF(AND(K$14>$B27,$C27>$B27,K$14-$B27<$C$5),OFFSET(Input!$BA27,0,K$14-$B27-1),0)*$D27   -    IF(AND(K$14>$C27,K$14-$C27<$C$5),OFFSET(Input!$BA27,0,K$14-$C27-1),0)*$D27","v":0},{"$f":"IF(L$14<=$C$5,Input!BG27,0)  +   K27-IF(AND($B27<L$14,L$14-$B27<$C$5),OFFSET(Input!$BA27,0,L$14-$B27-1),0)\n+IF(AND(L$14>$B27,$C27>$B27,L$14-$B27<$C$5),OFFSET(Input!$BA27,0,L$14-$B27-1),0)*$D27   -    IF(AND(L$14>$C27,L$14-$C27<$C$5),OFFSET(Input!$BA27,0,L$14-$C27-1),0)*$D27","v":0},{"$f":"IF(M$14<=$C$5,Input!BH27,0)  +   L27-IF(AND($B27<M$14,M$14-$B27<$C$5),OFFSET(Input!$BA27,0,M$14-$B27-1),0)\n+IF(AND(M$14>$B27,$C27>$B27,M$14-$B27<$C$5),OFFSET(Input!$BA27,0,M$14-$B27-1),0)*$D27   -    IF(AND(M$14>$C27,M$14-$C27<$C$5),OFFSET(Input!$BA27,0,M$14-$C27-1),0)*$D27","v":0},{"$f":"IF(N$14<=$C$5,Input!BI27,0)  +   M27-IF(AND($B27<N$14,N$14-$B27<$C$5),OFFSET(Input!$BA27,0,N$14-$B27-1),0)\n+IF(AND(N$14>$B27,$C27>$B27,N$14-$B27<$C$5),OFFSET(Input!$BA27,0,N$14-$B27-1),0)*$D27   -    IF(AND(N$14>$C27,N$14-$C27<$C$5),OFFSET(Input!$BA27,0,N$14-$C27-1),0)*$D27","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ27,0)  +   N27-IF(AND($B27<O$14,O$14-$B27<$C$5),OFFSET(Input!$BA27,0,O$14-$B27-1),0)\n+IF(AND(O$14>$B27,$C27>$B27,O$14-$B27<$C$5),OFFSET(Input!$BA27,0,O$14-$B27-1),0)*$D27   -    IF(AND(O$14>$C27,O$14-$C27<$C$5),OFFSET(Input!$BA27,0,O$14-$C27-1),0)*$D27","v":0},{"$f":"IF(P$14<=$C$5,Input!BK27,0)  +   O27-IF(AND($B27<P$14,P$14-$B27<$C$5),OFFSET(Input!$BA27,0,P$14-$B27-1),0)\n+IF(AND(P$14>$B27,$C27>$B27,P$14-$B27<$C$5),OFFSET(Input!$BA27,0,P$14-$B27-1),0)*$D27   -    IF(AND(P$14>$C27,P$14-$C27<$C$5),OFFSET(Input!$BA27,0,P$14-$C27-1),0)*$D27","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL27,0)  +   P27-IF(AND($B27<Q$14,Q$14-$B27<$C$5),OFFSET(Input!$BA27,0,Q$14-$B27-1),0)\n+IF(AND(Q$14>$B27,$C27>$B27,Q$14-$B27<$C$5),OFFSET(Input!$BA27,0,Q$14-$B27-1),0)*$D27   -    IF(AND(Q$14>$C27,Q$14-$C27<$C$5),OFFSET(Input!$BA27,0,Q$14-$C27-1),0)*$D27","v":0},{"$f":"IF(R$14<=$C$5,Input!BM27,0)  +   Q27-IF(AND($B27<R$14,R$14-$B27<$C$5),OFFSET(Input!$BA27,0,R$14-$B27-1),0)\n+IF(AND(R$14>$B27,$C27>$B27,R$14-$B27<$C$5),OFFSET(Input!$BA27,0,R$14-$B27-1),0)*$D27   -    IF(AND(R$14>$C27,R$14-$C27<$C$5),OFFSET(Input!$BA27,0,R$14-$C27-1),0)*$D27","v":0},{"$f":"IF(S$14<=$C$5,Input!BN27,0)  +   R27-IF(AND($B27<S$14,S$14-$B27<$C$5),OFFSET(Input!$BA27,0,S$14-$B27-1),0)\n+IF(AND(S$14>$B27,$C27>$B27,S$14-$B27<$C$5),OFFSET(Input!$BA27,0,S$14-$B27-1),0)*$D27   -    IF(AND(S$14>$C27,S$14-$C27<$C$5),OFFSET(Input!$BA27,0,S$14-$C27-1),0)*$D27","v":0},{"$f":"IF(T$14<=$C$5,Input!BO27,0)  +   S27-IF(AND($B27<T$14,T$14-$B27<$C$5),OFFSET(Input!$BA27,0,T$14-$B27-1),0)\n+IF(AND(T$14>$B27,$C27>$B27,T$14-$B27<$C$5),OFFSET(Input!$BA27,0,T$14-$B27-1),0)*$D27   -    IF(AND(T$14>$C27,T$14-$C27<$C$5),OFFSET(Input!$BA27,0,T$14-$C27-1),0)*$D27","v":0},{"$f":"IF(U$14<=$C$5,Input!BP27,0)  +   T27-IF(AND($B27<U$14,U$14-$B27<$C$5),OFFSET(Input!$BA27,0,U$14-$B27-1),0)\n+IF(AND(U$14>$B27,$C27>$B27,U$14-$B27<$C$5),OFFSET(Input!$BA27,0,U$14-$B27-1),0)*$D27   -    IF(AND(U$14>$C27,U$14-$C27<$C$5),OFFSET(Input!$BA27,0,U$14-$C27-1),0)*$D27","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ27,0)  +   U27-IF(AND($B27<V$14,V$14-$B27<$C$5),OFFSET(Input!$BA27,0,V$14-$B27-1),0)\n+IF(AND(V$14>$B27,$C27>$B27,V$14-$B27<$C$5),OFFSET(Input!$BA27,0,V$14-$B27-1),0)*$D27   -    IF(AND(V$14>$C27,V$14-$C27<$C$5),OFFSET(Input!$BA27,0,V$14-$C27-1),0)*$D27","v":0},{"$f":"IF(W$14<=$C$5,Input!BR27,0)  +   V27-IF(AND($B27<W$14,W$14-$B27<$C$5),OFFSET(Input!$BA27,0,W$14-$B27-1),0)\n+IF(AND(W$14>$B27,$C27>$B27,W$14-$B27<$C$5),OFFSET(Input!$BA27,0,W$14-$B27-1),0)*$D27   -    IF(AND(W$14>$C27,W$14-$C27<$C$5),OFFSET(Input!$BA27,0,W$14-$C27-1),0)*$D27","v":0},{"$f":"IF(X$14<=$C$5,Input!BS27,0)  +   W27-IF(AND($B27<X$14,X$14-$B27<$C$5),OFFSET(Input!$BA27,0,X$14-$B27-1),0)\n+IF(AND(X$14>$B27,$C27>$B27,X$14-$B27<$C$5),OFFSET(Input!$BA27,0,X$14-$B27-1),0)*$D27   -    IF(AND(X$14>$C27,X$14-$C27<$C$5),OFFSET(Input!$BA27,0,X$14-$C27-1),0)*$D27","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT27,0)  +   X27-IF(AND($B27<Y$14,Y$14-$B27<$C$5),OFFSET(Input!$BA27,0,Y$14-$B27-1),0)\n+IF(AND(Y$14>$B27,$C27>$B27,Y$14-$B27<$C$5),OFFSET(Input!$BA27,0,Y$14-$B27-1),0)*$D27   -    IF(AND(Y$14>$C27,Y$14-$C27<$C$5),OFFSET(Input!$BA27,0,Y$14-$C27-1),0)*$D27","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU27,0)  +   Y27-IF(AND($B27<Z$14,Z$14-$B27<$C$5),OFFSET(Input!$BA27,0,Z$14-$B27-1),0)\n+IF(AND(Z$14>$B27,$C27>$B27,Z$14-$B27<$C$5),OFFSET(Input!$BA27,0,Z$14-$B27-1),0)*$D27   -    IF(AND(Z$14>$C27,Z$14-$C27<$C$5),OFFSET(Input!$BA27,0,Z$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV27,0)  +   Z27-IF(AND($B27<AA$14,AA$14-$B27<$C$5),OFFSET(Input!$BA27,0,AA$14-$B27-1),0)\n+IF(AND(AA$14>$B27,$C27>$B27,AA$14-$B27<$C$5),OFFSET(Input!$BA27,0,AA$14-$B27-1),0)*$D27   -    IF(AND(AA$14>$C27,AA$14-$C27<$C$5),OFFSET(Input!$BA27,0,AA$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW27,0)  +   AA27-IF(AND($B27<AB$14,AB$14-$B27<$C$5),OFFSET(Input!$BA27,0,AB$14-$B27-1),0)\n+IF(AND(AB$14>$B27,$C27>$B27,AB$14-$B27<$C$5),OFFSET(Input!$BA27,0,AB$14-$B27-1),0)*$D27   -    IF(AND(AB$14>$C27,AB$14-$C27<$C$5),OFFSET(Input!$BA27,0,AB$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX27,0)  +   AB27-IF(AND($B27<AC$14,AC$14-$B27<$C$5),OFFSET(Input!$BA27,0,AC$14-$B27-1),0)\n+IF(AND(AC$14>$B27,$C27>$B27,AC$14-$B27<$C$5),OFFSET(Input!$BA27,0,AC$14-$B27-1),0)*$D27   -    IF(AND(AC$14>$C27,AC$14-$C27<$C$5),OFFSET(Input!$BA27,0,AC$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY27,0)  +   AC27-IF(AND($B27<AD$14,AD$14-$B27<$C$5),OFFSET(Input!$BA27,0,AD$14-$B27-1),0)\n+IF(AND(AD$14>$B27,$C27>$B27,AD$14-$B27<$C$5),OFFSET(Input!$BA27,0,AD$14-$B27-1),0)*$D27   -    IF(AND(AD$14>$C27,AD$14-$C27<$C$5),OFFSET(Input!$BA27,0,AD$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ27,0)  +   AD27-IF(AND($B27<AE$14,AE$14-$B27<$C$5),OFFSET(Input!$BA27,0,AE$14-$B27-1),0)\n+IF(AND(AE$14>$B27,$C27>$B27,AE$14-$B27<$C$5),OFFSET(Input!$BA27,0,AE$14-$B27-1),0)*$D27   -    IF(AND(AE$14>$C27,AE$14-$C27<$C$5),OFFSET(Input!$BA27,0,AE$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA27,0)  +   AE27-IF(AND($B27<AF$14,AF$14-$B27<$C$5),OFFSET(Input!$BA27,0,AF$14-$B27-1),0)\n+IF(AND(AF$14>$B27,$C27>$B27,AF$14-$B27<$C$5),OFFSET(Input!$BA27,0,AF$14-$B27-1),0)*$D27   -    IF(AND(AF$14>$C27,AF$14-$C27<$C$5),OFFSET(Input!$BA27,0,AF$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB27,0)  +   AF27-IF(AND($B27<AG$14,AG$14-$B27<$C$5),OFFSET(Input!$BA27,0,AG$14-$B27-1),0)\n+IF(AND(AG$14>$B27,$C27>$B27,AG$14-$B27<$C$5),OFFSET(Input!$BA27,0,AG$14-$B27-1),0)*$D27   -    IF(AND(AG$14>$C27,AG$14-$C27<$C$5),OFFSET(Input!$BA27,0,AG$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC27,0)  +   AG27-IF(AND($B27<AH$14,AH$14-$B27<$C$5),OFFSET(Input!$BA27,0,AH$14-$B27-1),0)\n+IF(AND(AH$14>$B27,$C27>$B27,AH$14-$B27<$C$5),OFFSET(Input!$BA27,0,AH$14-$B27-1),0)*$D27   -    IF(AND(AH$14>$C27,AH$14-$C27<$C$5),OFFSET(Input!$BA27,0,AH$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD27,0)  +   AH27-IF(AND($B27<AI$14,AI$14-$B27<$C$5),OFFSET(Input!$BA27,0,AI$14-$B27-1),0)\n+IF(AND(AI$14>$B27,$C27>$B27,AI$14-$B27<$C$5),OFFSET(Input!$BA27,0,AI$14-$B27-1),0)*$D27   -    IF(AND(AI$14>$C27,AI$14-$C27<$C$5),OFFSET(Input!$BA27,0,AI$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE27,0)  +   AI27-IF(AND($B27<AJ$14,AJ$14-$B27<$C$5),OFFSET(Input!$BA27,0,AJ$14-$B27-1),0)\n+IF(AND(AJ$14>$B27,$C27>$B27,AJ$14-$B27<$C$5),OFFSET(Input!$BA27,0,AJ$14-$B27-1),0)*$D27   -    IF(AND(AJ$14>$C27,AJ$14-$C27<$C$5),OFFSET(Input!$BA27,0,AJ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF27,0)  +   AJ27-IF(AND($B27<AK$14,AK$14-$B27<$C$5),OFFSET(Input!$BA27,0,AK$14-$B27-1),0)\n+IF(AND(AK$14>$B27,$C27>$B27,AK$14-$B27<$C$5),OFFSET(Input!$BA27,0,AK$14-$B27-1),0)*$D27   -    IF(AND(AK$14>$C27,AK$14-$C27<$C$5),OFFSET(Input!$BA27,0,AK$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG27,0)  +   AK27-IF(AND($B27<AL$14,AL$14-$B27<$C$5),OFFSET(Input!$BA27,0,AL$14-$B27-1),0)\n+IF(AND(AL$14>$B27,$C27>$B27,AL$14-$B27<$C$5),OFFSET(Input!$BA27,0,AL$14-$B27-1),0)*$D27   -    IF(AND(AL$14>$C27,AL$14-$C27<$C$5),OFFSET(Input!$BA27,0,AL$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH27,0)  +   AL27-IF(AND($B27<AM$14,AM$14-$B27<$C$5),OFFSET(Input!$BA27,0,AM$14-$B27-1),0)\n+IF(AND(AM$14>$B27,$C27>$B27,AM$14-$B27<$C$5),OFFSET(Input!$BA27,0,AM$14-$B27-1),0)*$D27   -    IF(AND(AM$14>$C27,AM$14-$C27<$C$5),OFFSET(Input!$BA27,0,AM$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI27,0)  +   AM27-IF(AND($B27<AN$14,AN$14-$B27<$C$5),OFFSET(Input!$BA27,0,AN$14-$B27-1),0)\n+IF(AND(AN$14>$B27,$C27>$B27,AN$14-$B27<$C$5),OFFSET(Input!$BA27,0,AN$14-$B27-1),0)*$D27   -    IF(AND(AN$14>$C27,AN$14-$C27<$C$5),OFFSET(Input!$BA27,0,AN$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ27,0)  +   AN27-IF(AND($B27<AO$14,AO$14-$B27<$C$5),OFFSET(Input!$BA27,0,AO$14-$B27-1),0)\n+IF(AND(AO$14>$B27,$C27>$B27,AO$14-$B27<$C$5),OFFSET(Input!$BA27,0,AO$14-$B27-1),0)*$D27   -    IF(AND(AO$14>$C27,AO$14-$C27<$C$5),OFFSET(Input!$BA27,0,AO$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK27,0)  +   AO27-IF(AND($B27<AP$14,AP$14-$B27<$C$5),OFFSET(Input!$BA27,0,AP$14-$B27-1),0)\n+IF(AND(AP$14>$B27,$C27>$B27,AP$14-$B27<$C$5),OFFSET(Input!$BA27,0,AP$14-$B27-1),0)*$D27   -    IF(AND(AP$14>$C27,AP$14-$C27<$C$5),OFFSET(Input!$BA27,0,AP$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL27,0)  +   AP27-IF(AND($B27<AQ$14,AQ$14-$B27<$C$5),OFFSET(Input!$BA27,0,AQ$14-$B27-1),0)\n+IF(AND(AQ$14>$B27,$C27>$B27,AQ$14-$B27<$C$5),OFFSET(Input!$BA27,0,AQ$14-$B27-1),0)*$D27   -    IF(AND(AQ$14>$C27,AQ$14-$C27<$C$5),OFFSET(Input!$BA27,0,AQ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM27,0)  +   AQ27-IF(AND($B27<AR$14,AR$14-$B27<$C$5),OFFSET(Input!$BA27,0,AR$14-$B27-1),0)\n+IF(AND(AR$14>$B27,$C27>$B27,AR$14-$B27<$C$5),OFFSET(Input!$BA27,0,AR$14-$B27-1),0)*$D27   -    IF(AND(AR$14>$C27,AR$14-$C27<$C$5),OFFSET(Input!$BA27,0,AR$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN27,0)  +   AR27-IF(AND($B27<AS$14,AS$14-$B27<$C$5),OFFSET(Input!$BA27,0,AS$14-$B27-1),0)\n+IF(AND(AS$14>$B27,$C27>$B27,AS$14-$B27<$C$5),OFFSET(Input!$BA27,0,AS$14-$B27-1),0)*$D27   -    IF(AND(AS$14>$C27,AS$14-$C27<$C$5),OFFSET(Input!$BA27,0,AS$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO27,0)  +   AS27-IF(AND($B27<AT$14,AT$14-$B27<$C$5),OFFSET(Input!$BA27,0,AT$14-$B27-1),0)\n+IF(AND(AT$14>$B27,$C27>$B27,AT$14-$B27<$C$5),OFFSET(Input!$BA27,0,AT$14-$B27-1),0)*$D27   -    IF(AND(AT$14>$C27,AT$14-$C27<$C$5),OFFSET(Input!$BA27,0,AT$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP27,0)  +   AT27-IF(AND($B27<AU$14,AU$14-$B27<$C$5),OFFSET(Input!$BA27,0,AU$14-$B27-1),0)\n+IF(AND(AU$14>$B27,$C27>$B27,AU$14-$B27<$C$5),OFFSET(Input!$BA27,0,AU$14-$B27-1),0)*$D27   -    IF(AND(AU$14>$C27,AU$14-$C27<$C$5),OFFSET(Input!$BA27,0,AU$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ27,0)  +   AU27-IF(AND($B27<AV$14,AV$14-$B27<$C$5),OFFSET(Input!$BA27,0,AV$14-$B27-1),0)\n+IF(AND(AV$14>$B27,$C27>$B27,AV$14-$B27<$C$5),OFFSET(Input!$BA27,0,AV$14-$B27-1),0)*$D27   -    IF(AND(AV$14>$C27,AV$14-$C27<$C$5),OFFSET(Input!$BA27,0,AV$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR27,0)  +   AV27-IF(AND($B27<AW$14,AW$14-$B27<$C$5),OFFSET(Input!$BA27,0,AW$14-$B27-1),0)\n+IF(AND(AW$14>$B27,$C27>$B27,AW$14-$B27<$C$5),OFFSET(Input!$BA27,0,AW$14-$B27-1),0)*$D27   -    IF(AND(AW$14>$C27,AW$14-$C27<$C$5),OFFSET(Input!$BA27,0,AW$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS27,0)  +   AW27-IF(AND($B27<AX$14,AX$14-$B27<$C$5),OFFSET(Input!$BA27,0,AX$14-$B27-1),0)\n+IF(AND(AX$14>$B27,$C27>$B27,AX$14-$B27<$C$5),OFFSET(Input!$BA27,0,AX$14-$B27-1),0)*$D27   -    IF(AND(AX$14>$C27,AX$14-$C27<$C$5),OFFSET(Input!$BA27,0,AX$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT27,0)  +   AX27-IF(AND($B27<AY$14,AY$14-$B27<$C$5),OFFSET(Input!$BA27,0,AY$14-$B27-1),0)\n+IF(AND(AY$14>$B27,$C27>$B27,AY$14-$B27<$C$5),OFFSET(Input!$BA27,0,AY$14-$B27-1),0)*$D27   -    IF(AND(AY$14>$C27,AY$14-$C27<$C$5),OFFSET(Input!$BA27,0,AY$14-$C27-1),0)*$D27","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU27,0)  +   AY27-IF(AND($B27<AZ$14,AZ$14-$B27<$C$5),OFFSET(Input!$BA27,0,AZ$14-$B27-1),0)\n+IF(AND(AZ$14>$B27,$C27>$B27,AZ$14-$B27<$C$5),OFFSET(Input!$BA27,0,AZ$14-$B27-1),0)*$D27   -    IF(AND(AZ$14>$C27,AZ$14-$C27<$C$5),OFFSET(Input!$BA27,0,AZ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV27,0)  +   AZ27-IF(AND($B27<BA$14,BA$14-$B27<$C$5),OFFSET(Input!$BA27,0,BA$14-$B27-1),0)\n+IF(AND(BA$14>$B27,$C27>$B27,BA$14-$B27<$C$5),OFFSET(Input!$BA27,0,BA$14-$B27-1),0)*$D27   -    IF(AND(BA$14>$C27,BA$14-$C27<$C$5),OFFSET(Input!$BA27,0,BA$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW27,0)  +   BA27-IF(AND($B27<BB$14,BB$14-$B27<$C$5),OFFSET(Input!$BA27,0,BB$14-$B27-1),0)\n+IF(AND(BB$14>$B27,$C27>$B27,BB$14-$B27<$C$5),OFFSET(Input!$BA27,0,BB$14-$B27-1),0)*$D27   -    IF(AND(BB$14>$C27,BB$14-$C27<$C$5),OFFSET(Input!$BA27,0,BB$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX27,0)  +   BB27-IF(AND($B27<BC$14,BC$14-$B27<$C$5),OFFSET(Input!$BA27,0,BC$14-$B27-1),0)\n+IF(AND(BC$14>$B27,$C27>$B27,BC$14-$B27<$C$5),OFFSET(Input!$BA27,0,BC$14-$B27-1),0)*$D27   -    IF(AND(BC$14>$C27,BC$14-$C27<$C$5),OFFSET(Input!$BA27,0,BC$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY27,0)  +   BC27-IF(AND($B27<BD$14,BD$14-$B27<$C$5),OFFSET(Input!$BA27,0,BD$14-$B27-1),0)\n+IF(AND(BD$14>$B27,$C27>$B27,BD$14-$B27<$C$5),OFFSET(Input!$BA27,0,BD$14-$B27-1),0)*$D27   -    IF(AND(BD$14>$C27,BD$14-$C27<$C$5),OFFSET(Input!$BA27,0,BD$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ27,0)  +   BD27-IF(AND($B27<BE$14,BE$14-$B27<$C$5),OFFSET(Input!$BA27,0,BE$14-$B27-1),0)\n+IF(AND(BE$14>$B27,$C27>$B27,BE$14-$B27<$C$5),OFFSET(Input!$BA27,0,BE$14-$B27-1),0)*$D27   -    IF(AND(BE$14>$C27,BE$14-$C27<$C$5),OFFSET(Input!$BA27,0,BE$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA27,0)  +   BE27-IF(AND($B27<BF$14,BF$14-$B27<$C$5),OFFSET(Input!$BA27,0,BF$14-$B27-1),0)\n+IF(AND(BF$14>$B27,$C27>$B27,BF$14-$B27<$C$5),OFFSET(Input!$BA27,0,BF$14-$B27-1),0)*$D27   -    IF(AND(BF$14>$C27,BF$14-$C27<$C$5),OFFSET(Input!$BA27,0,BF$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB27,0)  +   BF27-IF(AND($B27<BG$14,BG$14-$B27<$C$5),OFFSET(Input!$BA27,0,BG$14-$B27-1),0)\n+IF(AND(BG$14>$B27,$C27>$B27,BG$14-$B27<$C$5),OFFSET(Input!$BA27,0,BG$14-$B27-1),0)*$D27   -    IF(AND(BG$14>$C27,BG$14-$C27<$C$5),OFFSET(Input!$BA27,0,BG$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC27,0)  +   BG27-IF(AND($B27<BH$14,BH$14-$B27<$C$5),OFFSET(Input!$BA27,0,BH$14-$B27-1),0)\n+IF(AND(BH$14>$B27,$C27>$B27,BH$14-$B27<$C$5),OFFSET(Input!$BA27,0,BH$14-$B27-1),0)*$D27   -    IF(AND(BH$14>$C27,BH$14-$C27<$C$5),OFFSET(Input!$BA27,0,BH$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD27,0)  +   BH27-IF(AND($B27<BI$14,BI$14-$B27<$C$5),OFFSET(Input!$BA27,0,BI$14-$B27-1),0)\n+IF(AND(BI$14>$B27,$C27>$B27,BI$14-$B27<$C$5),OFFSET(Input!$BA27,0,BI$14-$B27-1),0)*$D27   -    IF(AND(BI$14>$C27,BI$14-$C27<$C$5),OFFSET(Input!$BA27,0,BI$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE27,0)  +   BI27-IF(AND($B27<BJ$14,BJ$14-$B27<$C$5),OFFSET(Input!$BA27,0,BJ$14-$B27-1),0)\n+IF(AND(BJ$14>$B27,$C27>$B27,BJ$14-$B27<$C$5),OFFSET(Input!$BA27,0,BJ$14-$B27-1),0)*$D27   -    IF(AND(BJ$14>$C27,BJ$14-$C27<$C$5),OFFSET(Input!$BA27,0,BJ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF27,0)  +   BJ27-IF(AND($B27<BK$14,BK$14-$B27<$C$5),OFFSET(Input!$BA27,0,BK$14-$B27-1),0)\n+IF(AND(BK$14>$B27,$C27>$B27,BK$14-$B27<$C$5),OFFSET(Input!$BA27,0,BK$14-$B27-1),0)*$D27   -    IF(AND(BK$14>$C27,BK$14-$C27<$C$5),OFFSET(Input!$BA27,0,BK$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG27,0)  +   BK27-IF(AND($B27<BL$14,BL$14-$B27<$C$5),OFFSET(Input!$BA27,0,BL$14-$B27-1),0)\n+IF(AND(BL$14>$B27,$C27>$B27,BL$14-$B27<$C$5),OFFSET(Input!$BA27,0,BL$14-$B27-1),0)*$D27   -    IF(AND(BL$14>$C27,BL$14-$C27<$C$5),OFFSET(Input!$BA27,0,BL$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH27,0)  +   BL27-IF(AND($B27<BM$14,BM$14-$B27<$C$5),OFFSET(Input!$BA27,0,BM$14-$B27-1),0)\n+IF(AND(BM$14>$B27,$C27>$B27,BM$14-$B27<$C$5),OFFSET(Input!$BA27,0,BM$14-$B27-1),0)*$D27   -    IF(AND(BM$14>$C27,BM$14-$C27<$C$5),OFFSET(Input!$BA27,0,BM$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI27,0)  +   BM27-IF(AND($B27<BN$14,BN$14-$B27<$C$5),OFFSET(Input!$BA27,0,BN$14-$B27-1),0)\n+IF(AND(BN$14>$B27,$C27>$B27,BN$14-$B27<$C$5),OFFSET(Input!$BA27,0,BN$14-$B27-1),0)*$D27   -    IF(AND(BN$14>$C27,BN$14-$C27<$C$5),OFFSET(Input!$BA27,0,BN$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ27,0)  +   BN27-IF(AND($B27<BO$14,BO$14-$B27<$C$5),OFFSET(Input!$BA27,0,BO$14-$B27-1),0)\n+IF(AND(BO$14>$B27,$C27>$B27,BO$14-$B27<$C$5),OFFSET(Input!$BA27,0,BO$14-$B27-1),0)*$D27   -    IF(AND(BO$14>$C27,BO$14-$C27<$C$5),OFFSET(Input!$BA27,0,BO$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK27,0)  +   BO27-IF(AND($B27<BP$14,BP$14-$B27<$C$5),OFFSET(Input!$BA27,0,BP$14-$B27-1),0)\n+IF(AND(BP$14>$B27,$C27>$B27,BP$14-$B27<$C$5),OFFSET(Input!$BA27,0,BP$14-$B27-1),0)*$D27   -    IF(AND(BP$14>$C27,BP$14-$C27<$C$5),OFFSET(Input!$BA27,0,BP$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL27,0)  +   BP27-IF(AND($B27<BQ$14,BQ$14-$B27<$C$5),OFFSET(Input!$BA27,0,BQ$14-$B27-1),0)\n+IF(AND(BQ$14>$B27,$C27>$B27,BQ$14-$B27<$C$5),OFFSET(Input!$BA27,0,BQ$14-$B27-1),0)*$D27   -    IF(AND(BQ$14>$C27,BQ$14-$C27<$C$5),OFFSET(Input!$BA27,0,BQ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM27,0)  +   BQ27-IF(AND($B27<BR$14,BR$14-$B27<$C$5),OFFSET(Input!$BA27,0,BR$14-$B27-1),0)\n+IF(AND(BR$14>$B27,$C27>$B27,BR$14-$B27<$C$5),OFFSET(Input!$BA27,0,BR$14-$B27-1),0)*$D27   -    IF(AND(BR$14>$C27,BR$14-$C27<$C$5),OFFSET(Input!$BA27,0,BR$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN27,0)  +   BR27-IF(AND($B27<BS$14,BS$14-$B27<$C$5),OFFSET(Input!$BA27,0,BS$14-$B27-1),0)\n+IF(AND(BS$14>$B27,$C27>$B27,BS$14-$B27<$C$5),OFFSET(Input!$BA27,0,BS$14-$B27-1),0)*$D27   -    IF(AND(BS$14>$C27,BS$14-$C27<$C$5),OFFSET(Input!$BA27,0,BS$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO27,0)  +   BS27-IF(AND($B27<BT$14,BT$14-$B27<$C$5),OFFSET(Input!$BA27,0,BT$14-$B27-1),0)\n+IF(AND(BT$14>$B27,$C27>$B27,BT$14-$B27<$C$5),OFFSET(Input!$BA27,0,BT$14-$B27-1),0)*$D27   -    IF(AND(BT$14>$C27,BT$14-$C27<$C$5),OFFSET(Input!$BA27,0,BT$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP27,0)  +   BT27-IF(AND($B27<BU$14,BU$14-$B27<$C$5),OFFSET(Input!$BA27,0,BU$14-$B27-1),0)\n+IF(AND(BU$14>$B27,$C27>$B27,BU$14-$B27<$C$5),OFFSET(Input!$BA27,0,BU$14-$B27-1),0)*$D27   -    IF(AND(BU$14>$C27,BU$14-$C27<$C$5),OFFSET(Input!$BA27,0,BU$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ27,0)  +   BU27-IF(AND($B27<BV$14,BV$14-$B27<$C$5),OFFSET(Input!$BA27,0,BV$14-$B27-1),0)\n+IF(AND(BV$14>$B27,$C27>$B27,BV$14-$B27<$C$5),OFFSET(Input!$BA27,0,BV$14-$B27-1),0)*$D27   -    IF(AND(BV$14>$C27,BV$14-$C27<$C$5),OFFSET(Input!$BA27,0,BV$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR27,0)  +   BV27-IF(AND($B27<BW$14,BW$14-$B27<$C$5),OFFSET(Input!$BA27,0,BW$14-$B27-1),0)\n+IF(AND(BW$14>$B27,$C27>$B27,BW$14-$B27<$C$5),OFFSET(Input!$BA27,0,BW$14-$B27-1),0)*$D27   -    IF(AND(BW$14>$C27,BW$14-$C27<$C$5),OFFSET(Input!$BA27,0,BW$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS27,0)  +   BW27-IF(AND($B27<BX$14,BX$14-$B27<$C$5),OFFSET(Input!$BA27,0,BX$14-$B27-1),0)\n+IF(AND(BX$14>$B27,$C27>$B27,BX$14-$B27<$C$5),OFFSET(Input!$BA27,0,BX$14-$B27-1),0)*$D27   -    IF(AND(BX$14>$C27,BX$14-$C27<$C$5),OFFSET(Input!$BA27,0,BX$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT27,0)  +   BX27-IF(AND($B27<BY$14,BY$14-$B27<$C$5),OFFSET(Input!$BA27,0,BY$14-$B27-1),0)\n+IF(AND(BY$14>$B27,$C27>$B27,BY$14-$B27<$C$5),OFFSET(Input!$BA27,0,BY$14-$B27-1),0)*$D27   -    IF(AND(BY$14>$C27,BY$14-$C27<$C$5),OFFSET(Input!$BA27,0,BY$14-$C27-1),0)*$D27","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU27,0)  +   BY27-IF(AND($B27<BZ$14,BZ$14-$B27<$C$5),OFFSET(Input!$BA27,0,BZ$14-$B27-1),0)\n+IF(AND(BZ$14>$B27,$C27>$B27,BZ$14-$B27<$C$5),OFFSET(Input!$BA27,0,BZ$14-$B27-1),0)*$D27   -    IF(AND(BZ$14>$C27,BZ$14-$C27<$C$5),OFFSET(Input!$BA27,0,BZ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV27,0)  +   BZ27-IF(AND($B27<CA$14,CA$14-$B27<$C$5),OFFSET(Input!$BA27,0,CA$14-$B27-1),0)\n+IF(AND(CA$14>$B27,$C27>$B27,CA$14-$B27<$C$5),OFFSET(Input!$BA27,0,CA$14-$B27-1),0)*$D27   -    IF(AND(CA$14>$C27,CA$14-$C27<$C$5),OFFSET(Input!$BA27,0,CA$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW27,0)  +   CA27-IF(AND($B27<CB$14,CB$14-$B27<$C$5),OFFSET(Input!$BA27,0,CB$14-$B27-1),0)\n+IF(AND(CB$14>$B27,$C27>$B27,CB$14-$B27<$C$5),OFFSET(Input!$BA27,0,CB$14-$B27-1),0)*$D27   -    IF(AND(CB$14>$C27,CB$14-$C27<$C$5),OFFSET(Input!$BA27,0,CB$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX27,0)  +   CB27-IF(AND($B27<CC$14,CC$14-$B27<$C$5),OFFSET(Input!$BA27,0,CC$14-$B27-1),0)\n+IF(AND(CC$14>$B27,$C27>$B27,CC$14-$B27<$C$5),OFFSET(Input!$BA27,0,CC$14-$B27-1),0)*$D27   -    IF(AND(CC$14>$C27,CC$14-$C27<$C$5),OFFSET(Input!$BA27,0,CC$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY27,0)  +   CC27-IF(AND($B27<CD$14,CD$14-$B27<$C$5),OFFSET(Input!$BA27,0,CD$14-$B27-1),0)\n+IF(AND(CD$14>$B27,$C27>$B27,CD$14-$B27<$C$5),OFFSET(Input!$BA27,0,CD$14-$B27-1),0)*$D27   -    IF(AND(CD$14>$C27,CD$14-$C27<$C$5),OFFSET(Input!$BA27,0,CD$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ27,0)  +   CD27-IF(AND($B27<CE$14,CE$14-$B27<$C$5),OFFSET(Input!$BA27,0,CE$14-$B27-1),0)\n+IF(AND(CE$14>$B27,$C27>$B27,CE$14-$B27<$C$5),OFFSET(Input!$BA27,0,CE$14-$B27-1),0)*$D27   -    IF(AND(CE$14>$C27,CE$14-$C27<$C$5),OFFSET(Input!$BA27,0,CE$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA27,0)  +   CE27-IF(AND($B27<CF$14,CF$14-$B27<$C$5),OFFSET(Input!$BA27,0,CF$14-$B27-1),0)\n+IF(AND(CF$14>$B27,$C27>$B27,CF$14-$B27<$C$5),OFFSET(Input!$BA27,0,CF$14-$B27-1),0)*$D27   -    IF(AND(CF$14>$C27,CF$14-$C27<$C$5),OFFSET(Input!$BA27,0,CF$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB27,0)  +   CF27-IF(AND($B27<CG$14,CG$14-$B27<$C$5),OFFSET(Input!$BA27,0,CG$14-$B27-1),0)\n+IF(AND(CG$14>$B27,$C27>$B27,CG$14-$B27<$C$5),OFFSET(Input!$BA27,0,CG$14-$B27-1),0)*$D27   -    IF(AND(CG$14>$C27,CG$14-$C27<$C$5),OFFSET(Input!$BA27,0,CG$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC27,0)  +   CG27-IF(AND($B27<CH$14,CH$14-$B27<$C$5),OFFSET(Input!$BA27,0,CH$14-$B27-1),0)\n+IF(AND(CH$14>$B27,$C27>$B27,CH$14-$B27<$C$5),OFFSET(Input!$BA27,0,CH$14-$B27-1),0)*$D27   -    IF(AND(CH$14>$C27,CH$14-$C27<$C$5),OFFSET(Input!$BA27,0,CH$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED27,0)  +   CH27-IF(AND($B27<CI$14,CI$14-$B27<$C$5),OFFSET(Input!$BA27,0,CI$14-$B27-1),0)\n+IF(AND(CI$14>$B27,$C27>$B27,CI$14-$B27<$C$5),OFFSET(Input!$BA27,0,CI$14-$B27-1),0)*$D27   -    IF(AND(CI$14>$C27,CI$14-$C27<$C$5),OFFSET(Input!$BA27,0,CI$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE27,0)  +   CI27-IF(AND($B27<CJ$14,CJ$14-$B27<$C$5),OFFSET(Input!$BA27,0,CJ$14-$B27-1),0)\n+IF(AND(CJ$14>$B27,$C27>$B27,CJ$14-$B27<$C$5),OFFSET(Input!$BA27,0,CJ$14-$B27-1),0)*$D27   -    IF(AND(CJ$14>$C27,CJ$14-$C27<$C$5),OFFSET(Input!$BA27,0,CJ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF27,0)  +   CJ27-IF(AND($B27<CK$14,CK$14-$B27<$C$5),OFFSET(Input!$BA27,0,CK$14-$B27-1),0)\n+IF(AND(CK$14>$B27,$C27>$B27,CK$14-$B27<$C$5),OFFSET(Input!$BA27,0,CK$14-$B27-1),0)*$D27   -    IF(AND(CK$14>$C27,CK$14-$C27<$C$5),OFFSET(Input!$BA27,0,CK$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG27,0)  +   CK27-IF(AND($B27<CL$14,CL$14-$B27<$C$5),OFFSET(Input!$BA27,0,CL$14-$B27-1),0)\n+IF(AND(CL$14>$B27,$C27>$B27,CL$14-$B27<$C$5),OFFSET(Input!$BA27,0,CL$14-$B27-1),0)*$D27   -    IF(AND(CL$14>$C27,CL$14-$C27<$C$5),OFFSET(Input!$BA27,0,CL$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH27,0)  +   CL27-IF(AND($B27<CM$14,CM$14-$B27<$C$5),OFFSET(Input!$BA27,0,CM$14-$B27-1),0)\n+IF(AND(CM$14>$B27,$C27>$B27,CM$14-$B27<$C$5),OFFSET(Input!$BA27,0,CM$14-$B27-1),0)*$D27   -    IF(AND(CM$14>$C27,CM$14-$C27<$C$5),OFFSET(Input!$BA27,0,CM$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI27,0)  +   CM27-IF(AND($B27<CN$14,CN$14-$B27<$C$5),OFFSET(Input!$BA27,0,CN$14-$B27-1),0)\n+IF(AND(CN$14>$B27,$C27>$B27,CN$14-$B27<$C$5),OFFSET(Input!$BA27,0,CN$14-$B27-1),0)*$D27   -    IF(AND(CN$14>$C27,CN$14-$C27<$C$5),OFFSET(Input!$BA27,0,CN$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ27,0)  +   CN27-IF(AND($B27<CO$14,CO$14-$B27<$C$5),OFFSET(Input!$BA27,0,CO$14-$B27-1),0)\n+IF(AND(CO$14>$B27,$C27>$B27,CO$14-$B27<$C$5),OFFSET(Input!$BA27,0,CO$14-$B27-1),0)*$D27   -    IF(AND(CO$14>$C27,CO$14-$C27<$C$5),OFFSET(Input!$BA27,0,CO$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK27,0)  +   CO27-IF(AND($B27<CP$14,CP$14-$B27<$C$5),OFFSET(Input!$BA27,0,CP$14-$B27-1),0)\n+IF(AND(CP$14>$B27,$C27>$B27,CP$14-$B27<$C$5),OFFSET(Input!$BA27,0,CP$14-$B27-1),0)*$D27   -    IF(AND(CP$14>$C27,CP$14-$C27<$C$5),OFFSET(Input!$BA27,0,CP$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL27,0)  +   CP27-IF(AND($B27<CQ$14,CQ$14-$B27<$C$5),OFFSET(Input!$BA27,0,CQ$14-$B27-1),0)\n+IF(AND(CQ$14>$B27,$C27>$B27,CQ$14-$B27<$C$5),OFFSET(Input!$BA27,0,CQ$14-$B27-1),0)*$D27   -    IF(AND(CQ$14>$C27,CQ$14-$C27<$C$5),OFFSET(Input!$BA27,0,CQ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM27,0)  +   CQ27-IF(AND($B27<CR$14,CR$14-$B27<$C$5),OFFSET(Input!$BA27,0,CR$14-$B27-1),0)\n+IF(AND(CR$14>$B27,$C27>$B27,CR$14-$B27<$C$5),OFFSET(Input!$BA27,0,CR$14-$B27-1),0)*$D27   -    IF(AND(CR$14>$C27,CR$14-$C27<$C$5),OFFSET(Input!$BA27,0,CR$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN27,0)  +   CR27-IF(AND($B27<CS$14,CS$14-$B27<$C$5),OFFSET(Input!$BA27,0,CS$14-$B27-1),0)\n+IF(AND(CS$14>$B27,$C27>$B27,CS$14-$B27<$C$5),OFFSET(Input!$BA27,0,CS$14-$B27-1),0)*$D27   -    IF(AND(CS$14>$C27,CS$14-$C27<$C$5),OFFSET(Input!$BA27,0,CS$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO27,0)  +   CS27-IF(AND($B27<CT$14,CT$14-$B27<$C$5),OFFSET(Input!$BA27,0,CT$14-$B27-1),0)\n+IF(AND(CT$14>$B27,$C27>$B27,CT$14-$B27<$C$5),OFFSET(Input!$BA27,0,CT$14-$B27-1),0)*$D27   -    IF(AND(CT$14>$C27,CT$14-$C27<$C$5),OFFSET(Input!$BA27,0,CT$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP27,0)  +   CT27-IF(AND($B27<CU$14,CU$14-$B27<$C$5),OFFSET(Input!$BA27,0,CU$14-$B27-1),0)\n+IF(AND(CU$14>$B27,$C27>$B27,CU$14-$B27<$C$5),OFFSET(Input!$BA27,0,CU$14-$B27-1),0)*$D27   -    IF(AND(CU$14>$C27,CU$14-$C27<$C$5),OFFSET(Input!$BA27,0,CU$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ27,0)  +   CU27-IF(AND($B27<CV$14,CV$14-$B27<$C$5),OFFSET(Input!$BA27,0,CV$14-$B27-1),0)\n+IF(AND(CV$14>$B27,$C27>$B27,CV$14-$B27<$C$5),OFFSET(Input!$BA27,0,CV$14-$B27-1),0)*$D27   -    IF(AND(CV$14>$C27,CV$14-$C27<$C$5),OFFSET(Input!$BA27,0,CV$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER27,0)  +   CV27-IF(AND($B27<CW$14,CW$14-$B27<$C$5),OFFSET(Input!$BA27,0,CW$14-$B27-1),0)\n+IF(AND(CW$14>$B27,$C27>$B27,CW$14-$B27<$C$5),OFFSET(Input!$BA27,0,CW$14-$B27-1),0)*$D27   -    IF(AND(CW$14>$C27,CW$14-$C27<$C$5),OFFSET(Input!$BA27,0,CW$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES27,0)  +   CW27-IF(AND($B27<CX$14,CX$14-$B27<$C$5),OFFSET(Input!$BA27,0,CX$14-$B27-1),0)\n+IF(AND(CX$14>$B27,$C27>$B27,CX$14-$B27<$C$5),OFFSET(Input!$BA27,0,CX$14-$B27-1),0)*$D27   -    IF(AND(CX$14>$C27,CX$14-$C27<$C$5),OFFSET(Input!$BA27,0,CX$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET27,0)  +   CX27-IF(AND($B27<CY$14,CY$14-$B27<$C$5),OFFSET(Input!$BA27,0,CY$14-$B27-1),0)\n+IF(AND(CY$14>$B27,$C27>$B27,CY$14-$B27<$C$5),OFFSET(Input!$BA27,0,CY$14-$B27-1),0)*$D27   -    IF(AND(CY$14>$C27,CY$14-$C27<$C$5),OFFSET(Input!$BA27,0,CY$14-$C27-1),0)*$D27","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU27,0)  +   CY27-IF(AND($B27<CZ$14,CZ$14-$B27<$C$5),OFFSET(Input!$BA27,0,CZ$14-$B27-1),0)\n+IF(AND(CZ$14>$B27,$C27>$B27,CZ$14-$B27<$C$5),OFFSET(Input!$BA27,0,CZ$14-$B27-1),0)*$D27   -    IF(AND(CZ$14>$C27,CZ$14-$C27<$C$5),OFFSET(Input!$BA27,0,CZ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV27,0)  +   CZ27-IF(AND($B27<DA$14,DA$14-$B27<$C$5),OFFSET(Input!$BA27,0,DA$14-$B27-1),0)\n+IF(AND(DA$14>$B27,$C27>$B27,DA$14-$B27<$C$5),OFFSET(Input!$BA27,0,DA$14-$B27-1),0)*$D27   -    IF(AND(DA$14>$C27,DA$14-$C27<$C$5),OFFSET(Input!$BA27,0,DA$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW27,0)  +   DA27-IF(AND($B27<DB$14,DB$14-$B27<$C$5),OFFSET(Input!$BA27,0,DB$14-$B27-1),0)\n+IF(AND(DB$14>$B27,$C27>$B27,DB$14-$B27<$C$5),OFFSET(Input!$BA27,0,DB$14-$B27-1),0)*$D27   -    IF(AND(DB$14>$C27,DB$14-$C27<$C$5),OFFSET(Input!$BA27,0,DB$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX27,0)  +   DB27-IF(AND($B27<DC$14,DC$14-$B27<$C$5),OFFSET(Input!$BA27,0,DC$14-$B27-1),0)\n+IF(AND(DC$14>$B27,$C27>$B27,DC$14-$B27<$C$5),OFFSET(Input!$BA27,0,DC$14-$B27-1),0)*$D27   -    IF(AND(DC$14>$C27,DC$14-$C27<$C$5),OFFSET(Input!$BA27,0,DC$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY27,0)  +   DC27-IF(AND($B27<DD$14,DD$14-$B27<$C$5),OFFSET(Input!$BA27,0,DD$14-$B27-1),0)\n+IF(AND(DD$14>$B27,$C27>$B27,DD$14-$B27<$C$5),OFFSET(Input!$BA27,0,DD$14-$B27-1),0)*$D27   -    IF(AND(DD$14>$C27,DD$14-$C27<$C$5),OFFSET(Input!$BA27,0,DD$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ27,0)  +   DD27-IF(AND($B27<DE$14,DE$14-$B27<$C$5),OFFSET(Input!$BA27,0,DE$14-$B27-1),0)\n+IF(AND(DE$14>$B27,$C27>$B27,DE$14-$B27<$C$5),OFFSET(Input!$BA27,0,DE$14-$B27-1),0)*$D27   -    IF(AND(DE$14>$C27,DE$14-$C27<$C$5),OFFSET(Input!$BA27,0,DE$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA27,0)  +   DE27-IF(AND($B27<DF$14,DF$14-$B27<$C$5),OFFSET(Input!$BA27,0,DF$14-$B27-1),0)\n+IF(AND(DF$14>$B27,$C27>$B27,DF$14-$B27<$C$5),OFFSET(Input!$BA27,0,DF$14-$B27-1),0)*$D27   -    IF(AND(DF$14>$C27,DF$14-$C27<$C$5),OFFSET(Input!$BA27,0,DF$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB27,0)  +   DF27-IF(AND($B27<DG$14,DG$14-$B27<$C$5),OFFSET(Input!$BA27,0,DG$14-$B27-1),0)\n+IF(AND(DG$14>$B27,$C27>$B27,DG$14-$B27<$C$5),OFFSET(Input!$BA27,0,DG$14-$B27-1),0)*$D27   -    IF(AND(DG$14>$C27,DG$14-$C27<$C$5),OFFSET(Input!$BA27,0,DG$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC27,0)  +   DG27-IF(AND($B27<DH$14,DH$14-$B27<$C$5),OFFSET(Input!$BA27,0,DH$14-$B27-1),0)\n+IF(AND(DH$14>$B27,$C27>$B27,DH$14-$B27<$C$5),OFFSET(Input!$BA27,0,DH$14-$B27-1),0)*$D27   -    IF(AND(DH$14>$C27,DH$14-$C27<$C$5),OFFSET(Input!$BA27,0,DH$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD27,0)  +   DH27-IF(AND($B27<DI$14,DI$14-$B27<$C$5),OFFSET(Input!$BA27,0,DI$14-$B27-1),0)\n+IF(AND(DI$14>$B27,$C27>$B27,DI$14-$B27<$C$5),OFFSET(Input!$BA27,0,DI$14-$B27-1),0)*$D27   -    IF(AND(DI$14>$C27,DI$14-$C27<$C$5),OFFSET(Input!$BA27,0,DI$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE27,0)  +   DI27-IF(AND($B27<DJ$14,DJ$14-$B27<$C$5),OFFSET(Input!$BA27,0,DJ$14-$B27-1),0)\n+IF(AND(DJ$14>$B27,$C27>$B27,DJ$14-$B27<$C$5),OFFSET(Input!$BA27,0,DJ$14-$B27-1),0)*$D27   -    IF(AND(DJ$14>$C27,DJ$14-$C27<$C$5),OFFSET(Input!$BA27,0,DJ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF27,0)  +   DJ27-IF(AND($B27<DK$14,DK$14-$B27<$C$5),OFFSET(Input!$BA27,0,DK$14-$B27-1),0)\n+IF(AND(DK$14>$B27,$C27>$B27,DK$14-$B27<$C$5),OFFSET(Input!$BA27,0,DK$14-$B27-1),0)*$D27   -    IF(AND(DK$14>$C27,DK$14-$C27<$C$5),OFFSET(Input!$BA27,0,DK$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG27,0)  +   DK27-IF(AND($B27<DL$14,DL$14-$B27<$C$5),OFFSET(Input!$BA27,0,DL$14-$B27-1),0)\n+IF(AND(DL$14>$B27,$C27>$B27,DL$14-$B27<$C$5),OFFSET(Input!$BA27,0,DL$14-$B27-1),0)*$D27   -    IF(AND(DL$14>$C27,DL$14-$C27<$C$5),OFFSET(Input!$BA27,0,DL$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH27,0)  +   DL27-IF(AND($B27<DM$14,DM$14-$B27<$C$5),OFFSET(Input!$BA27,0,DM$14-$B27-1),0)\n+IF(AND(DM$14>$B27,$C27>$B27,DM$14-$B27<$C$5),OFFSET(Input!$BA27,0,DM$14-$B27-1),0)*$D27   -    IF(AND(DM$14>$C27,DM$14-$C27<$C$5),OFFSET(Input!$BA27,0,DM$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI27,0)  +   DM27-IF(AND($B27<DN$14,DN$14-$B27<$C$5),OFFSET(Input!$BA27,0,DN$14-$B27-1),0)\n+IF(AND(DN$14>$B27,$C27>$B27,DN$14-$B27<$C$5),OFFSET(Input!$BA27,0,DN$14-$B27-1),0)*$D27   -    IF(AND(DN$14>$C27,DN$14-$C27<$C$5),OFFSET(Input!$BA27,0,DN$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ27,0)  +   DN27-IF(AND($B27<DO$14,DO$14-$B27<$C$5),OFFSET(Input!$BA27,0,DO$14-$B27-1),0)\n+IF(AND(DO$14>$B27,$C27>$B27,DO$14-$B27<$C$5),OFFSET(Input!$BA27,0,DO$14-$B27-1),0)*$D27   -    IF(AND(DO$14>$C27,DO$14-$C27<$C$5),OFFSET(Input!$BA27,0,DO$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK27,0)  +   DO27-IF(AND($B27<DP$14,DP$14-$B27<$C$5),OFFSET(Input!$BA27,0,DP$14-$B27-1),0)\n+IF(AND(DP$14>$B27,$C27>$B27,DP$14-$B27<$C$5),OFFSET(Input!$BA27,0,DP$14-$B27-1),0)*$D27   -    IF(AND(DP$14>$C27,DP$14-$C27<$C$5),OFFSET(Input!$BA27,0,DP$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL27,0)  +   DP27-IF(AND($B27<DQ$14,DQ$14-$B27<$C$5),OFFSET(Input!$BA27,0,DQ$14-$B27-1),0)\n+IF(AND(DQ$14>$B27,$C27>$B27,DQ$14-$B27<$C$5),OFFSET(Input!$BA27,0,DQ$14-$B27-1),0)*$D27   -    IF(AND(DQ$14>$C27,DQ$14-$C27<$C$5),OFFSET(Input!$BA27,0,DQ$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM27,0)  +   DQ27-IF(AND($B27<DR$14,DR$14-$B27<$C$5),OFFSET(Input!$BA27,0,DR$14-$B27-1),0)\n+IF(AND(DR$14>$B27,$C27>$B27,DR$14-$B27<$C$5),OFFSET(Input!$BA27,0,DR$14-$B27-1),0)*$D27   -    IF(AND(DR$14>$C27,DR$14-$C27<$C$5),OFFSET(Input!$BA27,0,DR$14-$C27-1),0)*$D27","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN27,0)  +   DR27-IF(AND($B27<DS$14,DS$14-$B27<$C$5),OFFSET(Input!$BA27,0,DS$14-$B27-1),0)\n+IF(AND(DS$14>$B27,$C27>$B27,DS$14-$B27<$C$5),OFFSET(Input!$BA27,0,DS$14-$B27-1),0)*$D27   -    IF(AND(DS$14>$C27,DS$14-$C27<$C$5),OFFSET(Input!$BA27,0,DS$14-$C27-1),0)*$D27","v":0}]
[{"$f":"Calcs!A28","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E28),1,Calcs!E28)*Periods,0)","v":0},{"$f":"ROUND(MAX(B28,Input!Z28*Periods),0)","v":0},{"$f":"IF(Calcs!DY28>Calcs!DZ28,IF(Input!R28<>0,Input!AC28/Input!R28,0),IF(Input!V28<>0,Input!AE28/Input!V28,0))","v":0},null,{"$f":"Input!BA28","v":0},{"$f":"IF(G$14<=$C$5,Input!BB28,0)  +   F28-IF(AND($B28<G$14,G$14-$B28<$C$5),OFFSET(Input!$BA28,0,G$14-$B28-1),0)\n+IF(AND(G$14>$B28,$C28>$B28,G$14-$B28<$C$5),OFFSET(Input!$BA28,0,G$14-$B28-1),0)*$D28   -    IF(AND(G$14>$C28,G$14-$C28<$C$5),OFFSET(Input!$BA28,0,G$14-$C28-1),0)*$D28","v":0},{"$f":"IF(H$14<=$C$5,Input!BC28,0)  +   G28-IF(AND($B28<H$14,H$14-$B28<$C$5),OFFSET(Input!$BA28,0,H$14-$B28-1),0)\n+IF(AND(H$14>$B28,$C28>$B28,H$14-$B28<$C$5),OFFSET(Input!$BA28,0,H$14-$B28-1),0)*$D28   -    IF(AND(H$14>$C28,H$14-$C28<$C$5),OFFSET(Input!$BA28,0,H$14-$C28-1),0)*$D28","v":0},{"$f":"IF(I$14<=$C$5,Input!BD28,0)  +   H28-IF(AND($B28<I$14,I$14-$B28<$C$5),OFFSET(Input!$BA28,0,I$14-$B28-1),0)\n+IF(AND(I$14>$B28,$C28>$B28,I$14-$B28<$C$5),OFFSET(Input!$BA28,0,I$14-$B28-1),0)*$D28   -    IF(AND(I$14>$C28,I$14-$C28<$C$5),OFFSET(Input!$BA28,0,I$14-$C28-1),0)*$D28","v":0},{"$f":"IF(J$14<=$C$5,Input!BE28,0)  +   I28-IF(AND($B28<J$14,J$14-$B28<$C$5),OFFSET(Input!$BA28,0,J$14-$B28-1),0)\n+IF(AND(J$14>$B28,$C28>$B28,J$14-$B28<$C$5),OFFSET(Input!$BA28,0,J$14-$B28-1),0)*$D28   -    IF(AND(J$14>$C28,J$14-$C28<$C$5),OFFSET(Input!$BA28,0,J$14-$C28-1),0)*$D28","v":0},{"$f":"IF(K$14<=$C$5,Input!BF28,0)  +   J28-IF(AND($B28<K$14,K$14-$B28<$C$5),OFFSET(Input!$BA28,0,K$14-$B28-1),0)\n+IF(AND(K$14>$B28,$C28>$B28,K$14-$B28<$C$5),OFFSET(Input!$BA28,0,K$14-$B28-1),0)*$D28   -    IF(AND(K$14>$C28,K$14-$C28<$C$5),OFFSET(Input!$BA28,0,K$14-$C28-1),0)*$D28","v":0},{"$f":"IF(L$14<=$C$5,Input!BG28,0)  +   K28-IF(AND($B28<L$14,L$14-$B28<$C$5),OFFSET(Input!$BA28,0,L$14-$B28-1),0)\n+IF(AND(L$14>$B28,$C28>$B28,L$14-$B28<$C$5),OFFSET(Input!$BA28,0,L$14-$B28-1),0)*$D28   -    IF(AND(L$14>$C28,L$14-$C28<$C$5),OFFSET(Input!$BA28,0,L$14-$C28-1),0)*$D28","v":0},{"$f":"IF(M$14<=$C$5,Input!BH28,0)  +   L28-IF(AND($B28<M$14,M$14-$B28<$C$5),OFFSET(Input!$BA28,0,M$14-$B28-1),0)\n+IF(AND(M$14>$B28,$C28>$B28,M$14-$B28<$C$5),OFFSET(Input!$BA28,0,M$14-$B28-1),0)*$D28   -    IF(AND(M$14>$C28,M$14-$C28<$C$5),OFFSET(Input!$BA28,0,M$14-$C28-1),0)*$D28","v":0},{"$f":"IF(N$14<=$C$5,Input!BI28,0)  +   M28-IF(AND($B28<N$14,N$14-$B28<$C$5),OFFSET(Input!$BA28,0,N$14-$B28-1),0)\n+IF(AND(N$14>$B28,$C28>$B28,N$14-$B28<$C$5),OFFSET(Input!$BA28,0,N$14-$B28-1),0)*$D28   -    IF(AND(N$14>$C28,N$14-$C28<$C$5),OFFSET(Input!$BA28,0,N$14-$C28-1),0)*$D28","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ28,0)  +   N28-IF(AND($B28<O$14,O$14-$B28<$C$5),OFFSET(Input!$BA28,0,O$14-$B28-1),0)\n+IF(AND(O$14>$B28,$C28>$B28,O$14-$B28<$C$5),OFFSET(Input!$BA28,0,O$14-$B28-1),0)*$D28   -    IF(AND(O$14>$C28,O$14-$C28<$C$5),OFFSET(Input!$BA28,0,O$14-$C28-1),0)*$D28","v":0},{"$f":"IF(P$14<=$C$5,Input!BK28,0)  +   O28-IF(AND($B28<P$14,P$14-$B28<$C$5),OFFSET(Input!$BA28,0,P$14-$B28-1),0)\n+IF(AND(P$14>$B28,$C28>$B28,P$14-$B28<$C$5),OFFSET(Input!$BA28,0,P$14-$B28-1),0)*$D28   -    IF(AND(P$14>$C28,P$14-$C28<$C$5),OFFSET(Input!$BA28,0,P$14-$C28-1),0)*$D28","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL28,0)  +   P28-IF(AND($B28<Q$14,Q$14-$B28<$C$5),OFFSET(Input!$BA28,0,Q$14-$B28-1),0)\n+IF(AND(Q$14>$B28,$C28>$B28,Q$14-$B28<$C$5),OFFSET(Input!$BA28,0,Q$14-$B28-1),0)*$D28   -    IF(AND(Q$14>$C28,Q$14-$C28<$C$5),OFFSET(Input!$BA28,0,Q$14-$C28-1),0)*$D28","v":0},{"$f":"IF(R$14<=$C$5,Input!BM28,0)  +   Q28-IF(AND($B28<R$14,R$14-$B28<$C$5),OFFSET(Input!$BA28,0,R$14-$B28-1),0)\n+IF(AND(R$14>$B28,$C28>$B28,R$14-$B28<$C$5),OFFSET(Input!$BA28,0,R$14-$B28-1),0)*$D28   -    IF(AND(R$14>$C28,R$14-$C28<$C$5),OFFSET(Input!$BA28,0,R$14-$C28-1),0)*$D28","v":0},{"$f":"IF(S$14<=$C$5,Input!BN28,0)  +   R28-IF(AND($B28<S$14,S$14-$B28<$C$5),OFFSET(Input!$BA28,0,S$14-$B28-1),0)\n+IF(AND(S$14>$B28,$C28>$B28,S$14-$B28<$C$5),OFFSET(Input!$BA28,0,S$14-$B28-1),0)*$D28   -    IF(AND(S$14>$C28,S$14-$C28<$C$5),OFFSET(Input!$BA28,0,S$14-$C28-1),0)*$D28","v":0},{"$f":"IF(T$14<=$C$5,Input!BO28,0)  +   S28-IF(AND($B28<T$14,T$14-$B28<$C$5),OFFSET(Input!$BA28,0,T$14-$B28-1),0)\n+IF(AND(T$14>$B28,$C28>$B28,T$14-$B28<$C$5),OFFSET(Input!$BA28,0,T$14-$B28-1),0)*$D28   -    IF(AND(T$14>$C28,T$14-$C28<$C$5),OFFSET(Input!$BA28,0,T$14-$C28-1),0)*$D28","v":0},{"$f":"IF(U$14<=$C$5,Input!BP28,0)  +   T28-IF(AND($B28<U$14,U$14-$B28<$C$5),OFFSET(Input!$BA28,0,U$14-$B28-1),0)\n+IF(AND(U$14>$B28,$C28>$B28,U$14-$B28<$C$5),OFFSET(Input!$BA28,0,U$14-$B28-1),0)*$D28   -    IF(AND(U$14>$C28,U$14-$C28<$C$5),OFFSET(Input!$BA28,0,U$14-$C28-1),0)*$D28","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ28,0)  +   U28-IF(AND($B28<V$14,V$14-$B28<$C$5),OFFSET(Input!$BA28,0,V$14-$B28-1),0)\n+IF(AND(V$14>$B28,$C28>$B28,V$14-$B28<$C$5),OFFSET(Input!$BA28,0,V$14-$B28-1),0)*$D28   -    IF(AND(V$14>$C28,V$14-$C28<$C$5),OFFSET(Input!$BA28,0,V$14-$C28-1),0)*$D28","v":0},{"$f":"IF(W$14<=$C$5,Input!BR28,0)  +   V28-IF(AND($B28<W$14,W$14-$B28<$C$5),OFFSET(Input!$BA28,0,W$14-$B28-1),0)\n+IF(AND(W$14>$B28,$C28>$B28,W$14-$B28<$C$5),OFFSET(Input!$BA28,0,W$14-$B28-1),0)*$D28   -    IF(AND(W$14>$C28,W$14-$C28<$C$5),OFFSET(Input!$BA28,0,W$14-$C28-1),0)*$D28","v":0},{"$f":"IF(X$14<=$C$5,Input!BS28,0)  +   W28-IF(AND($B28<X$14,X$14-$B28<$C$5),OFFSET(Input!$BA28,0,X$14-$B28-1),0)\n+IF(AND(X$14>$B28,$C28>$B28,X$14-$B28<$C$5),OFFSET(Input!$BA28,0,X$14-$B28-1),0)*$D28   -    IF(AND(X$14>$C28,X$14-$C28<$C$5),OFFSET(Input!$BA28,0,X$14-$C28-1),0)*$D28","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT28,0)  +   X28-IF(AND($B28<Y$14,Y$14-$B28<$C$5),OFFSET(Input!$BA28,0,Y$14-$B28-1),0)\n+IF(AND(Y$14>$B28,$C28>$B28,Y$14-$B28<$C$5),OFFSET(Input!$BA28,0,Y$14-$B28-1),0)*$D28   -    IF(AND(Y$14>$C28,Y$14-$C28<$C$5),OFFSET(Input!$BA28,0,Y$14-$C28-1),0)*$D28","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU28,0)  +   Y28-IF(AND($B28<Z$14,Z$14-$B28<$C$5),OFFSET(Input!$BA28,0,Z$14-$B28-1),0)\n+IF(AND(Z$14>$B28,$C28>$B28,Z$14-$B28<$C$5),OFFSET(Input!$BA28,0,Z$14-$B28-1),0)*$D28   -    IF(AND(Z$14>$C28,Z$14-$C28<$C$5),OFFSET(Input!$BA28,0,Z$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV28,0)  +   Z28-IF(AND($B28<AA$14,AA$14-$B28<$C$5),OFFSET(Input!$BA28,0,AA$14-$B28-1),0)\n+IF(AND(AA$14>$B28,$C28>$B28,AA$14-$B28<$C$5),OFFSET(Input!$BA28,0,AA$14-$B28-1),0)*$D28   -    IF(AND(AA$14>$C28,AA$14-$C28<$C$5),OFFSET(Input!$BA28,0,AA$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW28,0)  +   AA28-IF(AND($B28<AB$14,AB$14-$B28<$C$5),OFFSET(Input!$BA28,0,AB$14-$B28-1),0)\n+IF(AND(AB$14>$B28,$C28>$B28,AB$14-$B28<$C$5),OFFSET(Input!$BA28,0,AB$14-$B28-1),0)*$D28   -    IF(AND(AB$14>$C28,AB$14-$C28<$C$5),OFFSET(Input!$BA28,0,AB$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX28,0)  +   AB28-IF(AND($B28<AC$14,AC$14-$B28<$C$5),OFFSET(Input!$BA28,0,AC$14-$B28-1),0)\n+IF(AND(AC$14>$B28,$C28>$B28,AC$14-$B28<$C$5),OFFSET(Input!$BA28,0,AC$14-$B28-1),0)*$D28   -    IF(AND(AC$14>$C28,AC$14-$C28<$C$5),OFFSET(Input!$BA28,0,AC$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY28,0)  +   AC28-IF(AND($B28<AD$14,AD$14-$B28<$C$5),OFFSET(Input!$BA28,0,AD$14-$B28-1),0)\n+IF(AND(AD$14>$B28,$C28>$B28,AD$14-$B28<$C$5),OFFSET(Input!$BA28,0,AD$14-$B28-1),0)*$D28   -    IF(AND(AD$14>$C28,AD$14-$C28<$C$5),OFFSET(Input!$BA28,0,AD$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ28,0)  +   AD28-IF(AND($B28<AE$14,AE$14-$B28<$C$5),OFFSET(Input!$BA28,0,AE$14-$B28-1),0)\n+IF(AND(AE$14>$B28,$C28>$B28,AE$14-$B28<$C$5),OFFSET(Input!$BA28,0,AE$14-$B28-1),0)*$D28   -    IF(AND(AE$14>$C28,AE$14-$C28<$C$5),OFFSET(Input!$BA28,0,AE$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA28,0)  +   AE28-IF(AND($B28<AF$14,AF$14-$B28<$C$5),OFFSET(Input!$BA28,0,AF$14-$B28-1),0)\n+IF(AND(AF$14>$B28,$C28>$B28,AF$14-$B28<$C$5),OFFSET(Input!$BA28,0,AF$14-$B28-1),0)*$D28   -    IF(AND(AF$14>$C28,AF$14-$C28<$C$5),OFFSET(Input!$BA28,0,AF$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB28,0)  +   AF28-IF(AND($B28<AG$14,AG$14-$B28<$C$5),OFFSET(Input!$BA28,0,AG$14-$B28-1),0)\n+IF(AND(AG$14>$B28,$C28>$B28,AG$14-$B28<$C$5),OFFSET(Input!$BA28,0,AG$14-$B28-1),0)*$D28   -    IF(AND(AG$14>$C28,AG$14-$C28<$C$5),OFFSET(Input!$BA28,0,AG$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC28,0)  +   AG28-IF(AND($B28<AH$14,AH$14-$B28<$C$5),OFFSET(Input!$BA28,0,AH$14-$B28-1),0)\n+IF(AND(AH$14>$B28,$C28>$B28,AH$14-$B28<$C$5),OFFSET(Input!$BA28,0,AH$14-$B28-1),0)*$D28   -    IF(AND(AH$14>$C28,AH$14-$C28<$C$5),OFFSET(Input!$BA28,0,AH$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD28,0)  +   AH28-IF(AND($B28<AI$14,AI$14-$B28<$C$5),OFFSET(Input!$BA28,0,AI$14-$B28-1),0)\n+IF(AND(AI$14>$B28,$C28>$B28,AI$14-$B28<$C$5),OFFSET(Input!$BA28,0,AI$14-$B28-1),0)*$D28   -    IF(AND(AI$14>$C28,AI$14-$C28<$C$5),OFFSET(Input!$BA28,0,AI$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE28,0)  +   AI28-IF(AND($B28<AJ$14,AJ$14-$B28<$C$5),OFFSET(Input!$BA28,0,AJ$14-$B28-1),0)\n+IF(AND(AJ$14>$B28,$C28>$B28,AJ$14-$B28<$C$5),OFFSET(Input!$BA28,0,AJ$14-$B28-1),0)*$D28   -    IF(AND(AJ$14>$C28,AJ$14-$C28<$C$5),OFFSET(Input!$BA28,0,AJ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF28,0)  +   AJ28-IF(AND($B28<AK$14,AK$14-$B28<$C$5),OFFSET(Input!$BA28,0,AK$14-$B28-1),0)\n+IF(AND(AK$14>$B28,$C28>$B28,AK$14-$B28<$C$5),OFFSET(Input!$BA28,0,AK$14-$B28-1),0)*$D28   -    IF(AND(AK$14>$C28,AK$14-$C28<$C$5),OFFSET(Input!$BA28,0,AK$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG28,0)  +   AK28-IF(AND($B28<AL$14,AL$14-$B28<$C$5),OFFSET(Input!$BA28,0,AL$14-$B28-1),0)\n+IF(AND(AL$14>$B28,$C28>$B28,AL$14-$B28<$C$5),OFFSET(Input!$BA28,0,AL$14-$B28-1),0)*$D28   -    IF(AND(AL$14>$C28,AL$14-$C28<$C$5),OFFSET(Input!$BA28,0,AL$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH28,0)  +   AL28-IF(AND($B28<AM$14,AM$14-$B28<$C$5),OFFSET(Input!$BA28,0,AM$14-$B28-1),0)\n+IF(AND(AM$14>$B28,$C28>$B28,AM$14-$B28<$C$5),OFFSET(Input!$BA28,0,AM$14-$B28-1),0)*$D28   -    IF(AND(AM$14>$C28,AM$14-$C28<$C$5),OFFSET(Input!$BA28,0,AM$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI28,0)  +   AM28-IF(AND($B28<AN$14,AN$14-$B28<$C$5),OFFSET(Input!$BA28,0,AN$14-$B28-1),0)\n+IF(AND(AN$14>$B28,$C28>$B28,AN$14-$B28<$C$5),OFFSET(Input!$BA28,0,AN$14-$B28-1),0)*$D28   -    IF(AND(AN$14>$C28,AN$14-$C28<$C$5),OFFSET(Input!$BA28,0,AN$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ28,0)  +   AN28-IF(AND($B28<AO$14,AO$14-$B28<$C$5),OFFSET(Input!$BA28,0,AO$14-$B28-1),0)\n+IF(AND(AO$14>$B28,$C28>$B28,AO$14-$B28<$C$5),OFFSET(Input!$BA28,0,AO$14-$B28-1),0)*$D28   -    IF(AND(AO$14>$C28,AO$14-$C28<$C$5),OFFSET(Input!$BA28,0,AO$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK28,0)  +   AO28-IF(AND($B28<AP$14,AP$14-$B28<$C$5),OFFSET(Input!$BA28,0,AP$14-$B28-1),0)\n+IF(AND(AP$14>$B28,$C28>$B28,AP$14-$B28<$C$5),OFFSET(Input!$BA28,0,AP$14-$B28-1),0)*$D28   -    IF(AND(AP$14>$C28,AP$14-$C28<$C$5),OFFSET(Input!$BA28,0,AP$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL28,0)  +   AP28-IF(AND($B28<AQ$14,AQ$14-$B28<$C$5),OFFSET(Input!$BA28,0,AQ$14-$B28-1),0)\n+IF(AND(AQ$14>$B28,$C28>$B28,AQ$14-$B28<$C$5),OFFSET(Input!$BA28,0,AQ$14-$B28-1),0)*$D28   -    IF(AND(AQ$14>$C28,AQ$14-$C28<$C$5),OFFSET(Input!$BA28,0,AQ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM28,0)  +   AQ28-IF(AND($B28<AR$14,AR$14-$B28<$C$5),OFFSET(Input!$BA28,0,AR$14-$B28-1),0)\n+IF(AND(AR$14>$B28,$C28>$B28,AR$14-$B28<$C$5),OFFSET(Input!$BA28,0,AR$14-$B28-1),0)*$D28   -    IF(AND(AR$14>$C28,AR$14-$C28<$C$5),OFFSET(Input!$BA28,0,AR$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN28,0)  +   AR28-IF(AND($B28<AS$14,AS$14-$B28<$C$5),OFFSET(Input!$BA28,0,AS$14-$B28-1),0)\n+IF(AND(AS$14>$B28,$C28>$B28,AS$14-$B28<$C$5),OFFSET(Input!$BA28,0,AS$14-$B28-1),0)*$D28   -    IF(AND(AS$14>$C28,AS$14-$C28<$C$5),OFFSET(Input!$BA28,0,AS$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO28,0)  +   AS28-IF(AND($B28<AT$14,AT$14-$B28<$C$5),OFFSET(Input!$BA28,0,AT$14-$B28-1),0)\n+IF(AND(AT$14>$B28,$C28>$B28,AT$14-$B28<$C$5),OFFSET(Input!$BA28,0,AT$14-$B28-1),0)*$D28   -    IF(AND(AT$14>$C28,AT$14-$C28<$C$5),OFFSET(Input!$BA28,0,AT$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP28,0)  +   AT28-IF(AND($B28<AU$14,AU$14-$B28<$C$5),OFFSET(Input!$BA28,0,AU$14-$B28-1),0)\n+IF(AND(AU$14>$B28,$C28>$B28,AU$14-$B28<$C$5),OFFSET(Input!$BA28,0,AU$14-$B28-1),0)*$D28   -    IF(AND(AU$14>$C28,AU$14-$C28<$C$5),OFFSET(Input!$BA28,0,AU$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ28,0)  +   AU28-IF(AND($B28<AV$14,AV$14-$B28<$C$5),OFFSET(Input!$BA28,0,AV$14-$B28-1),0)\n+IF(AND(AV$14>$B28,$C28>$B28,AV$14-$B28<$C$5),OFFSET(Input!$BA28,0,AV$14-$B28-1),0)*$D28   -    IF(AND(AV$14>$C28,AV$14-$C28<$C$5),OFFSET(Input!$BA28,0,AV$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR28,0)  +   AV28-IF(AND($B28<AW$14,AW$14-$B28<$C$5),OFFSET(Input!$BA28,0,AW$14-$B28-1),0)\n+IF(AND(AW$14>$B28,$C28>$B28,AW$14-$B28<$C$5),OFFSET(Input!$BA28,0,AW$14-$B28-1),0)*$D28   -    IF(AND(AW$14>$C28,AW$14-$C28<$C$5),OFFSET(Input!$BA28,0,AW$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS28,0)  +   AW28-IF(AND($B28<AX$14,AX$14-$B28<$C$5),OFFSET(Input!$BA28,0,AX$14-$B28-1),0)\n+IF(AND(AX$14>$B28,$C28>$B28,AX$14-$B28<$C$5),OFFSET(Input!$BA28,0,AX$14-$B28-1),0)*$D28   -    IF(AND(AX$14>$C28,AX$14-$C28<$C$5),OFFSET(Input!$BA28,0,AX$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT28,0)  +   AX28-IF(AND($B28<AY$14,AY$14-$B28<$C$5),OFFSET(Input!$BA28,0,AY$14-$B28-1),0)\n+IF(AND(AY$14>$B28,$C28>$B28,AY$14-$B28<$C$5),OFFSET(Input!$BA28,0,AY$14-$B28-1),0)*$D28   -    IF(AND(AY$14>$C28,AY$14-$C28<$C$5),OFFSET(Input!$BA28,0,AY$14-$C28-1),0)*$D28","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU28,0)  +   AY28-IF(AND($B28<AZ$14,AZ$14-$B28<$C$5),OFFSET(Input!$BA28,0,AZ$14-$B28-1),0)\n+IF(AND(AZ$14>$B28,$C28>$B28,AZ$14-$B28<$C$5),OFFSET(Input!$BA28,0,AZ$14-$B28-1),0)*$D28   -    IF(AND(AZ$14>$C28,AZ$14-$C28<$C$5),OFFSET(Input!$BA28,0,AZ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV28,0)  +   AZ28-IF(AND($B28<BA$14,BA$14-$B28<$C$5),OFFSET(Input!$BA28,0,BA$14-$B28-1),0)\n+IF(AND(BA$14>$B28,$C28>$B28,BA$14-$B28<$C$5),OFFSET(Input!$BA28,0,BA$14-$B28-1),0)*$D28   -    IF(AND(BA$14>$C28,BA$14-$C28<$C$5),OFFSET(Input!$BA28,0,BA$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW28,0)  +   BA28-IF(AND($B28<BB$14,BB$14-$B28<$C$5),OFFSET(Input!$BA28,0,BB$14-$B28-1),0)\n+IF(AND(BB$14>$B28,$C28>$B28,BB$14-$B28<$C$5),OFFSET(Input!$BA28,0,BB$14-$B28-1),0)*$D28   -    IF(AND(BB$14>$C28,BB$14-$C28<$C$5),OFFSET(Input!$BA28,0,BB$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX28,0)  +   BB28-IF(AND($B28<BC$14,BC$14-$B28<$C$5),OFFSET(Input!$BA28,0,BC$14-$B28-1),0)\n+IF(AND(BC$14>$B28,$C28>$B28,BC$14-$B28<$C$5),OFFSET(Input!$BA28,0,BC$14-$B28-1),0)*$D28   -    IF(AND(BC$14>$C28,BC$14-$C28<$C$5),OFFSET(Input!$BA28,0,BC$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY28,0)  +   BC28-IF(AND($B28<BD$14,BD$14-$B28<$C$5),OFFSET(Input!$BA28,0,BD$14-$B28-1),0)\n+IF(AND(BD$14>$B28,$C28>$B28,BD$14-$B28<$C$5),OFFSET(Input!$BA28,0,BD$14-$B28-1),0)*$D28   -    IF(AND(BD$14>$C28,BD$14-$C28<$C$5),OFFSET(Input!$BA28,0,BD$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ28,0)  +   BD28-IF(AND($B28<BE$14,BE$14-$B28<$C$5),OFFSET(Input!$BA28,0,BE$14-$B28-1),0)\n+IF(AND(BE$14>$B28,$C28>$B28,BE$14-$B28<$C$5),OFFSET(Input!$BA28,0,BE$14-$B28-1),0)*$D28   -    IF(AND(BE$14>$C28,BE$14-$C28<$C$5),OFFSET(Input!$BA28,0,BE$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA28,0)  +   BE28-IF(AND($B28<BF$14,BF$14-$B28<$C$5),OFFSET(Input!$BA28,0,BF$14-$B28-1),0)\n+IF(AND(BF$14>$B28,$C28>$B28,BF$14-$B28<$C$5),OFFSET(Input!$BA28,0,BF$14-$B28-1),0)*$D28   -    IF(AND(BF$14>$C28,BF$14-$C28<$C$5),OFFSET(Input!$BA28,0,BF$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB28,0)  +   BF28-IF(AND($B28<BG$14,BG$14-$B28<$C$5),OFFSET(Input!$BA28,0,BG$14-$B28-1),0)\n+IF(AND(BG$14>$B28,$C28>$B28,BG$14-$B28<$C$5),OFFSET(Input!$BA28,0,BG$14-$B28-1),0)*$D28   -    IF(AND(BG$14>$C28,BG$14-$C28<$C$5),OFFSET(Input!$BA28,0,BG$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC28,0)  +   BG28-IF(AND($B28<BH$14,BH$14-$B28<$C$5),OFFSET(Input!$BA28,0,BH$14-$B28-1),0)\n+IF(AND(BH$14>$B28,$C28>$B28,BH$14-$B28<$C$5),OFFSET(Input!$BA28,0,BH$14-$B28-1),0)*$D28   -    IF(AND(BH$14>$C28,BH$14-$C28<$C$5),OFFSET(Input!$BA28,0,BH$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD28,0)  +   BH28-IF(AND($B28<BI$14,BI$14-$B28<$C$5),OFFSET(Input!$BA28,0,BI$14-$B28-1),0)\n+IF(AND(BI$14>$B28,$C28>$B28,BI$14-$B28<$C$5),OFFSET(Input!$BA28,0,BI$14-$B28-1),0)*$D28   -    IF(AND(BI$14>$C28,BI$14-$C28<$C$5),OFFSET(Input!$BA28,0,BI$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE28,0)  +   BI28-IF(AND($B28<BJ$14,BJ$14-$B28<$C$5),OFFSET(Input!$BA28,0,BJ$14-$B28-1),0)\n+IF(AND(BJ$14>$B28,$C28>$B28,BJ$14-$B28<$C$5),OFFSET(Input!$BA28,0,BJ$14-$B28-1),0)*$D28   -    IF(AND(BJ$14>$C28,BJ$14-$C28<$C$5),OFFSET(Input!$BA28,0,BJ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF28,0)  +   BJ28-IF(AND($B28<BK$14,BK$14-$B28<$C$5),OFFSET(Input!$BA28,0,BK$14-$B28-1),0)\n+IF(AND(BK$14>$B28,$C28>$B28,BK$14-$B28<$C$5),OFFSET(Input!$BA28,0,BK$14-$B28-1),0)*$D28   -    IF(AND(BK$14>$C28,BK$14-$C28<$C$5),OFFSET(Input!$BA28,0,BK$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG28,0)  +   BK28-IF(AND($B28<BL$14,BL$14-$B28<$C$5),OFFSET(Input!$BA28,0,BL$14-$B28-1),0)\n+IF(AND(BL$14>$B28,$C28>$B28,BL$14-$B28<$C$5),OFFSET(Input!$BA28,0,BL$14-$B28-1),0)*$D28   -    IF(AND(BL$14>$C28,BL$14-$C28<$C$5),OFFSET(Input!$BA28,0,BL$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH28,0)  +   BL28-IF(AND($B28<BM$14,BM$14-$B28<$C$5),OFFSET(Input!$BA28,0,BM$14-$B28-1),0)\n+IF(AND(BM$14>$B28,$C28>$B28,BM$14-$B28<$C$5),OFFSET(Input!$BA28,0,BM$14-$B28-1),0)*$D28   -    IF(AND(BM$14>$C28,BM$14-$C28<$C$5),OFFSET(Input!$BA28,0,BM$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI28,0)  +   BM28-IF(AND($B28<BN$14,BN$14-$B28<$C$5),OFFSET(Input!$BA28,0,BN$14-$B28-1),0)\n+IF(AND(BN$14>$B28,$C28>$B28,BN$14-$B28<$C$5),OFFSET(Input!$BA28,0,BN$14-$B28-1),0)*$D28   -    IF(AND(BN$14>$C28,BN$14-$C28<$C$5),OFFSET(Input!$BA28,0,BN$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ28,0)  +   BN28-IF(AND($B28<BO$14,BO$14-$B28<$C$5),OFFSET(Input!$BA28,0,BO$14-$B28-1),0)\n+IF(AND(BO$14>$B28,$C28>$B28,BO$14-$B28<$C$5),OFFSET(Input!$BA28,0,BO$14-$B28-1),0)*$D28   -    IF(AND(BO$14>$C28,BO$14-$C28<$C$5),OFFSET(Input!$BA28,0,BO$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK28,0)  +   BO28-IF(AND($B28<BP$14,BP$14-$B28<$C$5),OFFSET(Input!$BA28,0,BP$14-$B28-1),0)\n+IF(AND(BP$14>$B28,$C28>$B28,BP$14-$B28<$C$5),OFFSET(Input!$BA28,0,BP$14-$B28-1),0)*$D28   -    IF(AND(BP$14>$C28,BP$14-$C28<$C$5),OFFSET(Input!$BA28,0,BP$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL28,0)  +   BP28-IF(AND($B28<BQ$14,BQ$14-$B28<$C$5),OFFSET(Input!$BA28,0,BQ$14-$B28-1),0)\n+IF(AND(BQ$14>$B28,$C28>$B28,BQ$14-$B28<$C$5),OFFSET(Input!$BA28,0,BQ$14-$B28-1),0)*$D28   -    IF(AND(BQ$14>$C28,BQ$14-$C28<$C$5),OFFSET(Input!$BA28,0,BQ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM28,0)  +   BQ28-IF(AND($B28<BR$14,BR$14-$B28<$C$5),OFFSET(Input!$BA28,0,BR$14-$B28-1),0)\n+IF(AND(BR$14>$B28,$C28>$B28,BR$14-$B28<$C$5),OFFSET(Input!$BA28,0,BR$14-$B28-1),0)*$D28   -    IF(AND(BR$14>$C28,BR$14-$C28<$C$5),OFFSET(Input!$BA28,0,BR$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN28,0)  +   BR28-IF(AND($B28<BS$14,BS$14-$B28<$C$5),OFFSET(Input!$BA28,0,BS$14-$B28-1),0)\n+IF(AND(BS$14>$B28,$C28>$B28,BS$14-$B28<$C$5),OFFSET(Input!$BA28,0,BS$14-$B28-1),0)*$D28   -    IF(AND(BS$14>$C28,BS$14-$C28<$C$5),OFFSET(Input!$BA28,0,BS$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO28,0)  +   BS28-IF(AND($B28<BT$14,BT$14-$B28<$C$5),OFFSET(Input!$BA28,0,BT$14-$B28-1),0)\n+IF(AND(BT$14>$B28,$C28>$B28,BT$14-$B28<$C$5),OFFSET(Input!$BA28,0,BT$14-$B28-1),0)*$D28   -    IF(AND(BT$14>$C28,BT$14-$C28<$C$5),OFFSET(Input!$BA28,0,BT$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP28,0)  +   BT28-IF(AND($B28<BU$14,BU$14-$B28<$C$5),OFFSET(Input!$BA28,0,BU$14-$B28-1),0)\n+IF(AND(BU$14>$B28,$C28>$B28,BU$14-$B28<$C$5),OFFSET(Input!$BA28,0,BU$14-$B28-1),0)*$D28   -    IF(AND(BU$14>$C28,BU$14-$C28<$C$5),OFFSET(Input!$BA28,0,BU$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ28,0)  +   BU28-IF(AND($B28<BV$14,BV$14-$B28<$C$5),OFFSET(Input!$BA28,0,BV$14-$B28-1),0)\n+IF(AND(BV$14>$B28,$C28>$B28,BV$14-$B28<$C$5),OFFSET(Input!$BA28,0,BV$14-$B28-1),0)*$D28   -    IF(AND(BV$14>$C28,BV$14-$C28<$C$5),OFFSET(Input!$BA28,0,BV$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR28,0)  +   BV28-IF(AND($B28<BW$14,BW$14-$B28<$C$5),OFFSET(Input!$BA28,0,BW$14-$B28-1),0)\n+IF(AND(BW$14>$B28,$C28>$B28,BW$14-$B28<$C$5),OFFSET(Input!$BA28,0,BW$14-$B28-1),0)*$D28   -    IF(AND(BW$14>$C28,BW$14-$C28<$C$5),OFFSET(Input!$BA28,0,BW$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS28,0)  +   BW28-IF(AND($B28<BX$14,BX$14-$B28<$C$5),OFFSET(Input!$BA28,0,BX$14-$B28-1),0)\n+IF(AND(BX$14>$B28,$C28>$B28,BX$14-$B28<$C$5),OFFSET(Input!$BA28,0,BX$14-$B28-1),0)*$D28   -    IF(AND(BX$14>$C28,BX$14-$C28<$C$5),OFFSET(Input!$BA28,0,BX$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT28,0)  +   BX28-IF(AND($B28<BY$14,BY$14-$B28<$C$5),OFFSET(Input!$BA28,0,BY$14-$B28-1),0)\n+IF(AND(BY$14>$B28,$C28>$B28,BY$14-$B28<$C$5),OFFSET(Input!$BA28,0,BY$14-$B28-1),0)*$D28   -    IF(AND(BY$14>$C28,BY$14-$C28<$C$5),OFFSET(Input!$BA28,0,BY$14-$C28-1),0)*$D28","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU28,0)  +   BY28-IF(AND($B28<BZ$14,BZ$14-$B28<$C$5),OFFSET(Input!$BA28,0,BZ$14-$B28-1),0)\n+IF(AND(BZ$14>$B28,$C28>$B28,BZ$14-$B28<$C$5),OFFSET(Input!$BA28,0,BZ$14-$B28-1),0)*$D28   -    IF(AND(BZ$14>$C28,BZ$14-$C28<$C$5),OFFSET(Input!$BA28,0,BZ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV28,0)  +   BZ28-IF(AND($B28<CA$14,CA$14-$B28<$C$5),OFFSET(Input!$BA28,0,CA$14-$B28-1),0)\n+IF(AND(CA$14>$B28,$C28>$B28,CA$14-$B28<$C$5),OFFSET(Input!$BA28,0,CA$14-$B28-1),0)*$D28   -    IF(AND(CA$14>$C28,CA$14-$C28<$C$5),OFFSET(Input!$BA28,0,CA$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW28,0)  +   CA28-IF(AND($B28<CB$14,CB$14-$B28<$C$5),OFFSET(Input!$BA28,0,CB$14-$B28-1),0)\n+IF(AND(CB$14>$B28,$C28>$B28,CB$14-$B28<$C$5),OFFSET(Input!$BA28,0,CB$14-$B28-1),0)*$D28   -    IF(AND(CB$14>$C28,CB$14-$C28<$C$5),OFFSET(Input!$BA28,0,CB$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX28,0)  +   CB28-IF(AND($B28<CC$14,CC$14-$B28<$C$5),OFFSET(Input!$BA28,0,CC$14-$B28-1),0)\n+IF(AND(CC$14>$B28,$C28>$B28,CC$14-$B28<$C$5),OFFSET(Input!$BA28,0,CC$14-$B28-1),0)*$D28   -    IF(AND(CC$14>$C28,CC$14-$C28<$C$5),OFFSET(Input!$BA28,0,CC$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY28,0)  +   CC28-IF(AND($B28<CD$14,CD$14-$B28<$C$5),OFFSET(Input!$BA28,0,CD$14-$B28-1),0)\n+IF(AND(CD$14>$B28,$C28>$B28,CD$14-$B28<$C$5),OFFSET(Input!$BA28,0,CD$14-$B28-1),0)*$D28   -    IF(AND(CD$14>$C28,CD$14-$C28<$C$5),OFFSET(Input!$BA28,0,CD$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ28,0)  +   CD28-IF(AND($B28<CE$14,CE$14-$B28<$C$5),OFFSET(Input!$BA28,0,CE$14-$B28-1),0)\n+IF(AND(CE$14>$B28,$C28>$B28,CE$14-$B28<$C$5),OFFSET(Input!$BA28,0,CE$14-$B28-1),0)*$D28   -    IF(AND(CE$14>$C28,CE$14-$C28<$C$5),OFFSET(Input!$BA28,0,CE$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA28,0)  +   CE28-IF(AND($B28<CF$14,CF$14-$B28<$C$5),OFFSET(Input!$BA28,0,CF$14-$B28-1),0)\n+IF(AND(CF$14>$B28,$C28>$B28,CF$14-$B28<$C$5),OFFSET(Input!$BA28,0,CF$14-$B28-1),0)*$D28   -    IF(AND(CF$14>$C28,CF$14-$C28<$C$5),OFFSET(Input!$BA28,0,CF$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB28,0)  +   CF28-IF(AND($B28<CG$14,CG$14-$B28<$C$5),OFFSET(Input!$BA28,0,CG$14-$B28-1),0)\n+IF(AND(CG$14>$B28,$C28>$B28,CG$14-$B28<$C$5),OFFSET(Input!$BA28,0,CG$14-$B28-1),0)*$D28   -    IF(AND(CG$14>$C28,CG$14-$C28<$C$5),OFFSET(Input!$BA28,0,CG$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC28,0)  +   CG28-IF(AND($B28<CH$14,CH$14-$B28<$C$5),OFFSET(Input!$BA28,0,CH$14-$B28-1),0)\n+IF(AND(CH$14>$B28,$C28>$B28,CH$14-$B28<$C$5),OFFSET(Input!$BA28,0,CH$14-$B28-1),0)*$D28   -    IF(AND(CH$14>$C28,CH$14-$C28<$C$5),OFFSET(Input!$BA28,0,CH$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED28,0)  +   CH28-IF(AND($B28<CI$14,CI$14-$B28<$C$5),OFFSET(Input!$BA28,0,CI$14-$B28-1),0)\n+IF(AND(CI$14>$B28,$C28>$B28,CI$14-$B28<$C$5),OFFSET(Input!$BA28,0,CI$14-$B28-1),0)*$D28   -    IF(AND(CI$14>$C28,CI$14-$C28<$C$5),OFFSET(Input!$BA28,0,CI$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE28,0)  +   CI28-IF(AND($B28<CJ$14,CJ$14-$B28<$C$5),OFFSET(Input!$BA28,0,CJ$14-$B28-1),0)\n+IF(AND(CJ$14>$B28,$C28>$B28,CJ$14-$B28<$C$5),OFFSET(Input!$BA28,0,CJ$14-$B28-1),0)*$D28   -    IF(AND(CJ$14>$C28,CJ$14-$C28<$C$5),OFFSET(Input!$BA28,0,CJ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF28,0)  +   CJ28-IF(AND($B28<CK$14,CK$14-$B28<$C$5),OFFSET(Input!$BA28,0,CK$14-$B28-1),0)\n+IF(AND(CK$14>$B28,$C28>$B28,CK$14-$B28<$C$5),OFFSET(Input!$BA28,0,CK$14-$B28-1),0)*$D28   -    IF(AND(CK$14>$C28,CK$14-$C28<$C$5),OFFSET(Input!$BA28,0,CK$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG28,0)  +   CK28-IF(AND($B28<CL$14,CL$14-$B28<$C$5),OFFSET(Input!$BA28,0,CL$14-$B28-1),0)\n+IF(AND(CL$14>$B28,$C28>$B28,CL$14-$B28<$C$5),OFFSET(Input!$BA28,0,CL$14-$B28-1),0)*$D28   -    IF(AND(CL$14>$C28,CL$14-$C28<$C$5),OFFSET(Input!$BA28,0,CL$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH28,0)  +   CL28-IF(AND($B28<CM$14,CM$14-$B28<$C$5),OFFSET(Input!$BA28,0,CM$14-$B28-1),0)\n+IF(AND(CM$14>$B28,$C28>$B28,CM$14-$B28<$C$5),OFFSET(Input!$BA28,0,CM$14-$B28-1),0)*$D28   -    IF(AND(CM$14>$C28,CM$14-$C28<$C$5),OFFSET(Input!$BA28,0,CM$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI28,0)  +   CM28-IF(AND($B28<CN$14,CN$14-$B28<$C$5),OFFSET(Input!$BA28,0,CN$14-$B28-1),0)\n+IF(AND(CN$14>$B28,$C28>$B28,CN$14-$B28<$C$5),OFFSET(Input!$BA28,0,CN$14-$B28-1),0)*$D28   -    IF(AND(CN$14>$C28,CN$14-$C28<$C$5),OFFSET(Input!$BA28,0,CN$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ28,0)  +   CN28-IF(AND($B28<CO$14,CO$14-$B28<$C$5),OFFSET(Input!$BA28,0,CO$14-$B28-1),0)\n+IF(AND(CO$14>$B28,$C28>$B28,CO$14-$B28<$C$5),OFFSET(Input!$BA28,0,CO$14-$B28-1),0)*$D28   -    IF(AND(CO$14>$C28,CO$14-$C28<$C$5),OFFSET(Input!$BA28,0,CO$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK28,0)  +   CO28-IF(AND($B28<CP$14,CP$14-$B28<$C$5),OFFSET(Input!$BA28,0,CP$14-$B28-1),0)\n+IF(AND(CP$14>$B28,$C28>$B28,CP$14-$B28<$C$5),OFFSET(Input!$BA28,0,CP$14-$B28-1),0)*$D28   -    IF(AND(CP$14>$C28,CP$14-$C28<$C$5),OFFSET(Input!$BA28,0,CP$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL28,0)  +   CP28-IF(AND($B28<CQ$14,CQ$14-$B28<$C$5),OFFSET(Input!$BA28,0,CQ$14-$B28-1),0)\n+IF(AND(CQ$14>$B28,$C28>$B28,CQ$14-$B28<$C$5),OFFSET(Input!$BA28,0,CQ$14-$B28-1),0)*$D28   -    IF(AND(CQ$14>$C28,CQ$14-$C28<$C$5),OFFSET(Input!$BA28,0,CQ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM28,0)  +   CQ28-IF(AND($B28<CR$14,CR$14-$B28<$C$5),OFFSET(Input!$BA28,0,CR$14-$B28-1),0)\n+IF(AND(CR$14>$B28,$C28>$B28,CR$14-$B28<$C$5),OFFSET(Input!$BA28,0,CR$14-$B28-1),0)*$D28   -    IF(AND(CR$14>$C28,CR$14-$C28<$C$5),OFFSET(Input!$BA28,0,CR$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN28,0)  +   CR28-IF(AND($B28<CS$14,CS$14-$B28<$C$5),OFFSET(Input!$BA28,0,CS$14-$B28-1),0)\n+IF(AND(CS$14>$B28,$C28>$B28,CS$14-$B28<$C$5),OFFSET(Input!$BA28,0,CS$14-$B28-1),0)*$D28   -    IF(AND(CS$14>$C28,CS$14-$C28<$C$5),OFFSET(Input!$BA28,0,CS$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO28,0)  +   CS28-IF(AND($B28<CT$14,CT$14-$B28<$C$5),OFFSET(Input!$BA28,0,CT$14-$B28-1),0)\n+IF(AND(CT$14>$B28,$C28>$B28,CT$14-$B28<$C$5),OFFSET(Input!$BA28,0,CT$14-$B28-1),0)*$D28   -    IF(AND(CT$14>$C28,CT$14-$C28<$C$5),OFFSET(Input!$BA28,0,CT$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP28,0)  +   CT28-IF(AND($B28<CU$14,CU$14-$B28<$C$5),OFFSET(Input!$BA28,0,CU$14-$B28-1),0)\n+IF(AND(CU$14>$B28,$C28>$B28,CU$14-$B28<$C$5),OFFSET(Input!$BA28,0,CU$14-$B28-1),0)*$D28   -    IF(AND(CU$14>$C28,CU$14-$C28<$C$5),OFFSET(Input!$BA28,0,CU$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ28,0)  +   CU28-IF(AND($B28<CV$14,CV$14-$B28<$C$5),OFFSET(Input!$BA28,0,CV$14-$B28-1),0)\n+IF(AND(CV$14>$B28,$C28>$B28,CV$14-$B28<$C$5),OFFSET(Input!$BA28,0,CV$14-$B28-1),0)*$D28   -    IF(AND(CV$14>$C28,CV$14-$C28<$C$5),OFFSET(Input!$BA28,0,CV$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER28,0)  +   CV28-IF(AND($B28<CW$14,CW$14-$B28<$C$5),OFFSET(Input!$BA28,0,CW$14-$B28-1),0)\n+IF(AND(CW$14>$B28,$C28>$B28,CW$14-$B28<$C$5),OFFSET(Input!$BA28,0,CW$14-$B28-1),0)*$D28   -    IF(AND(CW$14>$C28,CW$14-$C28<$C$5),OFFSET(Input!$BA28,0,CW$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES28,0)  +   CW28-IF(AND($B28<CX$14,CX$14-$B28<$C$5),OFFSET(Input!$BA28,0,CX$14-$B28-1),0)\n+IF(AND(CX$14>$B28,$C28>$B28,CX$14-$B28<$C$5),OFFSET(Input!$BA28,0,CX$14-$B28-1),0)*$D28   -    IF(AND(CX$14>$C28,CX$14-$C28<$C$5),OFFSET(Input!$BA28,0,CX$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET28,0)  +   CX28-IF(AND($B28<CY$14,CY$14-$B28<$C$5),OFFSET(Input!$BA28,0,CY$14-$B28-1),0)\n+IF(AND(CY$14>$B28,$C28>$B28,CY$14-$B28<$C$5),OFFSET(Input!$BA28,0,CY$14-$B28-1),0)*$D28   -    IF(AND(CY$14>$C28,CY$14-$C28<$C$5),OFFSET(Input!$BA28,0,CY$14-$C28-1),0)*$D28","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU28,0)  +   CY28-IF(AND($B28<CZ$14,CZ$14-$B28<$C$5),OFFSET(Input!$BA28,0,CZ$14-$B28-1),0)\n+IF(AND(CZ$14>$B28,$C28>$B28,CZ$14-$B28<$C$5),OFFSET(Input!$BA28,0,CZ$14-$B28-1),0)*$D28   -    IF(AND(CZ$14>$C28,CZ$14-$C28<$C$5),OFFSET(Input!$BA28,0,CZ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV28,0)  +   CZ28-IF(AND($B28<DA$14,DA$14-$B28<$C$5),OFFSET(Input!$BA28,0,DA$14-$B28-1),0)\n+IF(AND(DA$14>$B28,$C28>$B28,DA$14-$B28<$C$5),OFFSET(Input!$BA28,0,DA$14-$B28-1),0)*$D28   -    IF(AND(DA$14>$C28,DA$14-$C28<$C$5),OFFSET(Input!$BA28,0,DA$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW28,0)  +   DA28-IF(AND($B28<DB$14,DB$14-$B28<$C$5),OFFSET(Input!$BA28,0,DB$14-$B28-1),0)\n+IF(AND(DB$14>$B28,$C28>$B28,DB$14-$B28<$C$5),OFFSET(Input!$BA28,0,DB$14-$B28-1),0)*$D28   -    IF(AND(DB$14>$C28,DB$14-$C28<$C$5),OFFSET(Input!$BA28,0,DB$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX28,0)  +   DB28-IF(AND($B28<DC$14,DC$14-$B28<$C$5),OFFSET(Input!$BA28,0,DC$14-$B28-1),0)\n+IF(AND(DC$14>$B28,$C28>$B28,DC$14-$B28<$C$5),OFFSET(Input!$BA28,0,DC$14-$B28-1),0)*$D28   -    IF(AND(DC$14>$C28,DC$14-$C28<$C$5),OFFSET(Input!$BA28,0,DC$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY28,0)  +   DC28-IF(AND($B28<DD$14,DD$14-$B28<$C$5),OFFSET(Input!$BA28,0,DD$14-$B28-1),0)\n+IF(AND(DD$14>$B28,$C28>$B28,DD$14-$B28<$C$5),OFFSET(Input!$BA28,0,DD$14-$B28-1),0)*$D28   -    IF(AND(DD$14>$C28,DD$14-$C28<$C$5),OFFSET(Input!$BA28,0,DD$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ28,0)  +   DD28-IF(AND($B28<DE$14,DE$14-$B28<$C$5),OFFSET(Input!$BA28,0,DE$14-$B28-1),0)\n+IF(AND(DE$14>$B28,$C28>$B28,DE$14-$B28<$C$5),OFFSET(Input!$BA28,0,DE$14-$B28-1),0)*$D28   -    IF(AND(DE$14>$C28,DE$14-$C28<$C$5),OFFSET(Input!$BA28,0,DE$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA28,0)  +   DE28-IF(AND($B28<DF$14,DF$14-$B28<$C$5),OFFSET(Input!$BA28,0,DF$14-$B28-1),0)\n+IF(AND(DF$14>$B28,$C28>$B28,DF$14-$B28<$C$5),OFFSET(Input!$BA28,0,DF$14-$B28-1),0)*$D28   -    IF(AND(DF$14>$C28,DF$14-$C28<$C$5),OFFSET(Input!$BA28,0,DF$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB28,0)  +   DF28-IF(AND($B28<DG$14,DG$14-$B28<$C$5),OFFSET(Input!$BA28,0,DG$14-$B28-1),0)\n+IF(AND(DG$14>$B28,$C28>$B28,DG$14-$B28<$C$5),OFFSET(Input!$BA28,0,DG$14-$B28-1),0)*$D28   -    IF(AND(DG$14>$C28,DG$14-$C28<$C$5),OFFSET(Input!$BA28,0,DG$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC28,0)  +   DG28-IF(AND($B28<DH$14,DH$14-$B28<$C$5),OFFSET(Input!$BA28,0,DH$14-$B28-1),0)\n+IF(AND(DH$14>$B28,$C28>$B28,DH$14-$B28<$C$5),OFFSET(Input!$BA28,0,DH$14-$B28-1),0)*$D28   -    IF(AND(DH$14>$C28,DH$14-$C28<$C$5),OFFSET(Input!$BA28,0,DH$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD28,0)  +   DH28-IF(AND($B28<DI$14,DI$14-$B28<$C$5),OFFSET(Input!$BA28,0,DI$14-$B28-1),0)\n+IF(AND(DI$14>$B28,$C28>$B28,DI$14-$B28<$C$5),OFFSET(Input!$BA28,0,DI$14-$B28-1),0)*$D28   -    IF(AND(DI$14>$C28,DI$14-$C28<$C$5),OFFSET(Input!$BA28,0,DI$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE28,0)  +   DI28-IF(AND($B28<DJ$14,DJ$14-$B28<$C$5),OFFSET(Input!$BA28,0,DJ$14-$B28-1),0)\n+IF(AND(DJ$14>$B28,$C28>$B28,DJ$14-$B28<$C$5),OFFSET(Input!$BA28,0,DJ$14-$B28-1),0)*$D28   -    IF(AND(DJ$14>$C28,DJ$14-$C28<$C$5),OFFSET(Input!$BA28,0,DJ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF28,0)  +   DJ28-IF(AND($B28<DK$14,DK$14-$B28<$C$5),OFFSET(Input!$BA28,0,DK$14-$B28-1),0)\n+IF(AND(DK$14>$B28,$C28>$B28,DK$14-$B28<$C$5),OFFSET(Input!$BA28,0,DK$14-$B28-1),0)*$D28   -    IF(AND(DK$14>$C28,DK$14-$C28<$C$5),OFFSET(Input!$BA28,0,DK$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG28,0)  +   DK28-IF(AND($B28<DL$14,DL$14-$B28<$C$5),OFFSET(Input!$BA28,0,DL$14-$B28-1),0)\n+IF(AND(DL$14>$B28,$C28>$B28,DL$14-$B28<$C$5),OFFSET(Input!$BA28,0,DL$14-$B28-1),0)*$D28   -    IF(AND(DL$14>$C28,DL$14-$C28<$C$5),OFFSET(Input!$BA28,0,DL$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH28,0)  +   DL28-IF(AND($B28<DM$14,DM$14-$B28<$C$5),OFFSET(Input!$BA28,0,DM$14-$B28-1),0)\n+IF(AND(DM$14>$B28,$C28>$B28,DM$14-$B28<$C$5),OFFSET(Input!$BA28,0,DM$14-$B28-1),0)*$D28   -    IF(AND(DM$14>$C28,DM$14-$C28<$C$5),OFFSET(Input!$BA28,0,DM$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI28,0)  +   DM28-IF(AND($B28<DN$14,DN$14-$B28<$C$5),OFFSET(Input!$BA28,0,DN$14-$B28-1),0)\n+IF(AND(DN$14>$B28,$C28>$B28,DN$14-$B28<$C$5),OFFSET(Input!$BA28,0,DN$14-$B28-1),0)*$D28   -    IF(AND(DN$14>$C28,DN$14-$C28<$C$5),OFFSET(Input!$BA28,0,DN$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ28,0)  +   DN28-IF(AND($B28<DO$14,DO$14-$B28<$C$5),OFFSET(Input!$BA28,0,DO$14-$B28-1),0)\n+IF(AND(DO$14>$B28,$C28>$B28,DO$14-$B28<$C$5),OFFSET(Input!$BA28,0,DO$14-$B28-1),0)*$D28   -    IF(AND(DO$14>$C28,DO$14-$C28<$C$5),OFFSET(Input!$BA28,0,DO$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK28,0)  +   DO28-IF(AND($B28<DP$14,DP$14-$B28<$C$5),OFFSET(Input!$BA28,0,DP$14-$B28-1),0)\n+IF(AND(DP$14>$B28,$C28>$B28,DP$14-$B28<$C$5),OFFSET(Input!$BA28,0,DP$14-$B28-1),0)*$D28   -    IF(AND(DP$14>$C28,DP$14-$C28<$C$5),OFFSET(Input!$BA28,0,DP$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL28,0)  +   DP28-IF(AND($B28<DQ$14,DQ$14-$B28<$C$5),OFFSET(Input!$BA28,0,DQ$14-$B28-1),0)\n+IF(AND(DQ$14>$B28,$C28>$B28,DQ$14-$B28<$C$5),OFFSET(Input!$BA28,0,DQ$14-$B28-1),0)*$D28   -    IF(AND(DQ$14>$C28,DQ$14-$C28<$C$5),OFFSET(Input!$BA28,0,DQ$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM28,0)  +   DQ28-IF(AND($B28<DR$14,DR$14-$B28<$C$5),OFFSET(Input!$BA28,0,DR$14-$B28-1),0)\n+IF(AND(DR$14>$B28,$C28>$B28,DR$14-$B28<$C$5),OFFSET(Input!$BA28,0,DR$14-$B28-1),0)*$D28   -    IF(AND(DR$14>$C28,DR$14-$C28<$C$5),OFFSET(Input!$BA28,0,DR$14-$C28-1),0)*$D28","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN28,0)  +   DR28-IF(AND($B28<DS$14,DS$14-$B28<$C$5),OFFSET(Input!$BA28,0,DS$14-$B28-1),0)\n+IF(AND(DS$14>$B28,$C28>$B28,DS$14-$B28<$C$5),OFFSET(Input!$BA28,0,DS$14-$B28-1),0)*$D28   -    IF(AND(DS$14>$C28,DS$14-$C28<$C$5),OFFSET(Input!$BA28,0,DS$14-$C28-1),0)*$D28","v":0}]
[{"$f":"Calcs!A29","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E29),1,Calcs!E29)*Periods,0)","v":0},{"$f":"ROUND(MAX(B29,Input!Z29*Periods),0)","v":0},{"$f":"IF(Calcs!DY29>Calcs!DZ29,IF(Input!R29<>0,Input!AC29/Input!R29,0),IF(Input!V29<>0,Input!AE29/Input!V29,0))","v":0},null,{"$f":"Input!BA29","v":0},{"$f":"IF(G$14<=$C$5,Input!BB29,0)  +   F29-IF(AND($B29<G$14,G$14-$B29<$C$5),OFFSET(Input!$BA29,0,G$14-$B29-1),0)\n+IF(AND(G$14>$B29,$C29>$B29,G$14-$B29<$C$5),OFFSET(Input!$BA29,0,G$14-$B29-1),0)*$D29   -    IF(AND(G$14>$C29,G$14-$C29<$C$5),OFFSET(Input!$BA29,0,G$14-$C29-1),0)*$D29","v":0},{"$f":"IF(H$14<=$C$5,Input!BC29,0)  +   G29-IF(AND($B29<H$14,H$14-$B29<$C$5),OFFSET(Input!$BA29,0,H$14-$B29-1),0)\n+IF(AND(H$14>$B29,$C29>$B29,H$14-$B29<$C$5),OFFSET(Input!$BA29,0,H$14-$B29-1),0)*$D29   -    IF(AND(H$14>$C29,H$14-$C29<$C$5),OFFSET(Input!$BA29,0,H$14-$C29-1),0)*$D29","v":0},{"$f":"IF(I$14<=$C$5,Input!BD29,0)  +   H29-IF(AND($B29<I$14,I$14-$B29<$C$5),OFFSET(Input!$BA29,0,I$14-$B29-1),0)\n+IF(AND(I$14>$B29,$C29>$B29,I$14-$B29<$C$5),OFFSET(Input!$BA29,0,I$14-$B29-1),0)*$D29   -    IF(AND(I$14>$C29,I$14-$C29<$C$5),OFFSET(Input!$BA29,0,I$14-$C29-1),0)*$D29","v":0},{"$f":"IF(J$14<=$C$5,Input!BE29,0)  +   I29-IF(AND($B29<J$14,J$14-$B29<$C$5),OFFSET(Input!$BA29,0,J$14-$B29-1),0)\n+IF(AND(J$14>$B29,$C29>$B29,J$14-$B29<$C$5),OFFSET(Input!$BA29,0,J$14-$B29-1),0)*$D29   -    IF(AND(J$14>$C29,J$14-$C29<$C$5),OFFSET(Input!$BA29,0,J$14-$C29-1),0)*$D29","v":0},{"$f":"IF(K$14<=$C$5,Input!BF29,0)  +   J29-IF(AND($B29<K$14,K$14-$B29<$C$5),OFFSET(Input!$BA29,0,K$14-$B29-1),0)\n+IF(AND(K$14>$B29,$C29>$B29,K$14-$B29<$C$5),OFFSET(Input!$BA29,0,K$14-$B29-1),0)*$D29   -    IF(AND(K$14>$C29,K$14-$C29<$C$5),OFFSET(Input!$BA29,0,K$14-$C29-1),0)*$D29","v":0},{"$f":"IF(L$14<=$C$5,Input!BG29,0)  +   K29-IF(AND($B29<L$14,L$14-$B29<$C$5),OFFSET(Input!$BA29,0,L$14-$B29-1),0)\n+IF(AND(L$14>$B29,$C29>$B29,L$14-$B29<$C$5),OFFSET(Input!$BA29,0,L$14-$B29-1),0)*$D29   -    IF(AND(L$14>$C29,L$14-$C29<$C$5),OFFSET(Input!$BA29,0,L$14-$C29-1),0)*$D29","v":0},{"$f":"IF(M$14<=$C$5,Input!BH29,0)  +   L29-IF(AND($B29<M$14,M$14-$B29<$C$5),OFFSET(Input!$BA29,0,M$14-$B29-1),0)\n+IF(AND(M$14>$B29,$C29>$B29,M$14-$B29<$C$5),OFFSET(Input!$BA29,0,M$14-$B29-1),0)*$D29   -    IF(AND(M$14>$C29,M$14-$C29<$C$5),OFFSET(Input!$BA29,0,M$14-$C29-1),0)*$D29","v":0},{"$f":"IF(N$14<=$C$5,Input!BI29,0)  +   M29-IF(AND($B29<N$14,N$14-$B29<$C$5),OFFSET(Input!$BA29,0,N$14-$B29-1),0)\n+IF(AND(N$14>$B29,$C29>$B29,N$14-$B29<$C$5),OFFSET(Input!$BA29,0,N$14-$B29-1),0)*$D29   -    IF(AND(N$14>$C29,N$14-$C29<$C$5),OFFSET(Input!$BA29,0,N$14-$C29-1),0)*$D29","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ29,0)  +   N29-IF(AND($B29<O$14,O$14-$B29<$C$5),OFFSET(Input!$BA29,0,O$14-$B29-1),0)\n+IF(AND(O$14>$B29,$C29>$B29,O$14-$B29<$C$5),OFFSET(Input!$BA29,0,O$14-$B29-1),0)*$D29   -    IF(AND(O$14>$C29,O$14-$C29<$C$5),OFFSET(Input!$BA29,0,O$14-$C29-1),0)*$D29","v":0},{"$f":"IF(P$14<=$C$5,Input!BK29,0)  +   O29-IF(AND($B29<P$14,P$14-$B29<$C$5),OFFSET(Input!$BA29,0,P$14-$B29-1),0)\n+IF(AND(P$14>$B29,$C29>$B29,P$14-$B29<$C$5),OFFSET(Input!$BA29,0,P$14-$B29-1),0)*$D29   -    IF(AND(P$14>$C29,P$14-$C29<$C$5),OFFSET(Input!$BA29,0,P$14-$C29-1),0)*$D29","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL29,0)  +   P29-IF(AND($B29<Q$14,Q$14-$B29<$C$5),OFFSET(Input!$BA29,0,Q$14-$B29-1),0)\n+IF(AND(Q$14>$B29,$C29>$B29,Q$14-$B29<$C$5),OFFSET(Input!$BA29,0,Q$14-$B29-1),0)*$D29   -    IF(AND(Q$14>$C29,Q$14-$C29<$C$5),OFFSET(Input!$BA29,0,Q$14-$C29-1),0)*$D29","v":0},{"$f":"IF(R$14<=$C$5,Input!BM29,0)  +   Q29-IF(AND($B29<R$14,R$14-$B29<$C$5),OFFSET(Input!$BA29,0,R$14-$B29-1),0)\n+IF(AND(R$14>$B29,$C29>$B29,R$14-$B29<$C$5),OFFSET(Input!$BA29,0,R$14-$B29-1),0)*$D29   -    IF(AND(R$14>$C29,R$14-$C29<$C$5),OFFSET(Input!$BA29,0,R$14-$C29-1),0)*$D29","v":0},{"$f":"IF(S$14<=$C$5,Input!BN29,0)  +   R29-IF(AND($B29<S$14,S$14-$B29<$C$5),OFFSET(Input!$BA29,0,S$14-$B29-1),0)\n+IF(AND(S$14>$B29,$C29>$B29,S$14-$B29<$C$5),OFFSET(Input!$BA29,0,S$14-$B29-1),0)*$D29   -    IF(AND(S$14>$C29,S$14-$C29<$C$5),OFFSET(Input!$BA29,0,S$14-$C29-1),0)*$D29","v":0},{"$f":"IF(T$14<=$C$5,Input!BO29,0)  +   S29-IF(AND($B29<T$14,T$14-$B29<$C$5),OFFSET(Input!$BA29,0,T$14-$B29-1),0)\n+IF(AND(T$14>$B29,$C29>$B29,T$14-$B29<$C$5),OFFSET(Input!$BA29,0,T$14-$B29-1),0)*$D29   -    IF(AND(T$14>$C29,T$14-$C29<$C$5),OFFSET(Input!$BA29,0,T$14-$C29-1),0)*$D29","v":0},{"$f":"IF(U$14<=$C$5,Input!BP29,0)  +   T29-IF(AND($B29<U$14,U$14-$B29<$C$5),OFFSET(Input!$BA29,0,U$14-$B29-1),0)\n+IF(AND(U$14>$B29,$C29>$B29,U$14-$B29<$C$5),OFFSET(Input!$BA29,0,U$14-$B29-1),0)*$D29   -    IF(AND(U$14>$C29,U$14-$C29<$C$5),OFFSET(Input!$BA29,0,U$14-$C29-1),0)*$D29","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ29,0)  +   U29-IF(AND($B29<V$14,V$14-$B29<$C$5),OFFSET(Input!$BA29,0,V$14-$B29-1),0)\n+IF(AND(V$14>$B29,$C29>$B29,V$14-$B29<$C$5),OFFSET(Input!$BA29,0,V$14-$B29-1),0)*$D29   -    IF(AND(V$14>$C29,V$14-$C29<$C$5),OFFSET(Input!$BA29,0,V$14-$C29-1),0)*$D29","v":0},{"$f":"IF(W$14<=$C$5,Input!BR29,0)  +   V29-IF(AND($B29<W$14,W$14-$B29<$C$5),OFFSET(Input!$BA29,0,W$14-$B29-1),0)\n+IF(AND(W$14>$B29,$C29>$B29,W$14-$B29<$C$5),OFFSET(Input!$BA29,0,W$14-$B29-1),0)*$D29   -    IF(AND(W$14>$C29,W$14-$C29<$C$5),OFFSET(Input!$BA29,0,W$14-$C29-1),0)*$D29","v":0},{"$f":"IF(X$14<=$C$5,Input!BS29,0)  +   W29-IF(AND($B29<X$14,X$14-$B29<$C$5),OFFSET(Input!$BA29,0,X$14-$B29-1),0)\n+IF(AND(X$14>$B29,$C29>$B29,X$14-$B29<$C$5),OFFSET(Input!$BA29,0,X$14-$B29-1),0)*$D29   -    IF(AND(X$14>$C29,X$14-$C29<$C$5),OFFSET(Input!$BA29,0,X$14-$C29-1),0)*$D29","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT29,0)  +   X29-IF(AND($B29<Y$14,Y$14-$B29<$C$5),OFFSET(Input!$BA29,0,Y$14-$B29-1),0)\n+IF(AND(Y$14>$B29,$C29>$B29,Y$14-$B29<$C$5),OFFSET(Input!$BA29,0,Y$14-$B29-1),0)*$D29   -    IF(AND(Y$14>$C29,Y$14-$C29<$C$5),OFFSET(Input!$BA29,0,Y$14-$C29-1),0)*$D29","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU29,0)  +   Y29-IF(AND($B29<Z$14,Z$14-$B29<$C$5),OFFSET(Input!$BA29,0,Z$14-$B29-1),0)\n+IF(AND(Z$14>$B29,$C29>$B29,Z$14-$B29<$C$5),OFFSET(Input!$BA29,0,Z$14-$B29-1),0)*$D29   -    IF(AND(Z$14>$C29,Z$14-$C29<$C$5),OFFSET(Input!$BA29,0,Z$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV29,0)  +   Z29-IF(AND($B29<AA$14,AA$14-$B29<$C$5),OFFSET(Input!$BA29,0,AA$14-$B29-1),0)\n+IF(AND(AA$14>$B29,$C29>$B29,AA$14-$B29<$C$5),OFFSET(Input!$BA29,0,AA$14-$B29-1),0)*$D29   -    IF(AND(AA$14>$C29,AA$14-$C29<$C$5),OFFSET(Input!$BA29,0,AA$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW29,0)  +   AA29-IF(AND($B29<AB$14,AB$14-$B29<$C$5),OFFSET(Input!$BA29,0,AB$14-$B29-1),0)\n+IF(AND(AB$14>$B29,$C29>$B29,AB$14-$B29<$C$5),OFFSET(Input!$BA29,0,AB$14-$B29-1),0)*$D29   -    IF(AND(AB$14>$C29,AB$14-$C29<$C$5),OFFSET(Input!$BA29,0,AB$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX29,0)  +   AB29-IF(AND($B29<AC$14,AC$14-$B29<$C$5),OFFSET(Input!$BA29,0,AC$14-$B29-1),0)\n+IF(AND(AC$14>$B29,$C29>$B29,AC$14-$B29<$C$5),OFFSET(Input!$BA29,0,AC$14-$B29-1),0)*$D29   -    IF(AND(AC$14>$C29,AC$14-$C29<$C$5),OFFSET(Input!$BA29,0,AC$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY29,0)  +   AC29-IF(AND($B29<AD$14,AD$14-$B29<$C$5),OFFSET(Input!$BA29,0,AD$14-$B29-1),0)\n+IF(AND(AD$14>$B29,$C29>$B29,AD$14-$B29<$C$5),OFFSET(Input!$BA29,0,AD$14-$B29-1),0)*$D29   -    IF(AND(AD$14>$C29,AD$14-$C29<$C$5),OFFSET(Input!$BA29,0,AD$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ29,0)  +   AD29-IF(AND($B29<AE$14,AE$14-$B29<$C$5),OFFSET(Input!$BA29,0,AE$14-$B29-1),0)\n+IF(AND(AE$14>$B29,$C29>$B29,AE$14-$B29<$C$5),OFFSET(Input!$BA29,0,AE$14-$B29-1),0)*$D29   -    IF(AND(AE$14>$C29,AE$14-$C29<$C$5),OFFSET(Input!$BA29,0,AE$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA29,0)  +   AE29-IF(AND($B29<AF$14,AF$14-$B29<$C$5),OFFSET(Input!$BA29,0,AF$14-$B29-1),0)\n+IF(AND(AF$14>$B29,$C29>$B29,AF$14-$B29<$C$5),OFFSET(Input!$BA29,0,AF$14-$B29-1),0)*$D29   -    IF(AND(AF$14>$C29,AF$14-$C29<$C$5),OFFSET(Input!$BA29,0,AF$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB29,0)  +   AF29-IF(AND($B29<AG$14,AG$14-$B29<$C$5),OFFSET(Input!$BA29,0,AG$14-$B29-1),0)\n+IF(AND(AG$14>$B29,$C29>$B29,AG$14-$B29<$C$5),OFFSET(Input!$BA29,0,AG$14-$B29-1),0)*$D29   -    IF(AND(AG$14>$C29,AG$14-$C29<$C$5),OFFSET(Input!$BA29,0,AG$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC29,0)  +   AG29-IF(AND($B29<AH$14,AH$14-$B29<$C$5),OFFSET(Input!$BA29,0,AH$14-$B29-1),0)\n+IF(AND(AH$14>$B29,$C29>$B29,AH$14-$B29<$C$5),OFFSET(Input!$BA29,0,AH$14-$B29-1),0)*$D29   -    IF(AND(AH$14>$C29,AH$14-$C29<$C$5),OFFSET(Input!$BA29,0,AH$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD29,0)  +   AH29-IF(AND($B29<AI$14,AI$14-$B29<$C$5),OFFSET(Input!$BA29,0,AI$14-$B29-1),0)\n+IF(AND(AI$14>$B29,$C29>$B29,AI$14-$B29<$C$5),OFFSET(Input!$BA29,0,AI$14-$B29-1),0)*$D29   -    IF(AND(AI$14>$C29,AI$14-$C29<$C$5),OFFSET(Input!$BA29,0,AI$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE29,0)  +   AI29-IF(AND($B29<AJ$14,AJ$14-$B29<$C$5),OFFSET(Input!$BA29,0,AJ$14-$B29-1),0)\n+IF(AND(AJ$14>$B29,$C29>$B29,AJ$14-$B29<$C$5),OFFSET(Input!$BA29,0,AJ$14-$B29-1),0)*$D29   -    IF(AND(AJ$14>$C29,AJ$14-$C29<$C$5),OFFSET(Input!$BA29,0,AJ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF29,0)  +   AJ29-IF(AND($B29<AK$14,AK$14-$B29<$C$5),OFFSET(Input!$BA29,0,AK$14-$B29-1),0)\n+IF(AND(AK$14>$B29,$C29>$B29,AK$14-$B29<$C$5),OFFSET(Input!$BA29,0,AK$14-$B29-1),0)*$D29   -    IF(AND(AK$14>$C29,AK$14-$C29<$C$5),OFFSET(Input!$BA29,0,AK$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG29,0)  +   AK29-IF(AND($B29<AL$14,AL$14-$B29<$C$5),OFFSET(Input!$BA29,0,AL$14-$B29-1),0)\n+IF(AND(AL$14>$B29,$C29>$B29,AL$14-$B29<$C$5),OFFSET(Input!$BA29,0,AL$14-$B29-1),0)*$D29   -    IF(AND(AL$14>$C29,AL$14-$C29<$C$5),OFFSET(Input!$BA29,0,AL$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH29,0)  +   AL29-IF(AND($B29<AM$14,AM$14-$B29<$C$5),OFFSET(Input!$BA29,0,AM$14-$B29-1),0)\n+IF(AND(AM$14>$B29,$C29>$B29,AM$14-$B29<$C$5),OFFSET(Input!$BA29,0,AM$14-$B29-1),0)*$D29   -    IF(AND(AM$14>$C29,AM$14-$C29<$C$5),OFFSET(Input!$BA29,0,AM$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI29,0)  +   AM29-IF(AND($B29<AN$14,AN$14-$B29<$C$5),OFFSET(Input!$BA29,0,AN$14-$B29-1),0)\n+IF(AND(AN$14>$B29,$C29>$B29,AN$14-$B29<$C$5),OFFSET(Input!$BA29,0,AN$14-$B29-1),0)*$D29   -    IF(AND(AN$14>$C29,AN$14-$C29<$C$5),OFFSET(Input!$BA29,0,AN$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ29,0)  +   AN29-IF(AND($B29<AO$14,AO$14-$B29<$C$5),OFFSET(Input!$BA29,0,AO$14-$B29-1),0)\n+IF(AND(AO$14>$B29,$C29>$B29,AO$14-$B29<$C$5),OFFSET(Input!$BA29,0,AO$14-$B29-1),0)*$D29   -    IF(AND(AO$14>$C29,AO$14-$C29<$C$5),OFFSET(Input!$BA29,0,AO$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK29,0)  +   AO29-IF(AND($B29<AP$14,AP$14-$B29<$C$5),OFFSET(Input!$BA29,0,AP$14-$B29-1),0)\n+IF(AND(AP$14>$B29,$C29>$B29,AP$14-$B29<$C$5),OFFSET(Input!$BA29,0,AP$14-$B29-1),0)*$D29   -    IF(AND(AP$14>$C29,AP$14-$C29<$C$5),OFFSET(Input!$BA29,0,AP$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL29,0)  +   AP29-IF(AND($B29<AQ$14,AQ$14-$B29<$C$5),OFFSET(Input!$BA29,0,AQ$14-$B29-1),0)\n+IF(AND(AQ$14>$B29,$C29>$B29,AQ$14-$B29<$C$5),OFFSET(Input!$BA29,0,AQ$14-$B29-1),0)*$D29   -    IF(AND(AQ$14>$C29,AQ$14-$C29<$C$5),OFFSET(Input!$BA29,0,AQ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM29,0)  +   AQ29-IF(AND($B29<AR$14,AR$14-$B29<$C$5),OFFSET(Input!$BA29,0,AR$14-$B29-1),0)\n+IF(AND(AR$14>$B29,$C29>$B29,AR$14-$B29<$C$5),OFFSET(Input!$BA29,0,AR$14-$B29-1),0)*$D29   -    IF(AND(AR$14>$C29,AR$14-$C29<$C$5),OFFSET(Input!$BA29,0,AR$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN29,0)  +   AR29-IF(AND($B29<AS$14,AS$14-$B29<$C$5),OFFSET(Input!$BA29,0,AS$14-$B29-1),0)\n+IF(AND(AS$14>$B29,$C29>$B29,AS$14-$B29<$C$5),OFFSET(Input!$BA29,0,AS$14-$B29-1),0)*$D29   -    IF(AND(AS$14>$C29,AS$14-$C29<$C$5),OFFSET(Input!$BA29,0,AS$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO29,0)  +   AS29-IF(AND($B29<AT$14,AT$14-$B29<$C$5),OFFSET(Input!$BA29,0,AT$14-$B29-1),0)\n+IF(AND(AT$14>$B29,$C29>$B29,AT$14-$B29<$C$5),OFFSET(Input!$BA29,0,AT$14-$B29-1),0)*$D29   -    IF(AND(AT$14>$C29,AT$14-$C29<$C$5),OFFSET(Input!$BA29,0,AT$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP29,0)  +   AT29-IF(AND($B29<AU$14,AU$14-$B29<$C$5),OFFSET(Input!$BA29,0,AU$14-$B29-1),0)\n+IF(AND(AU$14>$B29,$C29>$B29,AU$14-$B29<$C$5),OFFSET(Input!$BA29,0,AU$14-$B29-1),0)*$D29   -    IF(AND(AU$14>$C29,AU$14-$C29<$C$5),OFFSET(Input!$BA29,0,AU$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ29,0)  +   AU29-IF(AND($B29<AV$14,AV$14-$B29<$C$5),OFFSET(Input!$BA29,0,AV$14-$B29-1),0)\n+IF(AND(AV$14>$B29,$C29>$B29,AV$14-$B29<$C$5),OFFSET(Input!$BA29,0,AV$14-$B29-1),0)*$D29   -    IF(AND(AV$14>$C29,AV$14-$C29<$C$5),OFFSET(Input!$BA29,0,AV$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR29,0)  +   AV29-IF(AND($B29<AW$14,AW$14-$B29<$C$5),OFFSET(Input!$BA29,0,AW$14-$B29-1),0)\n+IF(AND(AW$14>$B29,$C29>$B29,AW$14-$B29<$C$5),OFFSET(Input!$BA29,0,AW$14-$B29-1),0)*$D29   -    IF(AND(AW$14>$C29,AW$14-$C29<$C$5),OFFSET(Input!$BA29,0,AW$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS29,0)  +   AW29-IF(AND($B29<AX$14,AX$14-$B29<$C$5),OFFSET(Input!$BA29,0,AX$14-$B29-1),0)\n+IF(AND(AX$14>$B29,$C29>$B29,AX$14-$B29<$C$5),OFFSET(Input!$BA29,0,AX$14-$B29-1),0)*$D29   -    IF(AND(AX$14>$C29,AX$14-$C29<$C$5),OFFSET(Input!$BA29,0,AX$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT29,0)  +   AX29-IF(AND($B29<AY$14,AY$14-$B29<$C$5),OFFSET(Input!$BA29,0,AY$14-$B29-1),0)\n+IF(AND(AY$14>$B29,$C29>$B29,AY$14-$B29<$C$5),OFFSET(Input!$BA29,0,AY$14-$B29-1),0)*$D29   -    IF(AND(AY$14>$C29,AY$14-$C29<$C$5),OFFSET(Input!$BA29,0,AY$14-$C29-1),0)*$D29","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU29,0)  +   AY29-IF(AND($B29<AZ$14,AZ$14-$B29<$C$5),OFFSET(Input!$BA29,0,AZ$14-$B29-1),0)\n+IF(AND(AZ$14>$B29,$C29>$B29,AZ$14-$B29<$C$5),OFFSET(Input!$BA29,0,AZ$14-$B29-1),0)*$D29   -    IF(AND(AZ$14>$C29,AZ$14-$C29<$C$5),OFFSET(Input!$BA29,0,AZ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV29,0)  +   AZ29-IF(AND($B29<BA$14,BA$14-$B29<$C$5),OFFSET(Input!$BA29,0,BA$14-$B29-1),0)\n+IF(AND(BA$14>$B29,$C29>$B29,BA$14-$B29<$C$5),OFFSET(Input!$BA29,0,BA$14-$B29-1),0)*$D29   -    IF(AND(BA$14>$C29,BA$14-$C29<$C$5),OFFSET(Input!$BA29,0,BA$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW29,0)  +   BA29-IF(AND($B29<BB$14,BB$14-$B29<$C$5),OFFSET(Input!$BA29,0,BB$14-$B29-1),0)\n+IF(AND(BB$14>$B29,$C29>$B29,BB$14-$B29<$C$5),OFFSET(Input!$BA29,0,BB$14-$B29-1),0)*$D29   -    IF(AND(BB$14>$C29,BB$14-$C29<$C$5),OFFSET(Input!$BA29,0,BB$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX29,0)  +   BB29-IF(AND($B29<BC$14,BC$14-$B29<$C$5),OFFSET(Input!$BA29,0,BC$14-$B29-1),0)\n+IF(AND(BC$14>$B29,$C29>$B29,BC$14-$B29<$C$5),OFFSET(Input!$BA29,0,BC$14-$B29-1),0)*$D29   -    IF(AND(BC$14>$C29,BC$14-$C29<$C$5),OFFSET(Input!$BA29,0,BC$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY29,0)  +   BC29-IF(AND($B29<BD$14,BD$14-$B29<$C$5),OFFSET(Input!$BA29,0,BD$14-$B29-1),0)\n+IF(AND(BD$14>$B29,$C29>$B29,BD$14-$B29<$C$5),OFFSET(Input!$BA29,0,BD$14-$B29-1),0)*$D29   -    IF(AND(BD$14>$C29,BD$14-$C29<$C$5),OFFSET(Input!$BA29,0,BD$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ29,0)  +   BD29-IF(AND($B29<BE$14,BE$14-$B29<$C$5),OFFSET(Input!$BA29,0,BE$14-$B29-1),0)\n+IF(AND(BE$14>$B29,$C29>$B29,BE$14-$B29<$C$5),OFFSET(Input!$BA29,0,BE$14-$B29-1),0)*$D29   -    IF(AND(BE$14>$C29,BE$14-$C29<$C$5),OFFSET(Input!$BA29,0,BE$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA29,0)  +   BE29-IF(AND($B29<BF$14,BF$14-$B29<$C$5),OFFSET(Input!$BA29,0,BF$14-$B29-1),0)\n+IF(AND(BF$14>$B29,$C29>$B29,BF$14-$B29<$C$5),OFFSET(Input!$BA29,0,BF$14-$B29-1),0)*$D29   -    IF(AND(BF$14>$C29,BF$14-$C29<$C$5),OFFSET(Input!$BA29,0,BF$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB29,0)  +   BF29-IF(AND($B29<BG$14,BG$14-$B29<$C$5),OFFSET(Input!$BA29,0,BG$14-$B29-1),0)\n+IF(AND(BG$14>$B29,$C29>$B29,BG$14-$B29<$C$5),OFFSET(Input!$BA29,0,BG$14-$B29-1),0)*$D29   -    IF(AND(BG$14>$C29,BG$14-$C29<$C$5),OFFSET(Input!$BA29,0,BG$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC29,0)  +   BG29-IF(AND($B29<BH$14,BH$14-$B29<$C$5),OFFSET(Input!$BA29,0,BH$14-$B29-1),0)\n+IF(AND(BH$14>$B29,$C29>$B29,BH$14-$B29<$C$5),OFFSET(Input!$BA29,0,BH$14-$B29-1),0)*$D29   -    IF(AND(BH$14>$C29,BH$14-$C29<$C$5),OFFSET(Input!$BA29,0,BH$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD29,0)  +   BH29-IF(AND($B29<BI$14,BI$14-$B29<$C$5),OFFSET(Input!$BA29,0,BI$14-$B29-1),0)\n+IF(AND(BI$14>$B29,$C29>$B29,BI$14-$B29<$C$5),OFFSET(Input!$BA29,0,BI$14-$B29-1),0)*$D29   -    IF(AND(BI$14>$C29,BI$14-$C29<$C$5),OFFSET(Input!$BA29,0,BI$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE29,0)  +   BI29-IF(AND($B29<BJ$14,BJ$14-$B29<$C$5),OFFSET(Input!$BA29,0,BJ$14-$B29-1),0)\n+IF(AND(BJ$14>$B29,$C29>$B29,BJ$14-$B29<$C$5),OFFSET(Input!$BA29,0,BJ$14-$B29-1),0)*$D29   -    IF(AND(BJ$14>$C29,BJ$14-$C29<$C$5),OFFSET(Input!$BA29,0,BJ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF29,0)  +   BJ29-IF(AND($B29<BK$14,BK$14-$B29<$C$5),OFFSET(Input!$BA29,0,BK$14-$B29-1),0)\n+IF(AND(BK$14>$B29,$C29>$B29,BK$14-$B29<$C$5),OFFSET(Input!$BA29,0,BK$14-$B29-1),0)*$D29   -    IF(AND(BK$14>$C29,BK$14-$C29<$C$5),OFFSET(Input!$BA29,0,BK$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG29,0)  +   BK29-IF(AND($B29<BL$14,BL$14-$B29<$C$5),OFFSET(Input!$BA29,0,BL$14-$B29-1),0)\n+IF(AND(BL$14>$B29,$C29>$B29,BL$14-$B29<$C$5),OFFSET(Input!$BA29,0,BL$14-$B29-1),0)*$D29   -    IF(AND(BL$14>$C29,BL$14-$C29<$C$5),OFFSET(Input!$BA29,0,BL$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH29,0)  +   BL29-IF(AND($B29<BM$14,BM$14-$B29<$C$5),OFFSET(Input!$BA29,0,BM$14-$B29-1),0)\n+IF(AND(BM$14>$B29,$C29>$B29,BM$14-$B29<$C$5),OFFSET(Input!$BA29,0,BM$14-$B29-1),0)*$D29   -    IF(AND(BM$14>$C29,BM$14-$C29<$C$5),OFFSET(Input!$BA29,0,BM$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI29,0)  +   BM29-IF(AND($B29<BN$14,BN$14-$B29<$C$5),OFFSET(Input!$BA29,0,BN$14-$B29-1),0)\n+IF(AND(BN$14>$B29,$C29>$B29,BN$14-$B29<$C$5),OFFSET(Input!$BA29,0,BN$14-$B29-1),0)*$D29   -    IF(AND(BN$14>$C29,BN$14-$C29<$C$5),OFFSET(Input!$BA29,0,BN$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ29,0)  +   BN29-IF(AND($B29<BO$14,BO$14-$B29<$C$5),OFFSET(Input!$BA29,0,BO$14-$B29-1),0)\n+IF(AND(BO$14>$B29,$C29>$B29,BO$14-$B29<$C$5),OFFSET(Input!$BA29,0,BO$14-$B29-1),0)*$D29   -    IF(AND(BO$14>$C29,BO$14-$C29<$C$5),OFFSET(Input!$BA29,0,BO$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK29,0)  +   BO29-IF(AND($B29<BP$14,BP$14-$B29<$C$5),OFFSET(Input!$BA29,0,BP$14-$B29-1),0)\n+IF(AND(BP$14>$B29,$C29>$B29,BP$14-$B29<$C$5),OFFSET(Input!$BA29,0,BP$14-$B29-1),0)*$D29   -    IF(AND(BP$14>$C29,BP$14-$C29<$C$5),OFFSET(Input!$BA29,0,BP$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL29,0)  +   BP29-IF(AND($B29<BQ$14,BQ$14-$B29<$C$5),OFFSET(Input!$BA29,0,BQ$14-$B29-1),0)\n+IF(AND(BQ$14>$B29,$C29>$B29,BQ$14-$B29<$C$5),OFFSET(Input!$BA29,0,BQ$14-$B29-1),0)*$D29   -    IF(AND(BQ$14>$C29,BQ$14-$C29<$C$5),OFFSET(Input!$BA29,0,BQ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM29,0)  +   BQ29-IF(AND($B29<BR$14,BR$14-$B29<$C$5),OFFSET(Input!$BA29,0,BR$14-$B29-1),0)\n+IF(AND(BR$14>$B29,$C29>$B29,BR$14-$B29<$C$5),OFFSET(Input!$BA29,0,BR$14-$B29-1),0)*$D29   -    IF(AND(BR$14>$C29,BR$14-$C29<$C$5),OFFSET(Input!$BA29,0,BR$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN29,0)  +   BR29-IF(AND($B29<BS$14,BS$14-$B29<$C$5),OFFSET(Input!$BA29,0,BS$14-$B29-1),0)\n+IF(AND(BS$14>$B29,$C29>$B29,BS$14-$B29<$C$5),OFFSET(Input!$BA29,0,BS$14-$B29-1),0)*$D29   -    IF(AND(BS$14>$C29,BS$14-$C29<$C$5),OFFSET(Input!$BA29,0,BS$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO29,0)  +   BS29-IF(AND($B29<BT$14,BT$14-$B29<$C$5),OFFSET(Input!$BA29,0,BT$14-$B29-1),0)\n+IF(AND(BT$14>$B29,$C29>$B29,BT$14-$B29<$C$5),OFFSET(Input!$BA29,0,BT$14-$B29-1),0)*$D29   -    IF(AND(BT$14>$C29,BT$14-$C29<$C$5),OFFSET(Input!$BA29,0,BT$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP29,0)  +   BT29-IF(AND($B29<BU$14,BU$14-$B29<$C$5),OFFSET(Input!$BA29,0,BU$14-$B29-1),0)\n+IF(AND(BU$14>$B29,$C29>$B29,BU$14-$B29<$C$5),OFFSET(Input!$BA29,0,BU$14-$B29-1),0)*$D29   -    IF(AND(BU$14>$C29,BU$14-$C29<$C$5),OFFSET(Input!$BA29,0,BU$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ29,0)  +   BU29-IF(AND($B29<BV$14,BV$14-$B29<$C$5),OFFSET(Input!$BA29,0,BV$14-$B29-1),0)\n+IF(AND(BV$14>$B29,$C29>$B29,BV$14-$B29<$C$5),OFFSET(Input!$BA29,0,BV$14-$B29-1),0)*$D29   -    IF(AND(BV$14>$C29,BV$14-$C29<$C$5),OFFSET(Input!$BA29,0,BV$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR29,0)  +   BV29-IF(AND($B29<BW$14,BW$14-$B29<$C$5),OFFSET(Input!$BA29,0,BW$14-$B29-1),0)\n+IF(AND(BW$14>$B29,$C29>$B29,BW$14-$B29<$C$5),OFFSET(Input!$BA29,0,BW$14-$B29-1),0)*$D29   -    IF(AND(BW$14>$C29,BW$14-$C29<$C$5),OFFSET(Input!$BA29,0,BW$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS29,0)  +   BW29-IF(AND($B29<BX$14,BX$14-$B29<$C$5),OFFSET(Input!$BA29,0,BX$14-$B29-1),0)\n+IF(AND(BX$14>$B29,$C29>$B29,BX$14-$B29<$C$5),OFFSET(Input!$BA29,0,BX$14-$B29-1),0)*$D29   -    IF(AND(BX$14>$C29,BX$14-$C29<$C$5),OFFSET(Input!$BA29,0,BX$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT29,0)  +   BX29-IF(AND($B29<BY$14,BY$14-$B29<$C$5),OFFSET(Input!$BA29,0,BY$14-$B29-1),0)\n+IF(AND(BY$14>$B29,$C29>$B29,BY$14-$B29<$C$5),OFFSET(Input!$BA29,0,BY$14-$B29-1),0)*$D29   -    IF(AND(BY$14>$C29,BY$14-$C29<$C$5),OFFSET(Input!$BA29,0,BY$14-$C29-1),0)*$D29","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU29,0)  +   BY29-IF(AND($B29<BZ$14,BZ$14-$B29<$C$5),OFFSET(Input!$BA29,0,BZ$14-$B29-1),0)\n+IF(AND(BZ$14>$B29,$C29>$B29,BZ$14-$B29<$C$5),OFFSET(Input!$BA29,0,BZ$14-$B29-1),0)*$D29   -    IF(AND(BZ$14>$C29,BZ$14-$C29<$C$5),OFFSET(Input!$BA29,0,BZ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV29,0)  +   BZ29-IF(AND($B29<CA$14,CA$14-$B29<$C$5),OFFSET(Input!$BA29,0,CA$14-$B29-1),0)\n+IF(AND(CA$14>$B29,$C29>$B29,CA$14-$B29<$C$5),OFFSET(Input!$BA29,0,CA$14-$B29-1),0)*$D29   -    IF(AND(CA$14>$C29,CA$14-$C29<$C$5),OFFSET(Input!$BA29,0,CA$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW29,0)  +   CA29-IF(AND($B29<CB$14,CB$14-$B29<$C$5),OFFSET(Input!$BA29,0,CB$14-$B29-1),0)\n+IF(AND(CB$14>$B29,$C29>$B29,CB$14-$B29<$C$5),OFFSET(Input!$BA29,0,CB$14-$B29-1),0)*$D29   -    IF(AND(CB$14>$C29,CB$14-$C29<$C$5),OFFSET(Input!$BA29,0,CB$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX29,0)  +   CB29-IF(AND($B29<CC$14,CC$14-$B29<$C$5),OFFSET(Input!$BA29,0,CC$14-$B29-1),0)\n+IF(AND(CC$14>$B29,$C29>$B29,CC$14-$B29<$C$5),OFFSET(Input!$BA29,0,CC$14-$B29-1),0)*$D29   -    IF(AND(CC$14>$C29,CC$14-$C29<$C$5),OFFSET(Input!$BA29,0,CC$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY29,0)  +   CC29-IF(AND($B29<CD$14,CD$14-$B29<$C$5),OFFSET(Input!$BA29,0,CD$14-$B29-1),0)\n+IF(AND(CD$14>$B29,$C29>$B29,CD$14-$B29<$C$5),OFFSET(Input!$BA29,0,CD$14-$B29-1),0)*$D29   -    IF(AND(CD$14>$C29,CD$14-$C29<$C$5),OFFSET(Input!$BA29,0,CD$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ29,0)  +   CD29-IF(AND($B29<CE$14,CE$14-$B29<$C$5),OFFSET(Input!$BA29,0,CE$14-$B29-1),0)\n+IF(AND(CE$14>$B29,$C29>$B29,CE$14-$B29<$C$5),OFFSET(Input!$BA29,0,CE$14-$B29-1),0)*$D29   -    IF(AND(CE$14>$C29,CE$14-$C29<$C$5),OFFSET(Input!$BA29,0,CE$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA29,0)  +   CE29-IF(AND($B29<CF$14,CF$14-$B29<$C$5),OFFSET(Input!$BA29,0,CF$14-$B29-1),0)\n+IF(AND(CF$14>$B29,$C29>$B29,CF$14-$B29<$C$5),OFFSET(Input!$BA29,0,CF$14-$B29-1),0)*$D29   -    IF(AND(CF$14>$C29,CF$14-$C29<$C$5),OFFSET(Input!$BA29,0,CF$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB29,0)  +   CF29-IF(AND($B29<CG$14,CG$14-$B29<$C$5),OFFSET(Input!$BA29,0,CG$14-$B29-1),0)\n+IF(AND(CG$14>$B29,$C29>$B29,CG$14-$B29<$C$5),OFFSET(Input!$BA29,0,CG$14-$B29-1),0)*$D29   -    IF(AND(CG$14>$C29,CG$14-$C29<$C$5),OFFSET(Input!$BA29,0,CG$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC29,0)  +   CG29-IF(AND($B29<CH$14,CH$14-$B29<$C$5),OFFSET(Input!$BA29,0,CH$14-$B29-1),0)\n+IF(AND(CH$14>$B29,$C29>$B29,CH$14-$B29<$C$5),OFFSET(Input!$BA29,0,CH$14-$B29-1),0)*$D29   -    IF(AND(CH$14>$C29,CH$14-$C29<$C$5),OFFSET(Input!$BA29,0,CH$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED29,0)  +   CH29-IF(AND($B29<CI$14,CI$14-$B29<$C$5),OFFSET(Input!$BA29,0,CI$14-$B29-1),0)\n+IF(AND(CI$14>$B29,$C29>$B29,CI$14-$B29<$C$5),OFFSET(Input!$BA29,0,CI$14-$B29-1),0)*$D29   -    IF(AND(CI$14>$C29,CI$14-$C29<$C$5),OFFSET(Input!$BA29,0,CI$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE29,0)  +   CI29-IF(AND($B29<CJ$14,CJ$14-$B29<$C$5),OFFSET(Input!$BA29,0,CJ$14-$B29-1),0)\n+IF(AND(CJ$14>$B29,$C29>$B29,CJ$14-$B29<$C$5),OFFSET(Input!$BA29,0,CJ$14-$B29-1),0)*$D29   -    IF(AND(CJ$14>$C29,CJ$14-$C29<$C$5),OFFSET(Input!$BA29,0,CJ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF29,0)  +   CJ29-IF(AND($B29<CK$14,CK$14-$B29<$C$5),OFFSET(Input!$BA29,0,CK$14-$B29-1),0)\n+IF(AND(CK$14>$B29,$C29>$B29,CK$14-$B29<$C$5),OFFSET(Input!$BA29,0,CK$14-$B29-1),0)*$D29   -    IF(AND(CK$14>$C29,CK$14-$C29<$C$5),OFFSET(Input!$BA29,0,CK$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG29,0)  +   CK29-IF(AND($B29<CL$14,CL$14-$B29<$C$5),OFFSET(Input!$BA29,0,CL$14-$B29-1),0)\n+IF(AND(CL$14>$B29,$C29>$B29,CL$14-$B29<$C$5),OFFSET(Input!$BA29,0,CL$14-$B29-1),0)*$D29   -    IF(AND(CL$14>$C29,CL$14-$C29<$C$5),OFFSET(Input!$BA29,0,CL$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH29,0)  +   CL29-IF(AND($B29<CM$14,CM$14-$B29<$C$5),OFFSET(Input!$BA29,0,CM$14-$B29-1),0)\n+IF(AND(CM$14>$B29,$C29>$B29,CM$14-$B29<$C$5),OFFSET(Input!$BA29,0,CM$14-$B29-1),0)*$D29   -    IF(AND(CM$14>$C29,CM$14-$C29<$C$5),OFFSET(Input!$BA29,0,CM$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI29,0)  +   CM29-IF(AND($B29<CN$14,CN$14-$B29<$C$5),OFFSET(Input!$BA29,0,CN$14-$B29-1),0)\n+IF(AND(CN$14>$B29,$C29>$B29,CN$14-$B29<$C$5),OFFSET(Input!$BA29,0,CN$14-$B29-1),0)*$D29   -    IF(AND(CN$14>$C29,CN$14-$C29<$C$5),OFFSET(Input!$BA29,0,CN$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ29,0)  +   CN29-IF(AND($B29<CO$14,CO$14-$B29<$C$5),OFFSET(Input!$BA29,0,CO$14-$B29-1),0)\n+IF(AND(CO$14>$B29,$C29>$B29,CO$14-$B29<$C$5),OFFSET(Input!$BA29,0,CO$14-$B29-1),0)*$D29   -    IF(AND(CO$14>$C29,CO$14-$C29<$C$5),OFFSET(Input!$BA29,0,CO$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK29,0)  +   CO29-IF(AND($B29<CP$14,CP$14-$B29<$C$5),OFFSET(Input!$BA29,0,CP$14-$B29-1),0)\n+IF(AND(CP$14>$B29,$C29>$B29,CP$14-$B29<$C$5),OFFSET(Input!$BA29,0,CP$14-$B29-1),0)*$D29   -    IF(AND(CP$14>$C29,CP$14-$C29<$C$5),OFFSET(Input!$BA29,0,CP$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL29,0)  +   CP29-IF(AND($B29<CQ$14,CQ$14-$B29<$C$5),OFFSET(Input!$BA29,0,CQ$14-$B29-1),0)\n+IF(AND(CQ$14>$B29,$C29>$B29,CQ$14-$B29<$C$5),OFFSET(Input!$BA29,0,CQ$14-$B29-1),0)*$D29   -    IF(AND(CQ$14>$C29,CQ$14-$C29<$C$5),OFFSET(Input!$BA29,0,CQ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM29,0)  +   CQ29-IF(AND($B29<CR$14,CR$14-$B29<$C$5),OFFSET(Input!$BA29,0,CR$14-$B29-1),0)\n+IF(AND(CR$14>$B29,$C29>$B29,CR$14-$B29<$C$5),OFFSET(Input!$BA29,0,CR$14-$B29-1),0)*$D29   -    IF(AND(CR$14>$C29,CR$14-$C29<$C$5),OFFSET(Input!$BA29,0,CR$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN29,0)  +   CR29-IF(AND($B29<CS$14,CS$14-$B29<$C$5),OFFSET(Input!$BA29,0,CS$14-$B29-1),0)\n+IF(AND(CS$14>$B29,$C29>$B29,CS$14-$B29<$C$5),OFFSET(Input!$BA29,0,CS$14-$B29-1),0)*$D29   -    IF(AND(CS$14>$C29,CS$14-$C29<$C$5),OFFSET(Input!$BA29,0,CS$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO29,0)  +   CS29-IF(AND($B29<CT$14,CT$14-$B29<$C$5),OFFSET(Input!$BA29,0,CT$14-$B29-1),0)\n+IF(AND(CT$14>$B29,$C29>$B29,CT$14-$B29<$C$5),OFFSET(Input!$BA29,0,CT$14-$B29-1),0)*$D29   -    IF(AND(CT$14>$C29,CT$14-$C29<$C$5),OFFSET(Input!$BA29,0,CT$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP29,0)  +   CT29-IF(AND($B29<CU$14,CU$14-$B29<$C$5),OFFSET(Input!$BA29,0,CU$14-$B29-1),0)\n+IF(AND(CU$14>$B29,$C29>$B29,CU$14-$B29<$C$5),OFFSET(Input!$BA29,0,CU$14-$B29-1),0)*$D29   -    IF(AND(CU$14>$C29,CU$14-$C29<$C$5),OFFSET(Input!$BA29,0,CU$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ29,0)  +   CU29-IF(AND($B29<CV$14,CV$14-$B29<$C$5),OFFSET(Input!$BA29,0,CV$14-$B29-1),0)\n+IF(AND(CV$14>$B29,$C29>$B29,CV$14-$B29<$C$5),OFFSET(Input!$BA29,0,CV$14-$B29-1),0)*$D29   -    IF(AND(CV$14>$C29,CV$14-$C29<$C$5),OFFSET(Input!$BA29,0,CV$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER29,0)  +   CV29-IF(AND($B29<CW$14,CW$14-$B29<$C$5),OFFSET(Input!$BA29,0,CW$14-$B29-1),0)\n+IF(AND(CW$14>$B29,$C29>$B29,CW$14-$B29<$C$5),OFFSET(Input!$BA29,0,CW$14-$B29-1),0)*$D29   -    IF(AND(CW$14>$C29,CW$14-$C29<$C$5),OFFSET(Input!$BA29,0,CW$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES29,0)  +   CW29-IF(AND($B29<CX$14,CX$14-$B29<$C$5),OFFSET(Input!$BA29,0,CX$14-$B29-1),0)\n+IF(AND(CX$14>$B29,$C29>$B29,CX$14-$B29<$C$5),OFFSET(Input!$BA29,0,CX$14-$B29-1),0)*$D29   -    IF(AND(CX$14>$C29,CX$14-$C29<$C$5),OFFSET(Input!$BA29,0,CX$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET29,0)  +   CX29-IF(AND($B29<CY$14,CY$14-$B29<$C$5),OFFSET(Input!$BA29,0,CY$14-$B29-1),0)\n+IF(AND(CY$14>$B29,$C29>$B29,CY$14-$B29<$C$5),OFFSET(Input!$BA29,0,CY$14-$B29-1),0)*$D29   -    IF(AND(CY$14>$C29,CY$14-$C29<$C$5),OFFSET(Input!$BA29,0,CY$14-$C29-1),0)*$D29","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU29,0)  +   CY29-IF(AND($B29<CZ$14,CZ$14-$B29<$C$5),OFFSET(Input!$BA29,0,CZ$14-$B29-1),0)\n+IF(AND(CZ$14>$B29,$C29>$B29,CZ$14-$B29<$C$5),OFFSET(Input!$BA29,0,CZ$14-$B29-1),0)*$D29   -    IF(AND(CZ$14>$C29,CZ$14-$C29<$C$5),OFFSET(Input!$BA29,0,CZ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV29,0)  +   CZ29-IF(AND($B29<DA$14,DA$14-$B29<$C$5),OFFSET(Input!$BA29,0,DA$14-$B29-1),0)\n+IF(AND(DA$14>$B29,$C29>$B29,DA$14-$B29<$C$5),OFFSET(Input!$BA29,0,DA$14-$B29-1),0)*$D29   -    IF(AND(DA$14>$C29,DA$14-$C29<$C$5),OFFSET(Input!$BA29,0,DA$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW29,0)  +   DA29-IF(AND($B29<DB$14,DB$14-$B29<$C$5),OFFSET(Input!$BA29,0,DB$14-$B29-1),0)\n+IF(AND(DB$14>$B29,$C29>$B29,DB$14-$B29<$C$5),OFFSET(Input!$BA29,0,DB$14-$B29-1),0)*$D29   -    IF(AND(DB$14>$C29,DB$14-$C29<$C$5),OFFSET(Input!$BA29,0,DB$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX29,0)  +   DB29-IF(AND($B29<DC$14,DC$14-$B29<$C$5),OFFSET(Input!$BA29,0,DC$14-$B29-1),0)\n+IF(AND(DC$14>$B29,$C29>$B29,DC$14-$B29<$C$5),OFFSET(Input!$BA29,0,DC$14-$B29-1),0)*$D29   -    IF(AND(DC$14>$C29,DC$14-$C29<$C$5),OFFSET(Input!$BA29,0,DC$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY29,0)  +   DC29-IF(AND($B29<DD$14,DD$14-$B29<$C$5),OFFSET(Input!$BA29,0,DD$14-$B29-1),0)\n+IF(AND(DD$14>$B29,$C29>$B29,DD$14-$B29<$C$5),OFFSET(Input!$BA29,0,DD$14-$B29-1),0)*$D29   -    IF(AND(DD$14>$C29,DD$14-$C29<$C$5),OFFSET(Input!$BA29,0,DD$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ29,0)  +   DD29-IF(AND($B29<DE$14,DE$14-$B29<$C$5),OFFSET(Input!$BA29,0,DE$14-$B29-1),0)\n+IF(AND(DE$14>$B29,$C29>$B29,DE$14-$B29<$C$5),OFFSET(Input!$BA29,0,DE$14-$B29-1),0)*$D29   -    IF(AND(DE$14>$C29,DE$14-$C29<$C$5),OFFSET(Input!$BA29,0,DE$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA29,0)  +   DE29-IF(AND($B29<DF$14,DF$14-$B29<$C$5),OFFSET(Input!$BA29,0,DF$14-$B29-1),0)\n+IF(AND(DF$14>$B29,$C29>$B29,DF$14-$B29<$C$5),OFFSET(Input!$BA29,0,DF$14-$B29-1),0)*$D29   -    IF(AND(DF$14>$C29,DF$14-$C29<$C$5),OFFSET(Input!$BA29,0,DF$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB29,0)  +   DF29-IF(AND($B29<DG$14,DG$14-$B29<$C$5),OFFSET(Input!$BA29,0,DG$14-$B29-1),0)\n+IF(AND(DG$14>$B29,$C29>$B29,DG$14-$B29<$C$5),OFFSET(Input!$BA29,0,DG$14-$B29-1),0)*$D29   -    IF(AND(DG$14>$C29,DG$14-$C29<$C$5),OFFSET(Input!$BA29,0,DG$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC29,0)  +   DG29-IF(AND($B29<DH$14,DH$14-$B29<$C$5),OFFSET(Input!$BA29,0,DH$14-$B29-1),0)\n+IF(AND(DH$14>$B29,$C29>$B29,DH$14-$B29<$C$5),OFFSET(Input!$BA29,0,DH$14-$B29-1),0)*$D29   -    IF(AND(DH$14>$C29,DH$14-$C29<$C$5),OFFSET(Input!$BA29,0,DH$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD29,0)  +   DH29-IF(AND($B29<DI$14,DI$14-$B29<$C$5),OFFSET(Input!$BA29,0,DI$14-$B29-1),0)\n+IF(AND(DI$14>$B29,$C29>$B29,DI$14-$B29<$C$5),OFFSET(Input!$BA29,0,DI$14-$B29-1),0)*$D29   -    IF(AND(DI$14>$C29,DI$14-$C29<$C$5),OFFSET(Input!$BA29,0,DI$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE29,0)  +   DI29-IF(AND($B29<DJ$14,DJ$14-$B29<$C$5),OFFSET(Input!$BA29,0,DJ$14-$B29-1),0)\n+IF(AND(DJ$14>$B29,$C29>$B29,DJ$14-$B29<$C$5),OFFSET(Input!$BA29,0,DJ$14-$B29-1),0)*$D29   -    IF(AND(DJ$14>$C29,DJ$14-$C29<$C$5),OFFSET(Input!$BA29,0,DJ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF29,0)  +   DJ29-IF(AND($B29<DK$14,DK$14-$B29<$C$5),OFFSET(Input!$BA29,0,DK$14-$B29-1),0)\n+IF(AND(DK$14>$B29,$C29>$B29,DK$14-$B29<$C$5),OFFSET(Input!$BA29,0,DK$14-$B29-1),0)*$D29   -    IF(AND(DK$14>$C29,DK$14-$C29<$C$5),OFFSET(Input!$BA29,0,DK$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG29,0)  +   DK29-IF(AND($B29<DL$14,DL$14-$B29<$C$5),OFFSET(Input!$BA29,0,DL$14-$B29-1),0)\n+IF(AND(DL$14>$B29,$C29>$B29,DL$14-$B29<$C$5),OFFSET(Input!$BA29,0,DL$14-$B29-1),0)*$D29   -    IF(AND(DL$14>$C29,DL$14-$C29<$C$5),OFFSET(Input!$BA29,0,DL$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH29,0)  +   DL29-IF(AND($B29<DM$14,DM$14-$B29<$C$5),OFFSET(Input!$BA29,0,DM$14-$B29-1),0)\n+IF(AND(DM$14>$B29,$C29>$B29,DM$14-$B29<$C$5),OFFSET(Input!$BA29,0,DM$14-$B29-1),0)*$D29   -    IF(AND(DM$14>$C29,DM$14-$C29<$C$5),OFFSET(Input!$BA29,0,DM$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI29,0)  +   DM29-IF(AND($B29<DN$14,DN$14-$B29<$C$5),OFFSET(Input!$BA29,0,DN$14-$B29-1),0)\n+IF(AND(DN$14>$B29,$C29>$B29,DN$14-$B29<$C$5),OFFSET(Input!$BA29,0,DN$14-$B29-1),0)*$D29   -    IF(AND(DN$14>$C29,DN$14-$C29<$C$5),OFFSET(Input!$BA29,0,DN$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ29,0)  +   DN29-IF(AND($B29<DO$14,DO$14-$B29<$C$5),OFFSET(Input!$BA29,0,DO$14-$B29-1),0)\n+IF(AND(DO$14>$B29,$C29>$B29,DO$14-$B29<$C$5),OFFSET(Input!$BA29,0,DO$14-$B29-1),0)*$D29   -    IF(AND(DO$14>$C29,DO$14-$C29<$C$5),OFFSET(Input!$BA29,0,DO$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK29,0)  +   DO29-IF(AND($B29<DP$14,DP$14-$B29<$C$5),OFFSET(Input!$BA29,0,DP$14-$B29-1),0)\n+IF(AND(DP$14>$B29,$C29>$B29,DP$14-$B29<$C$5),OFFSET(Input!$BA29,0,DP$14-$B29-1),0)*$D29   -    IF(AND(DP$14>$C29,DP$14-$C29<$C$5),OFFSET(Input!$BA29,0,DP$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL29,0)  +   DP29-IF(AND($B29<DQ$14,DQ$14-$B29<$C$5),OFFSET(Input!$BA29,0,DQ$14-$B29-1),0)\n+IF(AND(DQ$14>$B29,$C29>$B29,DQ$14-$B29<$C$5),OFFSET(Input!$BA29,0,DQ$14-$B29-1),0)*$D29   -    IF(AND(DQ$14>$C29,DQ$14-$C29<$C$5),OFFSET(Input!$BA29,0,DQ$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM29,0)  +   DQ29-IF(AND($B29<DR$14,DR$14-$B29<$C$5),OFFSET(Input!$BA29,0,DR$14-$B29-1),0)\n+IF(AND(DR$14>$B29,$C29>$B29,DR$14-$B29<$C$5),OFFSET(Input!$BA29,0,DR$14-$B29-1),0)*$D29   -    IF(AND(DR$14>$C29,DR$14-$C29<$C$5),OFFSET(Input!$BA29,0,DR$14-$C29-1),0)*$D29","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN29,0)  +   DR29-IF(AND($B29<DS$14,DS$14-$B29<$C$5),OFFSET(Input!$BA29,0,DS$14-$B29-1),0)\n+IF(AND(DS$14>$B29,$C29>$B29,DS$14-$B29<$C$5),OFFSET(Input!$BA29,0,DS$14-$B29-1),0)*$D29   -    IF(AND(DS$14>$C29,DS$14-$C29<$C$5),OFFSET(Input!$BA29,0,DS$14-$C29-1),0)*$D29","v":0}]
[{"$f":"Calcs!A30","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E30),1,Calcs!E30)*Periods,0)","v":0},{"$f":"ROUND(MAX(B30,Input!Z30*Periods),0)","v":0},{"$f":"IF(Calcs!DY30>Calcs!DZ30,IF(Input!R30<>0,Input!AC30/Input!R30,0),IF(Input!V30<>0,Input!AE30/Input!V30,0))","v":0},null,{"$f":"Input!BA30","v":0},{"$f":"IF(G$14<=$C$5,Input!BB30,0)  +   F30-IF(AND($B30<G$14,G$14-$B30<$C$5),OFFSET(Input!$BA30,0,G$14-$B30-1),0)\n+IF(AND(G$14>$B30,$C30>$B30,G$14-$B30<$C$5),OFFSET(Input!$BA30,0,G$14-$B30-1),0)*$D30   -    IF(AND(G$14>$C30,G$14-$C30<$C$5),OFFSET(Input!$BA30,0,G$14-$C30-1),0)*$D30","v":0},{"$f":"IF(H$14<=$C$5,Input!BC30,0)  +   G30-IF(AND($B30<H$14,H$14-$B30<$C$5),OFFSET(Input!$BA30,0,H$14-$B30-1),0)\n+IF(AND(H$14>$B30,$C30>$B30,H$14-$B30<$C$5),OFFSET(Input!$BA30,0,H$14-$B30-1),0)*$D30   -    IF(AND(H$14>$C30,H$14-$C30<$C$5),OFFSET(Input!$BA30,0,H$14-$C30-1),0)*$D30","v":0},{"$f":"IF(I$14<=$C$5,Input!BD30,0)  +   H30-IF(AND($B30<I$14,I$14-$B30<$C$5),OFFSET(Input!$BA30,0,I$14-$B30-1),0)\n+IF(AND(I$14>$B30,$C30>$B30,I$14-$B30<$C$5),OFFSET(Input!$BA30,0,I$14-$B30-1),0)*$D30   -    IF(AND(I$14>$C30,I$14-$C30<$C$5),OFFSET(Input!$BA30,0,I$14-$C30-1),0)*$D30","v":0},{"$f":"IF(J$14<=$C$5,Input!BE30,0)  +   I30-IF(AND($B30<J$14,J$14-$B30<$C$5),OFFSET(Input!$BA30,0,J$14-$B30-1),0)\n+IF(AND(J$14>$B30,$C30>$B30,J$14-$B30<$C$5),OFFSET(Input!$BA30,0,J$14-$B30-1),0)*$D30   -    IF(AND(J$14>$C30,J$14-$C30<$C$5),OFFSET(Input!$BA30,0,J$14-$C30-1),0)*$D30","v":0},{"$f":"IF(K$14<=$C$5,Input!BF30,0)  +   J30-IF(AND($B30<K$14,K$14-$B30<$C$5),OFFSET(Input!$BA30,0,K$14-$B30-1),0)\n+IF(AND(K$14>$B30,$C30>$B30,K$14-$B30<$C$5),OFFSET(Input!$BA30,0,K$14-$B30-1),0)*$D30   -    IF(AND(K$14>$C30,K$14-$C30<$C$5),OFFSET(Input!$BA30,0,K$14-$C30-1),0)*$D30","v":0},{"$f":"IF(L$14<=$C$5,Input!BG30,0)  +   K30-IF(AND($B30<L$14,L$14-$B30<$C$5),OFFSET(Input!$BA30,0,L$14-$B30-1),0)\n+IF(AND(L$14>$B30,$C30>$B30,L$14-$B30<$C$5),OFFSET(Input!$BA30,0,L$14-$B30-1),0)*$D30   -    IF(AND(L$14>$C30,L$14-$C30<$C$5),OFFSET(Input!$BA30,0,L$14-$C30-1),0)*$D30","v":0},{"$f":"IF(M$14<=$C$5,Input!BH30,0)  +   L30-IF(AND($B30<M$14,M$14-$B30<$C$5),OFFSET(Input!$BA30,0,M$14-$B30-1),0)\n+IF(AND(M$14>$B30,$C30>$B30,M$14-$B30<$C$5),OFFSET(Input!$BA30,0,M$14-$B30-1),0)*$D30   -    IF(AND(M$14>$C30,M$14-$C30<$C$5),OFFSET(Input!$BA30,0,M$14-$C30-1),0)*$D30","v":0},{"$f":"IF(N$14<=$C$5,Input!BI30,0)  +   M30-IF(AND($B30<N$14,N$14-$B30<$C$5),OFFSET(Input!$BA30,0,N$14-$B30-1),0)\n+IF(AND(N$14>$B30,$C30>$B30,N$14-$B30<$C$5),OFFSET(Input!$BA30,0,N$14-$B30-1),0)*$D30   -    IF(AND(N$14>$C30,N$14-$C30<$C$5),OFFSET(Input!$BA30,0,N$14-$C30-1),0)*$D30","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ30,0)  +   N30-IF(AND($B30<O$14,O$14-$B30<$C$5),OFFSET(Input!$BA30,0,O$14-$B30-1),0)\n+IF(AND(O$14>$B30,$C30>$B30,O$14-$B30<$C$5),OFFSET(Input!$BA30,0,O$14-$B30-1),0)*$D30   -    IF(AND(O$14>$C30,O$14-$C30<$C$5),OFFSET(Input!$BA30,0,O$14-$C30-1),0)*$D30","v":0},{"$f":"IF(P$14<=$C$5,Input!BK30,0)  +   O30-IF(AND($B30<P$14,P$14-$B30<$C$5),OFFSET(Input!$BA30,0,P$14-$B30-1),0)\n+IF(AND(P$14>$B30,$C30>$B30,P$14-$B30<$C$5),OFFSET(Input!$BA30,0,P$14-$B30-1),0)*$D30   -    IF(AND(P$14>$C30,P$14-$C30<$C$5),OFFSET(Input!$BA30,0,P$14-$C30-1),0)*$D30","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL30,0)  +   P30-IF(AND($B30<Q$14,Q$14-$B30<$C$5),OFFSET(Input!$BA30,0,Q$14-$B30-1),0)\n+IF(AND(Q$14>$B30,$C30>$B30,Q$14-$B30<$C$5),OFFSET(Input!$BA30,0,Q$14-$B30-1),0)*$D30   -    IF(AND(Q$14>$C30,Q$14-$C30<$C$5),OFFSET(Input!$BA30,0,Q$14-$C30-1),0)*$D30","v":0},{"$f":"IF(R$14<=$C$5,Input!BM30,0)  +   Q30-IF(AND($B30<R$14,R$14-$B30<$C$5),OFFSET(Input!$BA30,0,R$14-$B30-1),0)\n+IF(AND(R$14>$B30,$C30>$B30,R$14-$B30<$C$5),OFFSET(Input!$BA30,0,R$14-$B30-1),0)*$D30   -    IF(AND(R$14>$C30,R$14-$C30<$C$5),OFFSET(Input!$BA30,0,R$14-$C30-1),0)*$D30","v":0},{"$f":"IF(S$14<=$C$5,Input!BN30,0)  +   R30-IF(AND($B30<S$14,S$14-$B30<$C$5),OFFSET(Input!$BA30,0,S$14-$B30-1),0)\n+IF(AND(S$14>$B30,$C30>$B30,S$14-$B30<$C$5),OFFSET(Input!$BA30,0,S$14-$B30-1),0)*$D30   -    IF(AND(S$14>$C30,S$14-$C30<$C$5),OFFSET(Input!$BA30,0,S$14-$C30-1),0)*$D30","v":0},{"$f":"IF(T$14<=$C$5,Input!BO30,0)  +   S30-IF(AND($B30<T$14,T$14-$B30<$C$5),OFFSET(Input!$BA30,0,T$14-$B30-1),0)\n+IF(AND(T$14>$B30,$C30>$B30,T$14-$B30<$C$5),OFFSET(Input!$BA30,0,T$14-$B30-1),0)*$D30   -    IF(AND(T$14>$C30,T$14-$C30<$C$5),OFFSET(Input!$BA30,0,T$14-$C30-1),0)*$D30","v":0},{"$f":"IF(U$14<=$C$5,Input!BP30,0)  +   T30-IF(AND($B30<U$14,U$14-$B30<$C$5),OFFSET(Input!$BA30,0,U$14-$B30-1),0)\n+IF(AND(U$14>$B30,$C30>$B30,U$14-$B30<$C$5),OFFSET(Input!$BA30,0,U$14-$B30-1),0)*$D30   -    IF(AND(U$14>$C30,U$14-$C30<$C$5),OFFSET(Input!$BA30,0,U$14-$C30-1),0)*$D30","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ30,0)  +   U30-IF(AND($B30<V$14,V$14-$B30<$C$5),OFFSET(Input!$BA30,0,V$14-$B30-1),0)\n+IF(AND(V$14>$B30,$C30>$B30,V$14-$B30<$C$5),OFFSET(Input!$BA30,0,V$14-$B30-1),0)*$D30   -    IF(AND(V$14>$C30,V$14-$C30<$C$5),OFFSET(Input!$BA30,0,V$14-$C30-1),0)*$D30","v":0},{"$f":"IF(W$14<=$C$5,Input!BR30,0)  +   V30-IF(AND($B30<W$14,W$14-$B30<$C$5),OFFSET(Input!$BA30,0,W$14-$B30-1),0)\n+IF(AND(W$14>$B30,$C30>$B30,W$14-$B30<$C$5),OFFSET(Input!$BA30,0,W$14-$B30-1),0)*$D30   -    IF(AND(W$14>$C30,W$14-$C30<$C$5),OFFSET(Input!$BA30,0,W$14-$C30-1),0)*$D30","v":0},{"$f":"IF(X$14<=$C$5,Input!BS30,0)  +   W30-IF(AND($B30<X$14,X$14-$B30<$C$5),OFFSET(Input!$BA30,0,X$14-$B30-1),0)\n+IF(AND(X$14>$B30,$C30>$B30,X$14-$B30<$C$5),OFFSET(Input!$BA30,0,X$14-$B30-1),0)*$D30   -    IF(AND(X$14>$C30,X$14-$C30<$C$5),OFFSET(Input!$BA30,0,X$14-$C30-1),0)*$D30","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT30,0)  +   X30-IF(AND($B30<Y$14,Y$14-$B30<$C$5),OFFSET(Input!$BA30,0,Y$14-$B30-1),0)\n+IF(AND(Y$14>$B30,$C30>$B30,Y$14-$B30<$C$5),OFFSET(Input!$BA30,0,Y$14-$B30-1),0)*$D30   -    IF(AND(Y$14>$C30,Y$14-$C30<$C$5),OFFSET(Input!$BA30,0,Y$14-$C30-1),0)*$D30","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU30,0)  +   Y30-IF(AND($B30<Z$14,Z$14-$B30<$C$5),OFFSET(Input!$BA30,0,Z$14-$B30-1),0)\n+IF(AND(Z$14>$B30,$C30>$B30,Z$14-$B30<$C$5),OFFSET(Input!$BA30,0,Z$14-$B30-1),0)*$D30   -    IF(AND(Z$14>$C30,Z$14-$C30<$C$5),OFFSET(Input!$BA30,0,Z$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV30,0)  +   Z30-IF(AND($B30<AA$14,AA$14-$B30<$C$5),OFFSET(Input!$BA30,0,AA$14-$B30-1),0)\n+IF(AND(AA$14>$B30,$C30>$B30,AA$14-$B30<$C$5),OFFSET(Input!$BA30,0,AA$14-$B30-1),0)*$D30   -    IF(AND(AA$14>$C30,AA$14-$C30<$C$5),OFFSET(Input!$BA30,0,AA$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW30,0)  +   AA30-IF(AND($B30<AB$14,AB$14-$B30<$C$5),OFFSET(Input!$BA30,0,AB$14-$B30-1),0)\n+IF(AND(AB$14>$B30,$C30>$B30,AB$14-$B30<$C$5),OFFSET(Input!$BA30,0,AB$14-$B30-1),0)*$D30   -    IF(AND(AB$14>$C30,AB$14-$C30<$C$5),OFFSET(Input!$BA30,0,AB$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX30,0)  +   AB30-IF(AND($B30<AC$14,AC$14-$B30<$C$5),OFFSET(Input!$BA30,0,AC$14-$B30-1),0)\n+IF(AND(AC$14>$B30,$C30>$B30,AC$14-$B30<$C$5),OFFSET(Input!$BA30,0,AC$14-$B30-1),0)*$D30   -    IF(AND(AC$14>$C30,AC$14-$C30<$C$5),OFFSET(Input!$BA30,0,AC$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY30,0)  +   AC30-IF(AND($B30<AD$14,AD$14-$B30<$C$5),OFFSET(Input!$BA30,0,AD$14-$B30-1),0)\n+IF(AND(AD$14>$B30,$C30>$B30,AD$14-$B30<$C$5),OFFSET(Input!$BA30,0,AD$14-$B30-1),0)*$D30   -    IF(AND(AD$14>$C30,AD$14-$C30<$C$5),OFFSET(Input!$BA30,0,AD$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ30,0)  +   AD30-IF(AND($B30<AE$14,AE$14-$B30<$C$5),OFFSET(Input!$BA30,0,AE$14-$B30-1),0)\n+IF(AND(AE$14>$B30,$C30>$B30,AE$14-$B30<$C$5),OFFSET(Input!$BA30,0,AE$14-$B30-1),0)*$D30   -    IF(AND(AE$14>$C30,AE$14-$C30<$C$5),OFFSET(Input!$BA30,0,AE$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA30,0)  +   AE30-IF(AND($B30<AF$14,AF$14-$B30<$C$5),OFFSET(Input!$BA30,0,AF$14-$B30-1),0)\n+IF(AND(AF$14>$B30,$C30>$B30,AF$14-$B30<$C$5),OFFSET(Input!$BA30,0,AF$14-$B30-1),0)*$D30   -    IF(AND(AF$14>$C30,AF$14-$C30<$C$5),OFFSET(Input!$BA30,0,AF$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB30,0)  +   AF30-IF(AND($B30<AG$14,AG$14-$B30<$C$5),OFFSET(Input!$BA30,0,AG$14-$B30-1),0)\n+IF(AND(AG$14>$B30,$C30>$B30,AG$14-$B30<$C$5),OFFSET(Input!$BA30,0,AG$14-$B30-1),0)*$D30   -    IF(AND(AG$14>$C30,AG$14-$C30<$C$5),OFFSET(Input!$BA30,0,AG$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC30,0)  +   AG30-IF(AND($B30<AH$14,AH$14-$B30<$C$5),OFFSET(Input!$BA30,0,AH$14-$B30-1),0)\n+IF(AND(AH$14>$B30,$C30>$B30,AH$14-$B30<$C$5),OFFSET(Input!$BA30,0,AH$14-$B30-1),0)*$D30   -    IF(AND(AH$14>$C30,AH$14-$C30<$C$5),OFFSET(Input!$BA30,0,AH$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD30,0)  +   AH30-IF(AND($B30<AI$14,AI$14-$B30<$C$5),OFFSET(Input!$BA30,0,AI$14-$B30-1),0)\n+IF(AND(AI$14>$B30,$C30>$B30,AI$14-$B30<$C$5),OFFSET(Input!$BA30,0,AI$14-$B30-1),0)*$D30   -    IF(AND(AI$14>$C30,AI$14-$C30<$C$5),OFFSET(Input!$BA30,0,AI$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE30,0)  +   AI30-IF(AND($B30<AJ$14,AJ$14-$B30<$C$5),OFFSET(Input!$BA30,0,AJ$14-$B30-1),0)\n+IF(AND(AJ$14>$B30,$C30>$B30,AJ$14-$B30<$C$5),OFFSET(Input!$BA30,0,AJ$14-$B30-1),0)*$D30   -    IF(AND(AJ$14>$C30,AJ$14-$C30<$C$5),OFFSET(Input!$BA30,0,AJ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF30,0)  +   AJ30-IF(AND($B30<AK$14,AK$14-$B30<$C$5),OFFSET(Input!$BA30,0,AK$14-$B30-1),0)\n+IF(AND(AK$14>$B30,$C30>$B30,AK$14-$B30<$C$5),OFFSET(Input!$BA30,0,AK$14-$B30-1),0)*$D30   -    IF(AND(AK$14>$C30,AK$14-$C30<$C$5),OFFSET(Input!$BA30,0,AK$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG30,0)  +   AK30-IF(AND($B30<AL$14,AL$14-$B30<$C$5),OFFSET(Input!$BA30,0,AL$14-$B30-1),0)\n+IF(AND(AL$14>$B30,$C30>$B30,AL$14-$B30<$C$5),OFFSET(Input!$BA30,0,AL$14-$B30-1),0)*$D30   -    IF(AND(AL$14>$C30,AL$14-$C30<$C$5),OFFSET(Input!$BA30,0,AL$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH30,0)  +   AL30-IF(AND($B30<AM$14,AM$14-$B30<$C$5),OFFSET(Input!$BA30,0,AM$14-$B30-1),0)\n+IF(AND(AM$14>$B30,$C30>$B30,AM$14-$B30<$C$5),OFFSET(Input!$BA30,0,AM$14-$B30-1),0)*$D30   -    IF(AND(AM$14>$C30,AM$14-$C30<$C$5),OFFSET(Input!$BA30,0,AM$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI30,0)  +   AM30-IF(AND($B30<AN$14,AN$14-$B30<$C$5),OFFSET(Input!$BA30,0,AN$14-$B30-1),0)\n+IF(AND(AN$14>$B30,$C30>$B30,AN$14-$B30<$C$5),OFFSET(Input!$BA30,0,AN$14-$B30-1),0)*$D30   -    IF(AND(AN$14>$C30,AN$14-$C30<$C$5),OFFSET(Input!$BA30,0,AN$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ30,0)  +   AN30-IF(AND($B30<AO$14,AO$14-$B30<$C$5),OFFSET(Input!$BA30,0,AO$14-$B30-1),0)\n+IF(AND(AO$14>$B30,$C30>$B30,AO$14-$B30<$C$5),OFFSET(Input!$BA30,0,AO$14-$B30-1),0)*$D30   -    IF(AND(AO$14>$C30,AO$14-$C30<$C$5),OFFSET(Input!$BA30,0,AO$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK30,0)  +   AO30-IF(AND($B30<AP$14,AP$14-$B30<$C$5),OFFSET(Input!$BA30,0,AP$14-$B30-1),0)\n+IF(AND(AP$14>$B30,$C30>$B30,AP$14-$B30<$C$5),OFFSET(Input!$BA30,0,AP$14-$B30-1),0)*$D30   -    IF(AND(AP$14>$C30,AP$14-$C30<$C$5),OFFSET(Input!$BA30,0,AP$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL30,0)  +   AP30-IF(AND($B30<AQ$14,AQ$14-$B30<$C$5),OFFSET(Input!$BA30,0,AQ$14-$B30-1),0)\n+IF(AND(AQ$14>$B30,$C30>$B30,AQ$14-$B30<$C$5),OFFSET(Input!$BA30,0,AQ$14-$B30-1),0)*$D30   -    IF(AND(AQ$14>$C30,AQ$14-$C30<$C$5),OFFSET(Input!$BA30,0,AQ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM30,0)  +   AQ30-IF(AND($B30<AR$14,AR$14-$B30<$C$5),OFFSET(Input!$BA30,0,AR$14-$B30-1),0)\n+IF(AND(AR$14>$B30,$C30>$B30,AR$14-$B30<$C$5),OFFSET(Input!$BA30,0,AR$14-$B30-1),0)*$D30   -    IF(AND(AR$14>$C30,AR$14-$C30<$C$5),OFFSET(Input!$BA30,0,AR$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN30,0)  +   AR30-IF(AND($B30<AS$14,AS$14-$B30<$C$5),OFFSET(Input!$BA30,0,AS$14-$B30-1),0)\n+IF(AND(AS$14>$B30,$C30>$B30,AS$14-$B30<$C$5),OFFSET(Input!$BA30,0,AS$14-$B30-1),0)*$D30   -    IF(AND(AS$14>$C30,AS$14-$C30<$C$5),OFFSET(Input!$BA30,0,AS$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO30,0)  +   AS30-IF(AND($B30<AT$14,AT$14-$B30<$C$5),OFFSET(Input!$BA30,0,AT$14-$B30-1),0)\n+IF(AND(AT$14>$B30,$C30>$B30,AT$14-$B30<$C$5),OFFSET(Input!$BA30,0,AT$14-$B30-1),0)*$D30   -    IF(AND(AT$14>$C30,AT$14-$C30<$C$5),OFFSET(Input!$BA30,0,AT$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP30,0)  +   AT30-IF(AND($B30<AU$14,AU$14-$B30<$C$5),OFFSET(Input!$BA30,0,AU$14-$B30-1),0)\n+IF(AND(AU$14>$B30,$C30>$B30,AU$14-$B30<$C$5),OFFSET(Input!$BA30,0,AU$14-$B30-1),0)*$D30   -    IF(AND(AU$14>$C30,AU$14-$C30<$C$5),OFFSET(Input!$BA30,0,AU$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ30,0)  +   AU30-IF(AND($B30<AV$14,AV$14-$B30<$C$5),OFFSET(Input!$BA30,0,AV$14-$B30-1),0)\n+IF(AND(AV$14>$B30,$C30>$B30,AV$14-$B30<$C$5),OFFSET(Input!$BA30,0,AV$14-$B30-1),0)*$D30   -    IF(AND(AV$14>$C30,AV$14-$C30<$C$5),OFFSET(Input!$BA30,0,AV$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR30,0)  +   AV30-IF(AND($B30<AW$14,AW$14-$B30<$C$5),OFFSET(Input!$BA30,0,AW$14-$B30-1),0)\n+IF(AND(AW$14>$B30,$C30>$B30,AW$14-$B30<$C$5),OFFSET(Input!$BA30,0,AW$14-$B30-1),0)*$D30   -    IF(AND(AW$14>$C30,AW$14-$C30<$C$5),OFFSET(Input!$BA30,0,AW$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS30,0)  +   AW30-IF(AND($B30<AX$14,AX$14-$B30<$C$5),OFFSET(Input!$BA30,0,AX$14-$B30-1),0)\n+IF(AND(AX$14>$B30,$C30>$B30,AX$14-$B30<$C$5),OFFSET(Input!$BA30,0,AX$14-$B30-1),0)*$D30   -    IF(AND(AX$14>$C30,AX$14-$C30<$C$5),OFFSET(Input!$BA30,0,AX$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT30,0)  +   AX30-IF(AND($B30<AY$14,AY$14-$B30<$C$5),OFFSET(Input!$BA30,0,AY$14-$B30-1),0)\n+IF(AND(AY$14>$B30,$C30>$B30,AY$14-$B30<$C$5),OFFSET(Input!$BA30,0,AY$14-$B30-1),0)*$D30   -    IF(AND(AY$14>$C30,AY$14-$C30<$C$5),OFFSET(Input!$BA30,0,AY$14-$C30-1),0)*$D30","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU30,0)  +   AY30-IF(AND($B30<AZ$14,AZ$14-$B30<$C$5),OFFSET(Input!$BA30,0,AZ$14-$B30-1),0)\n+IF(AND(AZ$14>$B30,$C30>$B30,AZ$14-$B30<$C$5),OFFSET(Input!$BA30,0,AZ$14-$B30-1),0)*$D30   -    IF(AND(AZ$14>$C30,AZ$14-$C30<$C$5),OFFSET(Input!$BA30,0,AZ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV30,0)  +   AZ30-IF(AND($B30<BA$14,BA$14-$B30<$C$5),OFFSET(Input!$BA30,0,BA$14-$B30-1),0)\n+IF(AND(BA$14>$B30,$C30>$B30,BA$14-$B30<$C$5),OFFSET(Input!$BA30,0,BA$14-$B30-1),0)*$D30   -    IF(AND(BA$14>$C30,BA$14-$C30<$C$5),OFFSET(Input!$BA30,0,BA$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW30,0)  +   BA30-IF(AND($B30<BB$14,BB$14-$B30<$C$5),OFFSET(Input!$BA30,0,BB$14-$B30-1),0)\n+IF(AND(BB$14>$B30,$C30>$B30,BB$14-$B30<$C$5),OFFSET(Input!$BA30,0,BB$14-$B30-1),0)*$D30   -    IF(AND(BB$14>$C30,BB$14-$C30<$C$5),OFFSET(Input!$BA30,0,BB$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX30,0)  +   BB30-IF(AND($B30<BC$14,BC$14-$B30<$C$5),OFFSET(Input!$BA30,0,BC$14-$B30-1),0)\n+IF(AND(BC$14>$B30,$C30>$B30,BC$14-$B30<$C$5),OFFSET(Input!$BA30,0,BC$14-$B30-1),0)*$D30   -    IF(AND(BC$14>$C30,BC$14-$C30<$C$5),OFFSET(Input!$BA30,0,BC$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY30,0)  +   BC30-IF(AND($B30<BD$14,BD$14-$B30<$C$5),OFFSET(Input!$BA30,0,BD$14-$B30-1),0)\n+IF(AND(BD$14>$B30,$C30>$B30,BD$14-$B30<$C$5),OFFSET(Input!$BA30,0,BD$14-$B30-1),0)*$D30   -    IF(AND(BD$14>$C30,BD$14-$C30<$C$5),OFFSET(Input!$BA30,0,BD$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ30,0)  +   BD30-IF(AND($B30<BE$14,BE$14-$B30<$C$5),OFFSET(Input!$BA30,0,BE$14-$B30-1),0)\n+IF(AND(BE$14>$B30,$C30>$B30,BE$14-$B30<$C$5),OFFSET(Input!$BA30,0,BE$14-$B30-1),0)*$D30   -    IF(AND(BE$14>$C30,BE$14-$C30<$C$5),OFFSET(Input!$BA30,0,BE$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA30,0)  +   BE30-IF(AND($B30<BF$14,BF$14-$B30<$C$5),OFFSET(Input!$BA30,0,BF$14-$B30-1),0)\n+IF(AND(BF$14>$B30,$C30>$B30,BF$14-$B30<$C$5),OFFSET(Input!$BA30,0,BF$14-$B30-1),0)*$D30   -    IF(AND(BF$14>$C30,BF$14-$C30<$C$5),OFFSET(Input!$BA30,0,BF$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB30,0)  +   BF30-IF(AND($B30<BG$14,BG$14-$B30<$C$5),OFFSET(Input!$BA30,0,BG$14-$B30-1),0)\n+IF(AND(BG$14>$B30,$C30>$B30,BG$14-$B30<$C$5),OFFSET(Input!$BA30,0,BG$14-$B30-1),0)*$D30   -    IF(AND(BG$14>$C30,BG$14-$C30<$C$5),OFFSET(Input!$BA30,0,BG$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC30,0)  +   BG30-IF(AND($B30<BH$14,BH$14-$B30<$C$5),OFFSET(Input!$BA30,0,BH$14-$B30-1),0)\n+IF(AND(BH$14>$B30,$C30>$B30,BH$14-$B30<$C$5),OFFSET(Input!$BA30,0,BH$14-$B30-1),0)*$D30   -    IF(AND(BH$14>$C30,BH$14-$C30<$C$5),OFFSET(Input!$BA30,0,BH$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD30,0)  +   BH30-IF(AND($B30<BI$14,BI$14-$B30<$C$5),OFFSET(Input!$BA30,0,BI$14-$B30-1),0)\n+IF(AND(BI$14>$B30,$C30>$B30,BI$14-$B30<$C$5),OFFSET(Input!$BA30,0,BI$14-$B30-1),0)*$D30   -    IF(AND(BI$14>$C30,BI$14-$C30<$C$5),OFFSET(Input!$BA30,0,BI$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE30,0)  +   BI30-IF(AND($B30<BJ$14,BJ$14-$B30<$C$5),OFFSET(Input!$BA30,0,BJ$14-$B30-1),0)\n+IF(AND(BJ$14>$B30,$C30>$B30,BJ$14-$B30<$C$5),OFFSET(Input!$BA30,0,BJ$14-$B30-1),0)*$D30   -    IF(AND(BJ$14>$C30,BJ$14-$C30<$C$5),OFFSET(Input!$BA30,0,BJ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF30,0)  +   BJ30-IF(AND($B30<BK$14,BK$14-$B30<$C$5),OFFSET(Input!$BA30,0,BK$14-$B30-1),0)\n+IF(AND(BK$14>$B30,$C30>$B30,BK$14-$B30<$C$5),OFFSET(Input!$BA30,0,BK$14-$B30-1),0)*$D30   -    IF(AND(BK$14>$C30,BK$14-$C30<$C$5),OFFSET(Input!$BA30,0,BK$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG30,0)  +   BK30-IF(AND($B30<BL$14,BL$14-$B30<$C$5),OFFSET(Input!$BA30,0,BL$14-$B30-1),0)\n+IF(AND(BL$14>$B30,$C30>$B30,BL$14-$B30<$C$5),OFFSET(Input!$BA30,0,BL$14-$B30-1),0)*$D30   -    IF(AND(BL$14>$C30,BL$14-$C30<$C$5),OFFSET(Input!$BA30,0,BL$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH30,0)  +   BL30-IF(AND($B30<BM$14,BM$14-$B30<$C$5),OFFSET(Input!$BA30,0,BM$14-$B30-1),0)\n+IF(AND(BM$14>$B30,$C30>$B30,BM$14-$B30<$C$5),OFFSET(Input!$BA30,0,BM$14-$B30-1),0)*$D30   -    IF(AND(BM$14>$C30,BM$14-$C30<$C$5),OFFSET(Input!$BA30,0,BM$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI30,0)  +   BM30-IF(AND($B30<BN$14,BN$14-$B30<$C$5),OFFSET(Input!$BA30,0,BN$14-$B30-1),0)\n+IF(AND(BN$14>$B30,$C30>$B30,BN$14-$B30<$C$5),OFFSET(Input!$BA30,0,BN$14-$B30-1),0)*$D30   -    IF(AND(BN$14>$C30,BN$14-$C30<$C$5),OFFSET(Input!$BA30,0,BN$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ30,0)  +   BN30-IF(AND($B30<BO$14,BO$14-$B30<$C$5),OFFSET(Input!$BA30,0,BO$14-$B30-1),0)\n+IF(AND(BO$14>$B30,$C30>$B30,BO$14-$B30<$C$5),OFFSET(Input!$BA30,0,BO$14-$B30-1),0)*$D30   -    IF(AND(BO$14>$C30,BO$14-$C30<$C$5),OFFSET(Input!$BA30,0,BO$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK30,0)  +   BO30-IF(AND($B30<BP$14,BP$14-$B30<$C$5),OFFSET(Input!$BA30,0,BP$14-$B30-1),0)\n+IF(AND(BP$14>$B30,$C30>$B30,BP$14-$B30<$C$5),OFFSET(Input!$BA30,0,BP$14-$B30-1),0)*$D30   -    IF(AND(BP$14>$C30,BP$14-$C30<$C$5),OFFSET(Input!$BA30,0,BP$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL30,0)  +   BP30-IF(AND($B30<BQ$14,BQ$14-$B30<$C$5),OFFSET(Input!$BA30,0,BQ$14-$B30-1),0)\n+IF(AND(BQ$14>$B30,$C30>$B30,BQ$14-$B30<$C$5),OFFSET(Input!$BA30,0,BQ$14-$B30-1),0)*$D30   -    IF(AND(BQ$14>$C30,BQ$14-$C30<$C$5),OFFSET(Input!$BA30,0,BQ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM30,0)  +   BQ30-IF(AND($B30<BR$14,BR$14-$B30<$C$5),OFFSET(Input!$BA30,0,BR$14-$B30-1),0)\n+IF(AND(BR$14>$B30,$C30>$B30,BR$14-$B30<$C$5),OFFSET(Input!$BA30,0,BR$14-$B30-1),0)*$D30   -    IF(AND(BR$14>$C30,BR$14-$C30<$C$5),OFFSET(Input!$BA30,0,BR$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN30,0)  +   BR30-IF(AND($B30<BS$14,BS$14-$B30<$C$5),OFFSET(Input!$BA30,0,BS$14-$B30-1),0)\n+IF(AND(BS$14>$B30,$C30>$B30,BS$14-$B30<$C$5),OFFSET(Input!$BA30,0,BS$14-$B30-1),0)*$D30   -    IF(AND(BS$14>$C30,BS$14-$C30<$C$5),OFFSET(Input!$BA30,0,BS$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO30,0)  +   BS30-IF(AND($B30<BT$14,BT$14-$B30<$C$5),OFFSET(Input!$BA30,0,BT$14-$B30-1),0)\n+IF(AND(BT$14>$B30,$C30>$B30,BT$14-$B30<$C$5),OFFSET(Input!$BA30,0,BT$14-$B30-1),0)*$D30   -    IF(AND(BT$14>$C30,BT$14-$C30<$C$5),OFFSET(Input!$BA30,0,BT$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP30,0)  +   BT30-IF(AND($B30<BU$14,BU$14-$B30<$C$5),OFFSET(Input!$BA30,0,BU$14-$B30-1),0)\n+IF(AND(BU$14>$B30,$C30>$B30,BU$14-$B30<$C$5),OFFSET(Input!$BA30,0,BU$14-$B30-1),0)*$D30   -    IF(AND(BU$14>$C30,BU$14-$C30<$C$5),OFFSET(Input!$BA30,0,BU$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ30,0)  +   BU30-IF(AND($B30<BV$14,BV$14-$B30<$C$5),OFFSET(Input!$BA30,0,BV$14-$B30-1),0)\n+IF(AND(BV$14>$B30,$C30>$B30,BV$14-$B30<$C$5),OFFSET(Input!$BA30,0,BV$14-$B30-1),0)*$D30   -    IF(AND(BV$14>$C30,BV$14-$C30<$C$5),OFFSET(Input!$BA30,0,BV$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR30,0)  +   BV30-IF(AND($B30<BW$14,BW$14-$B30<$C$5),OFFSET(Input!$BA30,0,BW$14-$B30-1),0)\n+IF(AND(BW$14>$B30,$C30>$B30,BW$14-$B30<$C$5),OFFSET(Input!$BA30,0,BW$14-$B30-1),0)*$D30   -    IF(AND(BW$14>$C30,BW$14-$C30<$C$5),OFFSET(Input!$BA30,0,BW$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS30,0)  +   BW30-IF(AND($B30<BX$14,BX$14-$B30<$C$5),OFFSET(Input!$BA30,0,BX$14-$B30-1),0)\n+IF(AND(BX$14>$B30,$C30>$B30,BX$14-$B30<$C$5),OFFSET(Input!$BA30,0,BX$14-$B30-1),0)*$D30   -    IF(AND(BX$14>$C30,BX$14-$C30<$C$5),OFFSET(Input!$BA30,0,BX$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT30,0)  +   BX30-IF(AND($B30<BY$14,BY$14-$B30<$C$5),OFFSET(Input!$BA30,0,BY$14-$B30-1),0)\n+IF(AND(BY$14>$B30,$C30>$B30,BY$14-$B30<$C$5),OFFSET(Input!$BA30,0,BY$14-$B30-1),0)*$D30   -    IF(AND(BY$14>$C30,BY$14-$C30<$C$5),OFFSET(Input!$BA30,0,BY$14-$C30-1),0)*$D30","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU30,0)  +   BY30-IF(AND($B30<BZ$14,BZ$14-$B30<$C$5),OFFSET(Input!$BA30,0,BZ$14-$B30-1),0)\n+IF(AND(BZ$14>$B30,$C30>$B30,BZ$14-$B30<$C$5),OFFSET(Input!$BA30,0,BZ$14-$B30-1),0)*$D30   -    IF(AND(BZ$14>$C30,BZ$14-$C30<$C$5),OFFSET(Input!$BA30,0,BZ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV30,0)  +   BZ30-IF(AND($B30<CA$14,CA$14-$B30<$C$5),OFFSET(Input!$BA30,0,CA$14-$B30-1),0)\n+IF(AND(CA$14>$B30,$C30>$B30,CA$14-$B30<$C$5),OFFSET(Input!$BA30,0,CA$14-$B30-1),0)*$D30   -    IF(AND(CA$14>$C30,CA$14-$C30<$C$5),OFFSET(Input!$BA30,0,CA$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW30,0)  +   CA30-IF(AND($B30<CB$14,CB$14-$B30<$C$5),OFFSET(Input!$BA30,0,CB$14-$B30-1),0)\n+IF(AND(CB$14>$B30,$C30>$B30,CB$14-$B30<$C$5),OFFSET(Input!$BA30,0,CB$14-$B30-1),0)*$D30   -    IF(AND(CB$14>$C30,CB$14-$C30<$C$5),OFFSET(Input!$BA30,0,CB$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX30,0)  +   CB30-IF(AND($B30<CC$14,CC$14-$B30<$C$5),OFFSET(Input!$BA30,0,CC$14-$B30-1),0)\n+IF(AND(CC$14>$B30,$C30>$B30,CC$14-$B30<$C$5),OFFSET(Input!$BA30,0,CC$14-$B30-1),0)*$D30   -    IF(AND(CC$14>$C30,CC$14-$C30<$C$5),OFFSET(Input!$BA30,0,CC$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY30,0)  +   CC30-IF(AND($B30<CD$14,CD$14-$B30<$C$5),OFFSET(Input!$BA30,0,CD$14-$B30-1),0)\n+IF(AND(CD$14>$B30,$C30>$B30,CD$14-$B30<$C$5),OFFSET(Input!$BA30,0,CD$14-$B30-1),0)*$D30   -    IF(AND(CD$14>$C30,CD$14-$C30<$C$5),OFFSET(Input!$BA30,0,CD$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ30,0)  +   CD30-IF(AND($B30<CE$14,CE$14-$B30<$C$5),OFFSET(Input!$BA30,0,CE$14-$B30-1),0)\n+IF(AND(CE$14>$B30,$C30>$B30,CE$14-$B30<$C$5),OFFSET(Input!$BA30,0,CE$14-$B30-1),0)*$D30   -    IF(AND(CE$14>$C30,CE$14-$C30<$C$5),OFFSET(Input!$BA30,0,CE$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA30,0)  +   CE30-IF(AND($B30<CF$14,CF$14-$B30<$C$5),OFFSET(Input!$BA30,0,CF$14-$B30-1),0)\n+IF(AND(CF$14>$B30,$C30>$B30,CF$14-$B30<$C$5),OFFSET(Input!$BA30,0,CF$14-$B30-1),0)*$D30   -    IF(AND(CF$14>$C30,CF$14-$C30<$C$5),OFFSET(Input!$BA30,0,CF$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB30,0)  +   CF30-IF(AND($B30<CG$14,CG$14-$B30<$C$5),OFFSET(Input!$BA30,0,CG$14-$B30-1),0)\n+IF(AND(CG$14>$B30,$C30>$B30,CG$14-$B30<$C$5),OFFSET(Input!$BA30,0,CG$14-$B30-1),0)*$D30   -    IF(AND(CG$14>$C30,CG$14-$C30<$C$5),OFFSET(Input!$BA30,0,CG$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC30,0)  +   CG30-IF(AND($B30<CH$14,CH$14-$B30<$C$5),OFFSET(Input!$BA30,0,CH$14-$B30-1),0)\n+IF(AND(CH$14>$B30,$C30>$B30,CH$14-$B30<$C$5),OFFSET(Input!$BA30,0,CH$14-$B30-1),0)*$D30   -    IF(AND(CH$14>$C30,CH$14-$C30<$C$5),OFFSET(Input!$BA30,0,CH$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED30,0)  +   CH30-IF(AND($B30<CI$14,CI$14-$B30<$C$5),OFFSET(Input!$BA30,0,CI$14-$B30-1),0)\n+IF(AND(CI$14>$B30,$C30>$B30,CI$14-$B30<$C$5),OFFSET(Input!$BA30,0,CI$14-$B30-1),0)*$D30   -    IF(AND(CI$14>$C30,CI$14-$C30<$C$5),OFFSET(Input!$BA30,0,CI$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE30,0)  +   CI30-IF(AND($B30<CJ$14,CJ$14-$B30<$C$5),OFFSET(Input!$BA30,0,CJ$14-$B30-1),0)\n+IF(AND(CJ$14>$B30,$C30>$B30,CJ$14-$B30<$C$5),OFFSET(Input!$BA30,0,CJ$14-$B30-1),0)*$D30   -    IF(AND(CJ$14>$C30,CJ$14-$C30<$C$5),OFFSET(Input!$BA30,0,CJ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF30,0)  +   CJ30-IF(AND($B30<CK$14,CK$14-$B30<$C$5),OFFSET(Input!$BA30,0,CK$14-$B30-1),0)\n+IF(AND(CK$14>$B30,$C30>$B30,CK$14-$B30<$C$5),OFFSET(Input!$BA30,0,CK$14-$B30-1),0)*$D30   -    IF(AND(CK$14>$C30,CK$14-$C30<$C$5),OFFSET(Input!$BA30,0,CK$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG30,0)  +   CK30-IF(AND($B30<CL$14,CL$14-$B30<$C$5),OFFSET(Input!$BA30,0,CL$14-$B30-1),0)\n+IF(AND(CL$14>$B30,$C30>$B30,CL$14-$B30<$C$5),OFFSET(Input!$BA30,0,CL$14-$B30-1),0)*$D30   -    IF(AND(CL$14>$C30,CL$14-$C30<$C$5),OFFSET(Input!$BA30,0,CL$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH30,0)  +   CL30-IF(AND($B30<CM$14,CM$14-$B30<$C$5),OFFSET(Input!$BA30,0,CM$14-$B30-1),0)\n+IF(AND(CM$14>$B30,$C30>$B30,CM$14-$B30<$C$5),OFFSET(Input!$BA30,0,CM$14-$B30-1),0)*$D30   -    IF(AND(CM$14>$C30,CM$14-$C30<$C$5),OFFSET(Input!$BA30,0,CM$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI30,0)  +   CM30-IF(AND($B30<CN$14,CN$14-$B30<$C$5),OFFSET(Input!$BA30,0,CN$14-$B30-1),0)\n+IF(AND(CN$14>$B30,$C30>$B30,CN$14-$B30<$C$5),OFFSET(Input!$BA30,0,CN$14-$B30-1),0)*$D30   -    IF(AND(CN$14>$C30,CN$14-$C30<$C$5),OFFSET(Input!$BA30,0,CN$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ30,0)  +   CN30-IF(AND($B30<CO$14,CO$14-$B30<$C$5),OFFSET(Input!$BA30,0,CO$14-$B30-1),0)\n+IF(AND(CO$14>$B30,$C30>$B30,CO$14-$B30<$C$5),OFFSET(Input!$BA30,0,CO$14-$B30-1),0)*$D30   -    IF(AND(CO$14>$C30,CO$14-$C30<$C$5),OFFSET(Input!$BA30,0,CO$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK30,0)  +   CO30-IF(AND($B30<CP$14,CP$14-$B30<$C$5),OFFSET(Input!$BA30,0,CP$14-$B30-1),0)\n+IF(AND(CP$14>$B30,$C30>$B30,CP$14-$B30<$C$5),OFFSET(Input!$BA30,0,CP$14-$B30-1),0)*$D30   -    IF(AND(CP$14>$C30,CP$14-$C30<$C$5),OFFSET(Input!$BA30,0,CP$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL30,0)  +   CP30-IF(AND($B30<CQ$14,CQ$14-$B30<$C$5),OFFSET(Input!$BA30,0,CQ$14-$B30-1),0)\n+IF(AND(CQ$14>$B30,$C30>$B30,CQ$14-$B30<$C$5),OFFSET(Input!$BA30,0,CQ$14-$B30-1),0)*$D30   -    IF(AND(CQ$14>$C30,CQ$14-$C30<$C$5),OFFSET(Input!$BA30,0,CQ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM30,0)  +   CQ30-IF(AND($B30<CR$14,CR$14-$B30<$C$5),OFFSET(Input!$BA30,0,CR$14-$B30-1),0)\n+IF(AND(CR$14>$B30,$C30>$B30,CR$14-$B30<$C$5),OFFSET(Input!$BA30,0,CR$14-$B30-1),0)*$D30   -    IF(AND(CR$14>$C30,CR$14-$C30<$C$5),OFFSET(Input!$BA30,0,CR$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN30,0)  +   CR30-IF(AND($B30<CS$14,CS$14-$B30<$C$5),OFFSET(Input!$BA30,0,CS$14-$B30-1),0)\n+IF(AND(CS$14>$B30,$C30>$B30,CS$14-$B30<$C$5),OFFSET(Input!$BA30,0,CS$14-$B30-1),0)*$D30   -    IF(AND(CS$14>$C30,CS$14-$C30<$C$5),OFFSET(Input!$BA30,0,CS$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO30,0)  +   CS30-IF(AND($B30<CT$14,CT$14-$B30<$C$5),OFFSET(Input!$BA30,0,CT$14-$B30-1),0)\n+IF(AND(CT$14>$B30,$C30>$B30,CT$14-$B30<$C$5),OFFSET(Input!$BA30,0,CT$14-$B30-1),0)*$D30   -    IF(AND(CT$14>$C30,CT$14-$C30<$C$5),OFFSET(Input!$BA30,0,CT$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP30,0)  +   CT30-IF(AND($B30<CU$14,CU$14-$B30<$C$5),OFFSET(Input!$BA30,0,CU$14-$B30-1),0)\n+IF(AND(CU$14>$B30,$C30>$B30,CU$14-$B30<$C$5),OFFSET(Input!$BA30,0,CU$14-$B30-1),0)*$D30   -    IF(AND(CU$14>$C30,CU$14-$C30<$C$5),OFFSET(Input!$BA30,0,CU$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ30,0)  +   CU30-IF(AND($B30<CV$14,CV$14-$B30<$C$5),OFFSET(Input!$BA30,0,CV$14-$B30-1),0)\n+IF(AND(CV$14>$B30,$C30>$B30,CV$14-$B30<$C$5),OFFSET(Input!$BA30,0,CV$14-$B30-1),0)*$D30   -    IF(AND(CV$14>$C30,CV$14-$C30<$C$5),OFFSET(Input!$BA30,0,CV$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER30,0)  +   CV30-IF(AND($B30<CW$14,CW$14-$B30<$C$5),OFFSET(Input!$BA30,0,CW$14-$B30-1),0)\n+IF(AND(CW$14>$B30,$C30>$B30,CW$14-$B30<$C$5),OFFSET(Input!$BA30,0,CW$14-$B30-1),0)*$D30   -    IF(AND(CW$14>$C30,CW$14-$C30<$C$5),OFFSET(Input!$BA30,0,CW$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES30,0)  +   CW30-IF(AND($B30<CX$14,CX$14-$B30<$C$5),OFFSET(Input!$BA30,0,CX$14-$B30-1),0)\n+IF(AND(CX$14>$B30,$C30>$B30,CX$14-$B30<$C$5),OFFSET(Input!$BA30,0,CX$14-$B30-1),0)*$D30   -    IF(AND(CX$14>$C30,CX$14-$C30<$C$5),OFFSET(Input!$BA30,0,CX$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET30,0)  +   CX30-IF(AND($B30<CY$14,CY$14-$B30<$C$5),OFFSET(Input!$BA30,0,CY$14-$B30-1),0)\n+IF(AND(CY$14>$B30,$C30>$B30,CY$14-$B30<$C$5),OFFSET(Input!$BA30,0,CY$14-$B30-1),0)*$D30   -    IF(AND(CY$14>$C30,CY$14-$C30<$C$5),OFFSET(Input!$BA30,0,CY$14-$C30-1),0)*$D30","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU30,0)  +   CY30-IF(AND($B30<CZ$14,CZ$14-$B30<$C$5),OFFSET(Input!$BA30,0,CZ$14-$B30-1),0)\n+IF(AND(CZ$14>$B30,$C30>$B30,CZ$14-$B30<$C$5),OFFSET(Input!$BA30,0,CZ$14-$B30-1),0)*$D30   -    IF(AND(CZ$14>$C30,CZ$14-$C30<$C$5),OFFSET(Input!$BA30,0,CZ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV30,0)  +   CZ30-IF(AND($B30<DA$14,DA$14-$B30<$C$5),OFFSET(Input!$BA30,0,DA$14-$B30-1),0)\n+IF(AND(DA$14>$B30,$C30>$B30,DA$14-$B30<$C$5),OFFSET(Input!$BA30,0,DA$14-$B30-1),0)*$D30   -    IF(AND(DA$14>$C30,DA$14-$C30<$C$5),OFFSET(Input!$BA30,0,DA$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW30,0)  +   DA30-IF(AND($B30<DB$14,DB$14-$B30<$C$5),OFFSET(Input!$BA30,0,DB$14-$B30-1),0)\n+IF(AND(DB$14>$B30,$C30>$B30,DB$14-$B30<$C$5),OFFSET(Input!$BA30,0,DB$14-$B30-1),0)*$D30   -    IF(AND(DB$14>$C30,DB$14-$C30<$C$5),OFFSET(Input!$BA30,0,DB$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX30,0)  +   DB30-IF(AND($B30<DC$14,DC$14-$B30<$C$5),OFFSET(Input!$BA30,0,DC$14-$B30-1),0)\n+IF(AND(DC$14>$B30,$C30>$B30,DC$14-$B30<$C$5),OFFSET(Input!$BA30,0,DC$14-$B30-1),0)*$D30   -    IF(AND(DC$14>$C30,DC$14-$C30<$C$5),OFFSET(Input!$BA30,0,DC$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY30,0)  +   DC30-IF(AND($B30<DD$14,DD$14-$B30<$C$5),OFFSET(Input!$BA30,0,DD$14-$B30-1),0)\n+IF(AND(DD$14>$B30,$C30>$B30,DD$14-$B30<$C$5),OFFSET(Input!$BA30,0,DD$14-$B30-1),0)*$D30   -    IF(AND(DD$14>$C30,DD$14-$C30<$C$5),OFFSET(Input!$BA30,0,DD$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ30,0)  +   DD30-IF(AND($B30<DE$14,DE$14-$B30<$C$5),OFFSET(Input!$BA30,0,DE$14-$B30-1),0)\n+IF(AND(DE$14>$B30,$C30>$B30,DE$14-$B30<$C$5),OFFSET(Input!$BA30,0,DE$14-$B30-1),0)*$D30   -    IF(AND(DE$14>$C30,DE$14-$C30<$C$5),OFFSET(Input!$BA30,0,DE$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA30,0)  +   DE30-IF(AND($B30<DF$14,DF$14-$B30<$C$5),OFFSET(Input!$BA30,0,DF$14-$B30-1),0)\n+IF(AND(DF$14>$B30,$C30>$B30,DF$14-$B30<$C$5),OFFSET(Input!$BA30,0,DF$14-$B30-1),0)*$D30   -    IF(AND(DF$14>$C30,DF$14-$C30<$C$5),OFFSET(Input!$BA30,0,DF$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB30,0)  +   DF30-IF(AND($B30<DG$14,DG$14-$B30<$C$5),OFFSET(Input!$BA30,0,DG$14-$B30-1),0)\n+IF(AND(DG$14>$B30,$C30>$B30,DG$14-$B30<$C$5),OFFSET(Input!$BA30,0,DG$14-$B30-1),0)*$D30   -    IF(AND(DG$14>$C30,DG$14-$C30<$C$5),OFFSET(Input!$BA30,0,DG$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC30,0)  +   DG30-IF(AND($B30<DH$14,DH$14-$B30<$C$5),OFFSET(Input!$BA30,0,DH$14-$B30-1),0)\n+IF(AND(DH$14>$B30,$C30>$B30,DH$14-$B30<$C$5),OFFSET(Input!$BA30,0,DH$14-$B30-1),0)*$D30   -    IF(AND(DH$14>$C30,DH$14-$C30<$C$5),OFFSET(Input!$BA30,0,DH$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD30,0)  +   DH30-IF(AND($B30<DI$14,DI$14-$B30<$C$5),OFFSET(Input!$BA30,0,DI$14-$B30-1),0)\n+IF(AND(DI$14>$B30,$C30>$B30,DI$14-$B30<$C$5),OFFSET(Input!$BA30,0,DI$14-$B30-1),0)*$D30   -    IF(AND(DI$14>$C30,DI$14-$C30<$C$5),OFFSET(Input!$BA30,0,DI$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE30,0)  +   DI30-IF(AND($B30<DJ$14,DJ$14-$B30<$C$5),OFFSET(Input!$BA30,0,DJ$14-$B30-1),0)\n+IF(AND(DJ$14>$B30,$C30>$B30,DJ$14-$B30<$C$5),OFFSET(Input!$BA30,0,DJ$14-$B30-1),0)*$D30   -    IF(AND(DJ$14>$C30,DJ$14-$C30<$C$5),OFFSET(Input!$BA30,0,DJ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF30,0)  +   DJ30-IF(AND($B30<DK$14,DK$14-$B30<$C$5),OFFSET(Input!$BA30,0,DK$14-$B30-1),0)\n+IF(AND(DK$14>$B30,$C30>$B30,DK$14-$B30<$C$5),OFFSET(Input!$BA30,0,DK$14-$B30-1),0)*$D30   -    IF(AND(DK$14>$C30,DK$14-$C30<$C$5),OFFSET(Input!$BA30,0,DK$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG30,0)  +   DK30-IF(AND($B30<DL$14,DL$14-$B30<$C$5),OFFSET(Input!$BA30,0,DL$14-$B30-1),0)\n+IF(AND(DL$14>$B30,$C30>$B30,DL$14-$B30<$C$5),OFFSET(Input!$BA30,0,DL$14-$B30-1),0)*$D30   -    IF(AND(DL$14>$C30,DL$14-$C30<$C$5),OFFSET(Input!$BA30,0,DL$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH30,0)  +   DL30-IF(AND($B30<DM$14,DM$14-$B30<$C$5),OFFSET(Input!$BA30,0,DM$14-$B30-1),0)\n+IF(AND(DM$14>$B30,$C30>$B30,DM$14-$B30<$C$5),OFFSET(Input!$BA30,0,DM$14-$B30-1),0)*$D30   -    IF(AND(DM$14>$C30,DM$14-$C30<$C$5),OFFSET(Input!$BA30,0,DM$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI30,0)  +   DM30-IF(AND($B30<DN$14,DN$14-$B30<$C$5),OFFSET(Input!$BA30,0,DN$14-$B30-1),0)\n+IF(AND(DN$14>$B30,$C30>$B30,DN$14-$B30<$C$5),OFFSET(Input!$BA30,0,DN$14-$B30-1),0)*$D30   -    IF(AND(DN$14>$C30,DN$14-$C30<$C$5),OFFSET(Input!$BA30,0,DN$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ30,0)  +   DN30-IF(AND($B30<DO$14,DO$14-$B30<$C$5),OFFSET(Input!$BA30,0,DO$14-$B30-1),0)\n+IF(AND(DO$14>$B30,$C30>$B30,DO$14-$B30<$C$5),OFFSET(Input!$BA30,0,DO$14-$B30-1),0)*$D30   -    IF(AND(DO$14>$C30,DO$14-$C30<$C$5),OFFSET(Input!$BA30,0,DO$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK30,0)  +   DO30-IF(AND($B30<DP$14,DP$14-$B30<$C$5),OFFSET(Input!$BA30,0,DP$14-$B30-1),0)\n+IF(AND(DP$14>$B30,$C30>$B30,DP$14-$B30<$C$5),OFFSET(Input!$BA30,0,DP$14-$B30-1),0)*$D30   -    IF(AND(DP$14>$C30,DP$14-$C30<$C$5),OFFSET(Input!$BA30,0,DP$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL30,0)  +   DP30-IF(AND($B30<DQ$14,DQ$14-$B30<$C$5),OFFSET(Input!$BA30,0,DQ$14-$B30-1),0)\n+IF(AND(DQ$14>$B30,$C30>$B30,DQ$14-$B30<$C$5),OFFSET(Input!$BA30,0,DQ$14-$B30-1),0)*$D30   -    IF(AND(DQ$14>$C30,DQ$14-$C30<$C$5),OFFSET(Input!$BA30,0,DQ$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM30,0)  +   DQ30-IF(AND($B30<DR$14,DR$14-$B30<$C$5),OFFSET(Input!$BA30,0,DR$14-$B30-1),0)\n+IF(AND(DR$14>$B30,$C30>$B30,DR$14-$B30<$C$5),OFFSET(Input!$BA30,0,DR$14-$B30-1),0)*$D30   -    IF(AND(DR$14>$C30,DR$14-$C30<$C$5),OFFSET(Input!$BA30,0,DR$14-$C30-1),0)*$D30","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN30,0)  +   DR30-IF(AND($B30<DS$14,DS$14-$B30<$C$5),OFFSET(Input!$BA30,0,DS$14-$B30-1),0)\n+IF(AND(DS$14>$B30,$C30>$B30,DS$14-$B30<$C$5),OFFSET(Input!$BA30,0,DS$14-$B30-1),0)*$D30   -    IF(AND(DS$14>$C30,DS$14-$C30<$C$5),OFFSET(Input!$BA30,0,DS$14-$C30-1),0)*$D30","v":0}]
[{"$f":"Calcs!A31","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E31),1,Calcs!E31)*Periods,0)","v":0},{"$f":"ROUND(MAX(B31,Input!Z31*Periods),0)","v":0},{"$f":"IF(Calcs!DY31>Calcs!DZ31,IF(Input!R31<>0,Input!AC31/Input!R31,0),IF(Input!V31<>0,Input!AE31/Input!V31,0))","v":0},null,{"$f":"Input!BA31","v":0},{"$f":"IF(G$14<=$C$5,Input!BB31,0)  +   F31-IF(AND($B31<G$14,G$14-$B31<$C$5),OFFSET(Input!$BA31,0,G$14-$B31-1),0)\n+IF(AND(G$14>$B31,$C31>$B31,G$14-$B31<$C$5),OFFSET(Input!$BA31,0,G$14-$B31-1),0)*$D31   -    IF(AND(G$14>$C31,G$14-$C31<$C$5),OFFSET(Input!$BA31,0,G$14-$C31-1),0)*$D31","v":0},{"$f":"IF(H$14<=$C$5,Input!BC31,0)  +   G31-IF(AND($B31<H$14,H$14-$B31<$C$5),OFFSET(Input!$BA31,0,H$14-$B31-1),0)\n+IF(AND(H$14>$B31,$C31>$B31,H$14-$B31<$C$5),OFFSET(Input!$BA31,0,H$14-$B31-1),0)*$D31   -    IF(AND(H$14>$C31,H$14-$C31<$C$5),OFFSET(Input!$BA31,0,H$14-$C31-1),0)*$D31","v":0},{"$f":"IF(I$14<=$C$5,Input!BD31,0)  +   H31-IF(AND($B31<I$14,I$14-$B31<$C$5),OFFSET(Input!$BA31,0,I$14-$B31-1),0)\n+IF(AND(I$14>$B31,$C31>$B31,I$14-$B31<$C$5),OFFSET(Input!$BA31,0,I$14-$B31-1),0)*$D31   -    IF(AND(I$14>$C31,I$14-$C31<$C$5),OFFSET(Input!$BA31,0,I$14-$C31-1),0)*$D31","v":0},{"$f":"IF(J$14<=$C$5,Input!BE31,0)  +   I31-IF(AND($B31<J$14,J$14-$B31<$C$5),OFFSET(Input!$BA31,0,J$14-$B31-1),0)\n+IF(AND(J$14>$B31,$C31>$B31,J$14-$B31<$C$5),OFFSET(Input!$BA31,0,J$14-$B31-1),0)*$D31   -    IF(AND(J$14>$C31,J$14-$C31<$C$5),OFFSET(Input!$BA31,0,J$14-$C31-1),0)*$D31","v":0},{"$f":"IF(K$14<=$C$5,Input!BF31,0)  +   J31-IF(AND($B31<K$14,K$14-$B31<$C$5),OFFSET(Input!$BA31,0,K$14-$B31-1),0)\n+IF(AND(K$14>$B31,$C31>$B31,K$14-$B31<$C$5),OFFSET(Input!$BA31,0,K$14-$B31-1),0)*$D31   -    IF(AND(K$14>$C31,K$14-$C31<$C$5),OFFSET(Input!$BA31,0,K$14-$C31-1),0)*$D31","v":0},{"$f":"IF(L$14<=$C$5,Input!BG31,0)  +   K31-IF(AND($B31<L$14,L$14-$B31<$C$5),OFFSET(Input!$BA31,0,L$14-$B31-1),0)\n+IF(AND(L$14>$B31,$C31>$B31,L$14-$B31<$C$5),OFFSET(Input!$BA31,0,L$14-$B31-1),0)*$D31   -    IF(AND(L$14>$C31,L$14-$C31<$C$5),OFFSET(Input!$BA31,0,L$14-$C31-1),0)*$D31","v":0},{"$f":"IF(M$14<=$C$5,Input!BH31,0)  +   L31-IF(AND($B31<M$14,M$14-$B31<$C$5),OFFSET(Input!$BA31,0,M$14-$B31-1),0)\n+IF(AND(M$14>$B31,$C31>$B31,M$14-$B31<$C$5),OFFSET(Input!$BA31,0,M$14-$B31-1),0)*$D31   -    IF(AND(M$14>$C31,M$14-$C31<$C$5),OFFSET(Input!$BA31,0,M$14-$C31-1),0)*$D31","v":0},{"$f":"IF(N$14<=$C$5,Input!BI31,0)  +   M31-IF(AND($B31<N$14,N$14-$B31<$C$5),OFFSET(Input!$BA31,0,N$14-$B31-1),0)\n+IF(AND(N$14>$B31,$C31>$B31,N$14-$B31<$C$5),OFFSET(Input!$BA31,0,N$14-$B31-1),0)*$D31   -    IF(AND(N$14>$C31,N$14-$C31<$C$5),OFFSET(Input!$BA31,0,N$14-$C31-1),0)*$D31","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ31,0)  +   N31-IF(AND($B31<O$14,O$14-$B31<$C$5),OFFSET(Input!$BA31,0,O$14-$B31-1),0)\n+IF(AND(O$14>$B31,$C31>$B31,O$14-$B31<$C$5),OFFSET(Input!$BA31,0,O$14-$B31-1),0)*$D31   -    IF(AND(O$14>$C31,O$14-$C31<$C$5),OFFSET(Input!$BA31,0,O$14-$C31-1),0)*$D31","v":0},{"$f":"IF(P$14<=$C$5,Input!BK31,0)  +   O31-IF(AND($B31<P$14,P$14-$B31<$C$5),OFFSET(Input!$BA31,0,P$14-$B31-1),0)\n+IF(AND(P$14>$B31,$C31>$B31,P$14-$B31<$C$5),OFFSET(Input!$BA31,0,P$14-$B31-1),0)*$D31   -    IF(AND(P$14>$C31,P$14-$C31<$C$5),OFFSET(Input!$BA31,0,P$14-$C31-1),0)*$D31","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL31,0)  +   P31-IF(AND($B31<Q$14,Q$14-$B31<$C$5),OFFSET(Input!$BA31,0,Q$14-$B31-1),0)\n+IF(AND(Q$14>$B31,$C31>$B31,Q$14-$B31<$C$5),OFFSET(Input!$BA31,0,Q$14-$B31-1),0)*$D31   -    IF(AND(Q$14>$C31,Q$14-$C31<$C$5),OFFSET(Input!$BA31,0,Q$14-$C31-1),0)*$D31","v":0},{"$f":"IF(R$14<=$C$5,Input!BM31,0)  +   Q31-IF(AND($B31<R$14,R$14-$B31<$C$5),OFFSET(Input!$BA31,0,R$14-$B31-1),0)\n+IF(AND(R$14>$B31,$C31>$B31,R$14-$B31<$C$5),OFFSET(Input!$BA31,0,R$14-$B31-1),0)*$D31   -    IF(AND(R$14>$C31,R$14-$C31<$C$5),OFFSET(Input!$BA31,0,R$14-$C31-1),0)*$D31","v":0},{"$f":"IF(S$14<=$C$5,Input!BN31,0)  +   R31-IF(AND($B31<S$14,S$14-$B31<$C$5),OFFSET(Input!$BA31,0,S$14-$B31-1),0)\n+IF(AND(S$14>$B31,$C31>$B31,S$14-$B31<$C$5),OFFSET(Input!$BA31,0,S$14-$B31-1),0)*$D31   -    IF(AND(S$14>$C31,S$14-$C31<$C$5),OFFSET(Input!$BA31,0,S$14-$C31-1),0)*$D31","v":0},{"$f":"IF(T$14<=$C$5,Input!BO31,0)  +   S31-IF(AND($B31<T$14,T$14-$B31<$C$5),OFFSET(Input!$BA31,0,T$14-$B31-1),0)\n+IF(AND(T$14>$B31,$C31>$B31,T$14-$B31<$C$5),OFFSET(Input!$BA31,0,T$14-$B31-1),0)*$D31   -    IF(AND(T$14>$C31,T$14-$C31<$C$5),OFFSET(Input!$BA31,0,T$14-$C31-1),0)*$D31","v":0},{"$f":"IF(U$14<=$C$5,Input!BP31,0)  +   T31-IF(AND($B31<U$14,U$14-$B31<$C$5),OFFSET(Input!$BA31,0,U$14-$B31-1),0)\n+IF(AND(U$14>$B31,$C31>$B31,U$14-$B31<$C$5),OFFSET(Input!$BA31,0,U$14-$B31-1),0)*$D31   -    IF(AND(U$14>$C31,U$14-$C31<$C$5),OFFSET(Input!$BA31,0,U$14-$C31-1),0)*$D31","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ31,0)  +   U31-IF(AND($B31<V$14,V$14-$B31<$C$5),OFFSET(Input!$BA31,0,V$14-$B31-1),0)\n+IF(AND(V$14>$B31,$C31>$B31,V$14-$B31<$C$5),OFFSET(Input!$BA31,0,V$14-$B31-1),0)*$D31   -    IF(AND(V$14>$C31,V$14-$C31<$C$5),OFFSET(Input!$BA31,0,V$14-$C31-1),0)*$D31","v":0},{"$f":"IF(W$14<=$C$5,Input!BR31,0)  +   V31-IF(AND($B31<W$14,W$14-$B31<$C$5),OFFSET(Input!$BA31,0,W$14-$B31-1),0)\n+IF(AND(W$14>$B31,$C31>$B31,W$14-$B31<$C$5),OFFSET(Input!$BA31,0,W$14-$B31-1),0)*$D31   -    IF(AND(W$14>$C31,W$14-$C31<$C$5),OFFSET(Input!$BA31,0,W$14-$C31-1),0)*$D31","v":0},{"$f":"IF(X$14<=$C$5,Input!BS31,0)  +   W31-IF(AND($B31<X$14,X$14-$B31<$C$5),OFFSET(Input!$BA31,0,X$14-$B31-1),0)\n+IF(AND(X$14>$B31,$C31>$B31,X$14-$B31<$C$5),OFFSET(Input!$BA31,0,X$14-$B31-1),0)*$D31   -    IF(AND(X$14>$C31,X$14-$C31<$C$5),OFFSET(Input!$BA31,0,X$14-$C31-1),0)*$D31","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT31,0)  +   X31-IF(AND($B31<Y$14,Y$14-$B31<$C$5),OFFSET(Input!$BA31,0,Y$14-$B31-1),0)\n+IF(AND(Y$14>$B31,$C31>$B31,Y$14-$B31<$C$5),OFFSET(Input!$BA31,0,Y$14-$B31-1),0)*$D31   -    IF(AND(Y$14>$C31,Y$14-$C31<$C$5),OFFSET(Input!$BA31,0,Y$14-$C31-1),0)*$D31","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU31,0)  +   Y31-IF(AND($B31<Z$14,Z$14-$B31<$C$5),OFFSET(Input!$BA31,0,Z$14-$B31-1),0)\n+IF(AND(Z$14>$B31,$C31>$B31,Z$14-$B31<$C$5),OFFSET(Input!$BA31,0,Z$14-$B31-1),0)*$D31   -    IF(AND(Z$14>$C31,Z$14-$C31<$C$5),OFFSET(Input!$BA31,0,Z$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV31,0)  +   Z31-IF(AND($B31<AA$14,AA$14-$B31<$C$5),OFFSET(Input!$BA31,0,AA$14-$B31-1),0)\n+IF(AND(AA$14>$B31,$C31>$B31,AA$14-$B31<$C$5),OFFSET(Input!$BA31,0,AA$14-$B31-1),0)*$D31   -    IF(AND(AA$14>$C31,AA$14-$C31<$C$5),OFFSET(Input!$BA31,0,AA$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW31,0)  +   AA31-IF(AND($B31<AB$14,AB$14-$B31<$C$5),OFFSET(Input!$BA31,0,AB$14-$B31-1),0)\n+IF(AND(AB$14>$B31,$C31>$B31,AB$14-$B31<$C$5),OFFSET(Input!$BA31,0,AB$14-$B31-1),0)*$D31   -    IF(AND(AB$14>$C31,AB$14-$C31<$C$5),OFFSET(Input!$BA31,0,AB$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX31,0)  +   AB31-IF(AND($B31<AC$14,AC$14-$B31<$C$5),OFFSET(Input!$BA31,0,AC$14-$B31-1),0)\n+IF(AND(AC$14>$B31,$C31>$B31,AC$14-$B31<$C$5),OFFSET(Input!$BA31,0,AC$14-$B31-1),0)*$D31   -    IF(AND(AC$14>$C31,AC$14-$C31<$C$5),OFFSET(Input!$BA31,0,AC$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY31,0)  +   AC31-IF(AND($B31<AD$14,AD$14-$B31<$C$5),OFFSET(Input!$BA31,0,AD$14-$B31-1),0)\n+IF(AND(AD$14>$B31,$C31>$B31,AD$14-$B31<$C$5),OFFSET(Input!$BA31,0,AD$14-$B31-1),0)*$D31   -    IF(AND(AD$14>$C31,AD$14-$C31<$C$5),OFFSET(Input!$BA31,0,AD$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ31,0)  +   AD31-IF(AND($B31<AE$14,AE$14-$B31<$C$5),OFFSET(Input!$BA31,0,AE$14-$B31-1),0)\n+IF(AND(AE$14>$B31,$C31>$B31,AE$14-$B31<$C$5),OFFSET(Input!$BA31,0,AE$14-$B31-1),0)*$D31   -    IF(AND(AE$14>$C31,AE$14-$C31<$C$5),OFFSET(Input!$BA31,0,AE$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA31,0)  +   AE31-IF(AND($B31<AF$14,AF$14-$B31<$C$5),OFFSET(Input!$BA31,0,AF$14-$B31-1),0)\n+IF(AND(AF$14>$B31,$C31>$B31,AF$14-$B31<$C$5),OFFSET(Input!$BA31,0,AF$14-$B31-1),0)*$D31   -    IF(AND(AF$14>$C31,AF$14-$C31<$C$5),OFFSET(Input!$BA31,0,AF$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB31,0)  +   AF31-IF(AND($B31<AG$14,AG$14-$B31<$C$5),OFFSET(Input!$BA31,0,AG$14-$B31-1),0)\n+IF(AND(AG$14>$B31,$C31>$B31,AG$14-$B31<$C$5),OFFSET(Input!$BA31,0,AG$14-$B31-1),0)*$D31   -    IF(AND(AG$14>$C31,AG$14-$C31<$C$5),OFFSET(Input!$BA31,0,AG$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC31,0)  +   AG31-IF(AND($B31<AH$14,AH$14-$B31<$C$5),OFFSET(Input!$BA31,0,AH$14-$B31-1),0)\n+IF(AND(AH$14>$B31,$C31>$B31,AH$14-$B31<$C$5),OFFSET(Input!$BA31,0,AH$14-$B31-1),0)*$D31   -    IF(AND(AH$14>$C31,AH$14-$C31<$C$5),OFFSET(Input!$BA31,0,AH$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD31,0)  +   AH31-IF(AND($B31<AI$14,AI$14-$B31<$C$5),OFFSET(Input!$BA31,0,AI$14-$B31-1),0)\n+IF(AND(AI$14>$B31,$C31>$B31,AI$14-$B31<$C$5),OFFSET(Input!$BA31,0,AI$14-$B31-1),0)*$D31   -    IF(AND(AI$14>$C31,AI$14-$C31<$C$5),OFFSET(Input!$BA31,0,AI$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE31,0)  +   AI31-IF(AND($B31<AJ$14,AJ$14-$B31<$C$5),OFFSET(Input!$BA31,0,AJ$14-$B31-1),0)\n+IF(AND(AJ$14>$B31,$C31>$B31,AJ$14-$B31<$C$5),OFFSET(Input!$BA31,0,AJ$14-$B31-1),0)*$D31   -    IF(AND(AJ$14>$C31,AJ$14-$C31<$C$5),OFFSET(Input!$BA31,0,AJ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF31,0)  +   AJ31-IF(AND($B31<AK$14,AK$14-$B31<$C$5),OFFSET(Input!$BA31,0,AK$14-$B31-1),0)\n+IF(AND(AK$14>$B31,$C31>$B31,AK$14-$B31<$C$5),OFFSET(Input!$BA31,0,AK$14-$B31-1),0)*$D31   -    IF(AND(AK$14>$C31,AK$14-$C31<$C$5),OFFSET(Input!$BA31,0,AK$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG31,0)  +   AK31-IF(AND($B31<AL$14,AL$14-$B31<$C$5),OFFSET(Input!$BA31,0,AL$14-$B31-1),0)\n+IF(AND(AL$14>$B31,$C31>$B31,AL$14-$B31<$C$5),OFFSET(Input!$BA31,0,AL$14-$B31-1),0)*$D31   -    IF(AND(AL$14>$C31,AL$14-$C31<$C$5),OFFSET(Input!$BA31,0,AL$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH31,0)  +   AL31-IF(AND($B31<AM$14,AM$14-$B31<$C$5),OFFSET(Input!$BA31,0,AM$14-$B31-1),0)\n+IF(AND(AM$14>$B31,$C31>$B31,AM$14-$B31<$C$5),OFFSET(Input!$BA31,0,AM$14-$B31-1),0)*$D31   -    IF(AND(AM$14>$C31,AM$14-$C31<$C$5),OFFSET(Input!$BA31,0,AM$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI31,0)  +   AM31-IF(AND($B31<AN$14,AN$14-$B31<$C$5),OFFSET(Input!$BA31,0,AN$14-$B31-1),0)\n+IF(AND(AN$14>$B31,$C31>$B31,AN$14-$B31<$C$5),OFFSET(Input!$BA31,0,AN$14-$B31-1),0)*$D31   -    IF(AND(AN$14>$C31,AN$14-$C31<$C$5),OFFSET(Input!$BA31,0,AN$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ31,0)  +   AN31-IF(AND($B31<AO$14,AO$14-$B31<$C$5),OFFSET(Input!$BA31,0,AO$14-$B31-1),0)\n+IF(AND(AO$14>$B31,$C31>$B31,AO$14-$B31<$C$5),OFFSET(Input!$BA31,0,AO$14-$B31-1),0)*$D31   -    IF(AND(AO$14>$C31,AO$14-$C31<$C$5),OFFSET(Input!$BA31,0,AO$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK31,0)  +   AO31-IF(AND($B31<AP$14,AP$14-$B31<$C$5),OFFSET(Input!$BA31,0,AP$14-$B31-1),0)\n+IF(AND(AP$14>$B31,$C31>$B31,AP$14-$B31<$C$5),OFFSET(Input!$BA31,0,AP$14-$B31-1),0)*$D31   -    IF(AND(AP$14>$C31,AP$14-$C31<$C$5),OFFSET(Input!$BA31,0,AP$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL31,0)  +   AP31-IF(AND($B31<AQ$14,AQ$14-$B31<$C$5),OFFSET(Input!$BA31,0,AQ$14-$B31-1),0)\n+IF(AND(AQ$14>$B31,$C31>$B31,AQ$14-$B31<$C$5),OFFSET(Input!$BA31,0,AQ$14-$B31-1),0)*$D31   -    IF(AND(AQ$14>$C31,AQ$14-$C31<$C$5),OFFSET(Input!$BA31,0,AQ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM31,0)  +   AQ31-IF(AND($B31<AR$14,AR$14-$B31<$C$5),OFFSET(Input!$BA31,0,AR$14-$B31-1),0)\n+IF(AND(AR$14>$B31,$C31>$B31,AR$14-$B31<$C$5),OFFSET(Input!$BA31,0,AR$14-$B31-1),0)*$D31   -    IF(AND(AR$14>$C31,AR$14-$C31<$C$5),OFFSET(Input!$BA31,0,AR$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN31,0)  +   AR31-IF(AND($B31<AS$14,AS$14-$B31<$C$5),OFFSET(Input!$BA31,0,AS$14-$B31-1),0)\n+IF(AND(AS$14>$B31,$C31>$B31,AS$14-$B31<$C$5),OFFSET(Input!$BA31,0,AS$14-$B31-1),0)*$D31   -    IF(AND(AS$14>$C31,AS$14-$C31<$C$5),OFFSET(Input!$BA31,0,AS$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO31,0)  +   AS31-IF(AND($B31<AT$14,AT$14-$B31<$C$5),OFFSET(Input!$BA31,0,AT$14-$B31-1),0)\n+IF(AND(AT$14>$B31,$C31>$B31,AT$14-$B31<$C$5),OFFSET(Input!$BA31,0,AT$14-$B31-1),0)*$D31   -    IF(AND(AT$14>$C31,AT$14-$C31<$C$5),OFFSET(Input!$BA31,0,AT$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP31,0)  +   AT31-IF(AND($B31<AU$14,AU$14-$B31<$C$5),OFFSET(Input!$BA31,0,AU$14-$B31-1),0)\n+IF(AND(AU$14>$B31,$C31>$B31,AU$14-$B31<$C$5),OFFSET(Input!$BA31,0,AU$14-$B31-1),0)*$D31   -    IF(AND(AU$14>$C31,AU$14-$C31<$C$5),OFFSET(Input!$BA31,0,AU$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ31,0)  +   AU31-IF(AND($B31<AV$14,AV$14-$B31<$C$5),OFFSET(Input!$BA31,0,AV$14-$B31-1),0)\n+IF(AND(AV$14>$B31,$C31>$B31,AV$14-$B31<$C$5),OFFSET(Input!$BA31,0,AV$14-$B31-1),0)*$D31   -    IF(AND(AV$14>$C31,AV$14-$C31<$C$5),OFFSET(Input!$BA31,0,AV$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR31,0)  +   AV31-IF(AND($B31<AW$14,AW$14-$B31<$C$5),OFFSET(Input!$BA31,0,AW$14-$B31-1),0)\n+IF(AND(AW$14>$B31,$C31>$B31,AW$14-$B31<$C$5),OFFSET(Input!$BA31,0,AW$14-$B31-1),0)*$D31   -    IF(AND(AW$14>$C31,AW$14-$C31<$C$5),OFFSET(Input!$BA31,0,AW$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS31,0)  +   AW31-IF(AND($B31<AX$14,AX$14-$B31<$C$5),OFFSET(Input!$BA31,0,AX$14-$B31-1),0)\n+IF(AND(AX$14>$B31,$C31>$B31,AX$14-$B31<$C$5),OFFSET(Input!$BA31,0,AX$14-$B31-1),0)*$D31   -    IF(AND(AX$14>$C31,AX$14-$C31<$C$5),OFFSET(Input!$BA31,0,AX$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT31,0)  +   AX31-IF(AND($B31<AY$14,AY$14-$B31<$C$5),OFFSET(Input!$BA31,0,AY$14-$B31-1),0)\n+IF(AND(AY$14>$B31,$C31>$B31,AY$14-$B31<$C$5),OFFSET(Input!$BA31,0,AY$14-$B31-1),0)*$D31   -    IF(AND(AY$14>$C31,AY$14-$C31<$C$5),OFFSET(Input!$BA31,0,AY$14-$C31-1),0)*$D31","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU31,0)  +   AY31-IF(AND($B31<AZ$14,AZ$14-$B31<$C$5),OFFSET(Input!$BA31,0,AZ$14-$B31-1),0)\n+IF(AND(AZ$14>$B31,$C31>$B31,AZ$14-$B31<$C$5),OFFSET(Input!$BA31,0,AZ$14-$B31-1),0)*$D31   -    IF(AND(AZ$14>$C31,AZ$14-$C31<$C$5),OFFSET(Input!$BA31,0,AZ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV31,0)  +   AZ31-IF(AND($B31<BA$14,BA$14-$B31<$C$5),OFFSET(Input!$BA31,0,BA$14-$B31-1),0)\n+IF(AND(BA$14>$B31,$C31>$B31,BA$14-$B31<$C$5),OFFSET(Input!$BA31,0,BA$14-$B31-1),0)*$D31   -    IF(AND(BA$14>$C31,BA$14-$C31<$C$5),OFFSET(Input!$BA31,0,BA$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW31,0)  +   BA31-IF(AND($B31<BB$14,BB$14-$B31<$C$5),OFFSET(Input!$BA31,0,BB$14-$B31-1),0)\n+IF(AND(BB$14>$B31,$C31>$B31,BB$14-$B31<$C$5),OFFSET(Input!$BA31,0,BB$14-$B31-1),0)*$D31   -    IF(AND(BB$14>$C31,BB$14-$C31<$C$5),OFFSET(Input!$BA31,0,BB$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX31,0)  +   BB31-IF(AND($B31<BC$14,BC$14-$B31<$C$5),OFFSET(Input!$BA31,0,BC$14-$B31-1),0)\n+IF(AND(BC$14>$B31,$C31>$B31,BC$14-$B31<$C$5),OFFSET(Input!$BA31,0,BC$14-$B31-1),0)*$D31   -    IF(AND(BC$14>$C31,BC$14-$C31<$C$5),OFFSET(Input!$BA31,0,BC$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY31,0)  +   BC31-IF(AND($B31<BD$14,BD$14-$B31<$C$5),OFFSET(Input!$BA31,0,BD$14-$B31-1),0)\n+IF(AND(BD$14>$B31,$C31>$B31,BD$14-$B31<$C$5),OFFSET(Input!$BA31,0,BD$14-$B31-1),0)*$D31   -    IF(AND(BD$14>$C31,BD$14-$C31<$C$5),OFFSET(Input!$BA31,0,BD$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ31,0)  +   BD31-IF(AND($B31<BE$14,BE$14-$B31<$C$5),OFFSET(Input!$BA31,0,BE$14-$B31-1),0)\n+IF(AND(BE$14>$B31,$C31>$B31,BE$14-$B31<$C$5),OFFSET(Input!$BA31,0,BE$14-$B31-1),0)*$D31   -    IF(AND(BE$14>$C31,BE$14-$C31<$C$5),OFFSET(Input!$BA31,0,BE$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA31,0)  +   BE31-IF(AND($B31<BF$14,BF$14-$B31<$C$5),OFFSET(Input!$BA31,0,BF$14-$B31-1),0)\n+IF(AND(BF$14>$B31,$C31>$B31,BF$14-$B31<$C$5),OFFSET(Input!$BA31,0,BF$14-$B31-1),0)*$D31   -    IF(AND(BF$14>$C31,BF$14-$C31<$C$5),OFFSET(Input!$BA31,0,BF$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB31,0)  +   BF31-IF(AND($B31<BG$14,BG$14-$B31<$C$5),OFFSET(Input!$BA31,0,BG$14-$B31-1),0)\n+IF(AND(BG$14>$B31,$C31>$B31,BG$14-$B31<$C$5),OFFSET(Input!$BA31,0,BG$14-$B31-1),0)*$D31   -    IF(AND(BG$14>$C31,BG$14-$C31<$C$5),OFFSET(Input!$BA31,0,BG$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC31,0)  +   BG31-IF(AND($B31<BH$14,BH$14-$B31<$C$5),OFFSET(Input!$BA31,0,BH$14-$B31-1),0)\n+IF(AND(BH$14>$B31,$C31>$B31,BH$14-$B31<$C$5),OFFSET(Input!$BA31,0,BH$14-$B31-1),0)*$D31   -    IF(AND(BH$14>$C31,BH$14-$C31<$C$5),OFFSET(Input!$BA31,0,BH$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD31,0)  +   BH31-IF(AND($B31<BI$14,BI$14-$B31<$C$5),OFFSET(Input!$BA31,0,BI$14-$B31-1),0)\n+IF(AND(BI$14>$B31,$C31>$B31,BI$14-$B31<$C$5),OFFSET(Input!$BA31,0,BI$14-$B31-1),0)*$D31   -    IF(AND(BI$14>$C31,BI$14-$C31<$C$5),OFFSET(Input!$BA31,0,BI$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE31,0)  +   BI31-IF(AND($B31<BJ$14,BJ$14-$B31<$C$5),OFFSET(Input!$BA31,0,BJ$14-$B31-1),0)\n+IF(AND(BJ$14>$B31,$C31>$B31,BJ$14-$B31<$C$5),OFFSET(Input!$BA31,0,BJ$14-$B31-1),0)*$D31   -    IF(AND(BJ$14>$C31,BJ$14-$C31<$C$5),OFFSET(Input!$BA31,0,BJ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF31,0)  +   BJ31-IF(AND($B31<BK$14,BK$14-$B31<$C$5),OFFSET(Input!$BA31,0,BK$14-$B31-1),0)\n+IF(AND(BK$14>$B31,$C31>$B31,BK$14-$B31<$C$5),OFFSET(Input!$BA31,0,BK$14-$B31-1),0)*$D31   -    IF(AND(BK$14>$C31,BK$14-$C31<$C$5),OFFSET(Input!$BA31,0,BK$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG31,0)  +   BK31-IF(AND($B31<BL$14,BL$14-$B31<$C$5),OFFSET(Input!$BA31,0,BL$14-$B31-1),0)\n+IF(AND(BL$14>$B31,$C31>$B31,BL$14-$B31<$C$5),OFFSET(Input!$BA31,0,BL$14-$B31-1),0)*$D31   -    IF(AND(BL$14>$C31,BL$14-$C31<$C$5),OFFSET(Input!$BA31,0,BL$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH31,0)  +   BL31-IF(AND($B31<BM$14,BM$14-$B31<$C$5),OFFSET(Input!$BA31,0,BM$14-$B31-1),0)\n+IF(AND(BM$14>$B31,$C31>$B31,BM$14-$B31<$C$5),OFFSET(Input!$BA31,0,BM$14-$B31-1),0)*$D31   -    IF(AND(BM$14>$C31,BM$14-$C31<$C$5),OFFSET(Input!$BA31,0,BM$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI31,0)  +   BM31-IF(AND($B31<BN$14,BN$14-$B31<$C$5),OFFSET(Input!$BA31,0,BN$14-$B31-1),0)\n+IF(AND(BN$14>$B31,$C31>$B31,BN$14-$B31<$C$5),OFFSET(Input!$BA31,0,BN$14-$B31-1),0)*$D31   -    IF(AND(BN$14>$C31,BN$14-$C31<$C$5),OFFSET(Input!$BA31,0,BN$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ31,0)  +   BN31-IF(AND($B31<BO$14,BO$14-$B31<$C$5),OFFSET(Input!$BA31,0,BO$14-$B31-1),0)\n+IF(AND(BO$14>$B31,$C31>$B31,BO$14-$B31<$C$5),OFFSET(Input!$BA31,0,BO$14-$B31-1),0)*$D31   -    IF(AND(BO$14>$C31,BO$14-$C31<$C$5),OFFSET(Input!$BA31,0,BO$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK31,0)  +   BO31-IF(AND($B31<BP$14,BP$14-$B31<$C$5),OFFSET(Input!$BA31,0,BP$14-$B31-1),0)\n+IF(AND(BP$14>$B31,$C31>$B31,BP$14-$B31<$C$5),OFFSET(Input!$BA31,0,BP$14-$B31-1),0)*$D31   -    IF(AND(BP$14>$C31,BP$14-$C31<$C$5),OFFSET(Input!$BA31,0,BP$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL31,0)  +   BP31-IF(AND($B31<BQ$14,BQ$14-$B31<$C$5),OFFSET(Input!$BA31,0,BQ$14-$B31-1),0)\n+IF(AND(BQ$14>$B31,$C31>$B31,BQ$14-$B31<$C$5),OFFSET(Input!$BA31,0,BQ$14-$B31-1),0)*$D31   -    IF(AND(BQ$14>$C31,BQ$14-$C31<$C$5),OFFSET(Input!$BA31,0,BQ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM31,0)  +   BQ31-IF(AND($B31<BR$14,BR$14-$B31<$C$5),OFFSET(Input!$BA31,0,BR$14-$B31-1),0)\n+IF(AND(BR$14>$B31,$C31>$B31,BR$14-$B31<$C$5),OFFSET(Input!$BA31,0,BR$14-$B31-1),0)*$D31   -    IF(AND(BR$14>$C31,BR$14-$C31<$C$5),OFFSET(Input!$BA31,0,BR$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN31,0)  +   BR31-IF(AND($B31<BS$14,BS$14-$B31<$C$5),OFFSET(Input!$BA31,0,BS$14-$B31-1),0)\n+IF(AND(BS$14>$B31,$C31>$B31,BS$14-$B31<$C$5),OFFSET(Input!$BA31,0,BS$14-$B31-1),0)*$D31   -    IF(AND(BS$14>$C31,BS$14-$C31<$C$5),OFFSET(Input!$BA31,0,BS$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO31,0)  +   BS31-IF(AND($B31<BT$14,BT$14-$B31<$C$5),OFFSET(Input!$BA31,0,BT$14-$B31-1),0)\n+IF(AND(BT$14>$B31,$C31>$B31,BT$14-$B31<$C$5),OFFSET(Input!$BA31,0,BT$14-$B31-1),0)*$D31   -    IF(AND(BT$14>$C31,BT$14-$C31<$C$5),OFFSET(Input!$BA31,0,BT$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP31,0)  +   BT31-IF(AND($B31<BU$14,BU$14-$B31<$C$5),OFFSET(Input!$BA31,0,BU$14-$B31-1),0)\n+IF(AND(BU$14>$B31,$C31>$B31,BU$14-$B31<$C$5),OFFSET(Input!$BA31,0,BU$14-$B31-1),0)*$D31   -    IF(AND(BU$14>$C31,BU$14-$C31<$C$5),OFFSET(Input!$BA31,0,BU$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ31,0)  +   BU31-IF(AND($B31<BV$14,BV$14-$B31<$C$5),OFFSET(Input!$BA31,0,BV$14-$B31-1),0)\n+IF(AND(BV$14>$B31,$C31>$B31,BV$14-$B31<$C$5),OFFSET(Input!$BA31,0,BV$14-$B31-1),0)*$D31   -    IF(AND(BV$14>$C31,BV$14-$C31<$C$5),OFFSET(Input!$BA31,0,BV$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR31,0)  +   BV31-IF(AND($B31<BW$14,BW$14-$B31<$C$5),OFFSET(Input!$BA31,0,BW$14-$B31-1),0)\n+IF(AND(BW$14>$B31,$C31>$B31,BW$14-$B31<$C$5),OFFSET(Input!$BA31,0,BW$14-$B31-1),0)*$D31   -    IF(AND(BW$14>$C31,BW$14-$C31<$C$5),OFFSET(Input!$BA31,0,BW$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS31,0)  +   BW31-IF(AND($B31<BX$14,BX$14-$B31<$C$5),OFFSET(Input!$BA31,0,BX$14-$B31-1),0)\n+IF(AND(BX$14>$B31,$C31>$B31,BX$14-$B31<$C$5),OFFSET(Input!$BA31,0,BX$14-$B31-1),0)*$D31   -    IF(AND(BX$14>$C31,BX$14-$C31<$C$5),OFFSET(Input!$BA31,0,BX$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT31,0)  +   BX31-IF(AND($B31<BY$14,BY$14-$B31<$C$5),OFFSET(Input!$BA31,0,BY$14-$B31-1),0)\n+IF(AND(BY$14>$B31,$C31>$B31,BY$14-$B31<$C$5),OFFSET(Input!$BA31,0,BY$14-$B31-1),0)*$D31   -    IF(AND(BY$14>$C31,BY$14-$C31<$C$5),OFFSET(Input!$BA31,0,BY$14-$C31-1),0)*$D31","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU31,0)  +   BY31-IF(AND($B31<BZ$14,BZ$14-$B31<$C$5),OFFSET(Input!$BA31,0,BZ$14-$B31-1),0)\n+IF(AND(BZ$14>$B31,$C31>$B31,BZ$14-$B31<$C$5),OFFSET(Input!$BA31,0,BZ$14-$B31-1),0)*$D31   -    IF(AND(BZ$14>$C31,BZ$14-$C31<$C$5),OFFSET(Input!$BA31,0,BZ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV31,0)  +   BZ31-IF(AND($B31<CA$14,CA$14-$B31<$C$5),OFFSET(Input!$BA31,0,CA$14-$B31-1),0)\n+IF(AND(CA$14>$B31,$C31>$B31,CA$14-$B31<$C$5),OFFSET(Input!$BA31,0,CA$14-$B31-1),0)*$D31   -    IF(AND(CA$14>$C31,CA$14-$C31<$C$5),OFFSET(Input!$BA31,0,CA$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW31,0)  +   CA31-IF(AND($B31<CB$14,CB$14-$B31<$C$5),OFFSET(Input!$BA31,0,CB$14-$B31-1),0)\n+IF(AND(CB$14>$B31,$C31>$B31,CB$14-$B31<$C$5),OFFSET(Input!$BA31,0,CB$14-$B31-1),0)*$D31   -    IF(AND(CB$14>$C31,CB$14-$C31<$C$5),OFFSET(Input!$BA31,0,CB$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX31,0)  +   CB31-IF(AND($B31<CC$14,CC$14-$B31<$C$5),OFFSET(Input!$BA31,0,CC$14-$B31-1),0)\n+IF(AND(CC$14>$B31,$C31>$B31,CC$14-$B31<$C$5),OFFSET(Input!$BA31,0,CC$14-$B31-1),0)*$D31   -    IF(AND(CC$14>$C31,CC$14-$C31<$C$5),OFFSET(Input!$BA31,0,CC$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY31,0)  +   CC31-IF(AND($B31<CD$14,CD$14-$B31<$C$5),OFFSET(Input!$BA31,0,CD$14-$B31-1),0)\n+IF(AND(CD$14>$B31,$C31>$B31,CD$14-$B31<$C$5),OFFSET(Input!$BA31,0,CD$14-$B31-1),0)*$D31   -    IF(AND(CD$14>$C31,CD$14-$C31<$C$5),OFFSET(Input!$BA31,0,CD$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ31,0)  +   CD31-IF(AND($B31<CE$14,CE$14-$B31<$C$5),OFFSET(Input!$BA31,0,CE$14-$B31-1),0)\n+IF(AND(CE$14>$B31,$C31>$B31,CE$14-$B31<$C$5),OFFSET(Input!$BA31,0,CE$14-$B31-1),0)*$D31   -    IF(AND(CE$14>$C31,CE$14-$C31<$C$5),OFFSET(Input!$BA31,0,CE$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA31,0)  +   CE31-IF(AND($B31<CF$14,CF$14-$B31<$C$5),OFFSET(Input!$BA31,0,CF$14-$B31-1),0)\n+IF(AND(CF$14>$B31,$C31>$B31,CF$14-$B31<$C$5),OFFSET(Input!$BA31,0,CF$14-$B31-1),0)*$D31   -    IF(AND(CF$14>$C31,CF$14-$C31<$C$5),OFFSET(Input!$BA31,0,CF$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB31,0)  +   CF31-IF(AND($B31<CG$14,CG$14-$B31<$C$5),OFFSET(Input!$BA31,0,CG$14-$B31-1),0)\n+IF(AND(CG$14>$B31,$C31>$B31,CG$14-$B31<$C$5),OFFSET(Input!$BA31,0,CG$14-$B31-1),0)*$D31   -    IF(AND(CG$14>$C31,CG$14-$C31<$C$5),OFFSET(Input!$BA31,0,CG$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC31,0)  +   CG31-IF(AND($B31<CH$14,CH$14-$B31<$C$5),OFFSET(Input!$BA31,0,CH$14-$B31-1),0)\n+IF(AND(CH$14>$B31,$C31>$B31,CH$14-$B31<$C$5),OFFSET(Input!$BA31,0,CH$14-$B31-1),0)*$D31   -    IF(AND(CH$14>$C31,CH$14-$C31<$C$5),OFFSET(Input!$BA31,0,CH$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED31,0)  +   CH31-IF(AND($B31<CI$14,CI$14-$B31<$C$5),OFFSET(Input!$BA31,0,CI$14-$B31-1),0)\n+IF(AND(CI$14>$B31,$C31>$B31,CI$14-$B31<$C$5),OFFSET(Input!$BA31,0,CI$14-$B31-1),0)*$D31   -    IF(AND(CI$14>$C31,CI$14-$C31<$C$5),OFFSET(Input!$BA31,0,CI$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE31,0)  +   CI31-IF(AND($B31<CJ$14,CJ$14-$B31<$C$5),OFFSET(Input!$BA31,0,CJ$14-$B31-1),0)\n+IF(AND(CJ$14>$B31,$C31>$B31,CJ$14-$B31<$C$5),OFFSET(Input!$BA31,0,CJ$14-$B31-1),0)*$D31   -    IF(AND(CJ$14>$C31,CJ$14-$C31<$C$5),OFFSET(Input!$BA31,0,CJ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF31,0)  +   CJ31-IF(AND($B31<CK$14,CK$14-$B31<$C$5),OFFSET(Input!$BA31,0,CK$14-$B31-1),0)\n+IF(AND(CK$14>$B31,$C31>$B31,CK$14-$B31<$C$5),OFFSET(Input!$BA31,0,CK$14-$B31-1),0)*$D31   -    IF(AND(CK$14>$C31,CK$14-$C31<$C$5),OFFSET(Input!$BA31,0,CK$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG31,0)  +   CK31-IF(AND($B31<CL$14,CL$14-$B31<$C$5),OFFSET(Input!$BA31,0,CL$14-$B31-1),0)\n+IF(AND(CL$14>$B31,$C31>$B31,CL$14-$B31<$C$5),OFFSET(Input!$BA31,0,CL$14-$B31-1),0)*$D31   -    IF(AND(CL$14>$C31,CL$14-$C31<$C$5),OFFSET(Input!$BA31,0,CL$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH31,0)  +   CL31-IF(AND($B31<CM$14,CM$14-$B31<$C$5),OFFSET(Input!$BA31,0,CM$14-$B31-1),0)\n+IF(AND(CM$14>$B31,$C31>$B31,CM$14-$B31<$C$5),OFFSET(Input!$BA31,0,CM$14-$B31-1),0)*$D31   -    IF(AND(CM$14>$C31,CM$14-$C31<$C$5),OFFSET(Input!$BA31,0,CM$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI31,0)  +   CM31-IF(AND($B31<CN$14,CN$14-$B31<$C$5),OFFSET(Input!$BA31,0,CN$14-$B31-1),0)\n+IF(AND(CN$14>$B31,$C31>$B31,CN$14-$B31<$C$5),OFFSET(Input!$BA31,0,CN$14-$B31-1),0)*$D31   -    IF(AND(CN$14>$C31,CN$14-$C31<$C$5),OFFSET(Input!$BA31,0,CN$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ31,0)  +   CN31-IF(AND($B31<CO$14,CO$14-$B31<$C$5),OFFSET(Input!$BA31,0,CO$14-$B31-1),0)\n+IF(AND(CO$14>$B31,$C31>$B31,CO$14-$B31<$C$5),OFFSET(Input!$BA31,0,CO$14-$B31-1),0)*$D31   -    IF(AND(CO$14>$C31,CO$14-$C31<$C$5),OFFSET(Input!$BA31,0,CO$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK31,0)  +   CO31-IF(AND($B31<CP$14,CP$14-$B31<$C$5),OFFSET(Input!$BA31,0,CP$14-$B31-1),0)\n+IF(AND(CP$14>$B31,$C31>$B31,CP$14-$B31<$C$5),OFFSET(Input!$BA31,0,CP$14-$B31-1),0)*$D31   -    IF(AND(CP$14>$C31,CP$14-$C31<$C$5),OFFSET(Input!$BA31,0,CP$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL31,0)  +   CP31-IF(AND($B31<CQ$14,CQ$14-$B31<$C$5),OFFSET(Input!$BA31,0,CQ$14-$B31-1),0)\n+IF(AND(CQ$14>$B31,$C31>$B31,CQ$14-$B31<$C$5),OFFSET(Input!$BA31,0,CQ$14-$B31-1),0)*$D31   -    IF(AND(CQ$14>$C31,CQ$14-$C31<$C$5),OFFSET(Input!$BA31,0,CQ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM31,0)  +   CQ31-IF(AND($B31<CR$14,CR$14-$B31<$C$5),OFFSET(Input!$BA31,0,CR$14-$B31-1),0)\n+IF(AND(CR$14>$B31,$C31>$B31,CR$14-$B31<$C$5),OFFSET(Input!$BA31,0,CR$14-$B31-1),0)*$D31   -    IF(AND(CR$14>$C31,CR$14-$C31<$C$5),OFFSET(Input!$BA31,0,CR$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN31,0)  +   CR31-IF(AND($B31<CS$14,CS$14-$B31<$C$5),OFFSET(Input!$BA31,0,CS$14-$B31-1),0)\n+IF(AND(CS$14>$B31,$C31>$B31,CS$14-$B31<$C$5),OFFSET(Input!$BA31,0,CS$14-$B31-1),0)*$D31   -    IF(AND(CS$14>$C31,CS$14-$C31<$C$5),OFFSET(Input!$BA31,0,CS$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO31,0)  +   CS31-IF(AND($B31<CT$14,CT$14-$B31<$C$5),OFFSET(Input!$BA31,0,CT$14-$B31-1),0)\n+IF(AND(CT$14>$B31,$C31>$B31,CT$14-$B31<$C$5),OFFSET(Input!$BA31,0,CT$14-$B31-1),0)*$D31   -    IF(AND(CT$14>$C31,CT$14-$C31<$C$5),OFFSET(Input!$BA31,0,CT$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP31,0)  +   CT31-IF(AND($B31<CU$14,CU$14-$B31<$C$5),OFFSET(Input!$BA31,0,CU$14-$B31-1),0)\n+IF(AND(CU$14>$B31,$C31>$B31,CU$14-$B31<$C$5),OFFSET(Input!$BA31,0,CU$14-$B31-1),0)*$D31   -    IF(AND(CU$14>$C31,CU$14-$C31<$C$5),OFFSET(Input!$BA31,0,CU$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ31,0)  +   CU31-IF(AND($B31<CV$14,CV$14-$B31<$C$5),OFFSET(Input!$BA31,0,CV$14-$B31-1),0)\n+IF(AND(CV$14>$B31,$C31>$B31,CV$14-$B31<$C$5),OFFSET(Input!$BA31,0,CV$14-$B31-1),0)*$D31   -    IF(AND(CV$14>$C31,CV$14-$C31<$C$5),OFFSET(Input!$BA31,0,CV$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER31,0)  +   CV31-IF(AND($B31<CW$14,CW$14-$B31<$C$5),OFFSET(Input!$BA31,0,CW$14-$B31-1),0)\n+IF(AND(CW$14>$B31,$C31>$B31,CW$14-$B31<$C$5),OFFSET(Input!$BA31,0,CW$14-$B31-1),0)*$D31   -    IF(AND(CW$14>$C31,CW$14-$C31<$C$5),OFFSET(Input!$BA31,0,CW$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES31,0)  +   CW31-IF(AND($B31<CX$14,CX$14-$B31<$C$5),OFFSET(Input!$BA31,0,CX$14-$B31-1),0)\n+IF(AND(CX$14>$B31,$C31>$B31,CX$14-$B31<$C$5),OFFSET(Input!$BA31,0,CX$14-$B31-1),0)*$D31   -    IF(AND(CX$14>$C31,CX$14-$C31<$C$5),OFFSET(Input!$BA31,0,CX$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET31,0)  +   CX31-IF(AND($B31<CY$14,CY$14-$B31<$C$5),OFFSET(Input!$BA31,0,CY$14-$B31-1),0)\n+IF(AND(CY$14>$B31,$C31>$B31,CY$14-$B31<$C$5),OFFSET(Input!$BA31,0,CY$14-$B31-1),0)*$D31   -    IF(AND(CY$14>$C31,CY$14-$C31<$C$5),OFFSET(Input!$BA31,0,CY$14-$C31-1),0)*$D31","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU31,0)  +   CY31-IF(AND($B31<CZ$14,CZ$14-$B31<$C$5),OFFSET(Input!$BA31,0,CZ$14-$B31-1),0)\n+IF(AND(CZ$14>$B31,$C31>$B31,CZ$14-$B31<$C$5),OFFSET(Input!$BA31,0,CZ$14-$B31-1),0)*$D31   -    IF(AND(CZ$14>$C31,CZ$14-$C31<$C$5),OFFSET(Input!$BA31,0,CZ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV31,0)  +   CZ31-IF(AND($B31<DA$14,DA$14-$B31<$C$5),OFFSET(Input!$BA31,0,DA$14-$B31-1),0)\n+IF(AND(DA$14>$B31,$C31>$B31,DA$14-$B31<$C$5),OFFSET(Input!$BA31,0,DA$14-$B31-1),0)*$D31   -    IF(AND(DA$14>$C31,DA$14-$C31<$C$5),OFFSET(Input!$BA31,0,DA$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW31,0)  +   DA31-IF(AND($B31<DB$14,DB$14-$B31<$C$5),OFFSET(Input!$BA31,0,DB$14-$B31-1),0)\n+IF(AND(DB$14>$B31,$C31>$B31,DB$14-$B31<$C$5),OFFSET(Input!$BA31,0,DB$14-$B31-1),0)*$D31   -    IF(AND(DB$14>$C31,DB$14-$C31<$C$5),OFFSET(Input!$BA31,0,DB$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX31,0)  +   DB31-IF(AND($B31<DC$14,DC$14-$B31<$C$5),OFFSET(Input!$BA31,0,DC$14-$B31-1),0)\n+IF(AND(DC$14>$B31,$C31>$B31,DC$14-$B31<$C$5),OFFSET(Input!$BA31,0,DC$14-$B31-1),0)*$D31   -    IF(AND(DC$14>$C31,DC$14-$C31<$C$5),OFFSET(Input!$BA31,0,DC$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY31,0)  +   DC31-IF(AND($B31<DD$14,DD$14-$B31<$C$5),OFFSET(Input!$BA31,0,DD$14-$B31-1),0)\n+IF(AND(DD$14>$B31,$C31>$B31,DD$14-$B31<$C$5),OFFSET(Input!$BA31,0,DD$14-$B31-1),0)*$D31   -    IF(AND(DD$14>$C31,DD$14-$C31<$C$5),OFFSET(Input!$BA31,0,DD$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ31,0)  +   DD31-IF(AND($B31<DE$14,DE$14-$B31<$C$5),OFFSET(Input!$BA31,0,DE$14-$B31-1),0)\n+IF(AND(DE$14>$B31,$C31>$B31,DE$14-$B31<$C$5),OFFSET(Input!$BA31,0,DE$14-$B31-1),0)*$D31   -    IF(AND(DE$14>$C31,DE$14-$C31<$C$5),OFFSET(Input!$BA31,0,DE$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA31,0)  +   DE31-IF(AND($B31<DF$14,DF$14-$B31<$C$5),OFFSET(Input!$BA31,0,DF$14-$B31-1),0)\n+IF(AND(DF$14>$B31,$C31>$B31,DF$14-$B31<$C$5),OFFSET(Input!$BA31,0,DF$14-$B31-1),0)*$D31   -    IF(AND(DF$14>$C31,DF$14-$C31<$C$5),OFFSET(Input!$BA31,0,DF$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB31,0)  +   DF31-IF(AND($B31<DG$14,DG$14-$B31<$C$5),OFFSET(Input!$BA31,0,DG$14-$B31-1),0)\n+IF(AND(DG$14>$B31,$C31>$B31,DG$14-$B31<$C$5),OFFSET(Input!$BA31,0,DG$14-$B31-1),0)*$D31   -    IF(AND(DG$14>$C31,DG$14-$C31<$C$5),OFFSET(Input!$BA31,0,DG$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC31,0)  +   DG31-IF(AND($B31<DH$14,DH$14-$B31<$C$5),OFFSET(Input!$BA31,0,DH$14-$B31-1),0)\n+IF(AND(DH$14>$B31,$C31>$B31,DH$14-$B31<$C$5),OFFSET(Input!$BA31,0,DH$14-$B31-1),0)*$D31   -    IF(AND(DH$14>$C31,DH$14-$C31<$C$5),OFFSET(Input!$BA31,0,DH$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD31,0)  +   DH31-IF(AND($B31<DI$14,DI$14-$B31<$C$5),OFFSET(Input!$BA31,0,DI$14-$B31-1),0)\n+IF(AND(DI$14>$B31,$C31>$B31,DI$14-$B31<$C$5),OFFSET(Input!$BA31,0,DI$14-$B31-1),0)*$D31   -    IF(AND(DI$14>$C31,DI$14-$C31<$C$5),OFFSET(Input!$BA31,0,DI$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE31,0)  +   DI31-IF(AND($B31<DJ$14,DJ$14-$B31<$C$5),OFFSET(Input!$BA31,0,DJ$14-$B31-1),0)\n+IF(AND(DJ$14>$B31,$C31>$B31,DJ$14-$B31<$C$5),OFFSET(Input!$BA31,0,DJ$14-$B31-1),0)*$D31   -    IF(AND(DJ$14>$C31,DJ$14-$C31<$C$5),OFFSET(Input!$BA31,0,DJ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF31,0)  +   DJ31-IF(AND($B31<DK$14,DK$14-$B31<$C$5),OFFSET(Input!$BA31,0,DK$14-$B31-1),0)\n+IF(AND(DK$14>$B31,$C31>$B31,DK$14-$B31<$C$5),OFFSET(Input!$BA31,0,DK$14-$B31-1),0)*$D31   -    IF(AND(DK$14>$C31,DK$14-$C31<$C$5),OFFSET(Input!$BA31,0,DK$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG31,0)  +   DK31-IF(AND($B31<DL$14,DL$14-$B31<$C$5),OFFSET(Input!$BA31,0,DL$14-$B31-1),0)\n+IF(AND(DL$14>$B31,$C31>$B31,DL$14-$B31<$C$5),OFFSET(Input!$BA31,0,DL$14-$B31-1),0)*$D31   -    IF(AND(DL$14>$C31,DL$14-$C31<$C$5),OFFSET(Input!$BA31,0,DL$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH31,0)  +   DL31-IF(AND($B31<DM$14,DM$14-$B31<$C$5),OFFSET(Input!$BA31,0,DM$14-$B31-1),0)\n+IF(AND(DM$14>$B31,$C31>$B31,DM$14-$B31<$C$5),OFFSET(Input!$BA31,0,DM$14-$B31-1),0)*$D31   -    IF(AND(DM$14>$C31,DM$14-$C31<$C$5),OFFSET(Input!$BA31,0,DM$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI31,0)  +   DM31-IF(AND($B31<DN$14,DN$14-$B31<$C$5),OFFSET(Input!$BA31,0,DN$14-$B31-1),0)\n+IF(AND(DN$14>$B31,$C31>$B31,DN$14-$B31<$C$5),OFFSET(Input!$BA31,0,DN$14-$B31-1),0)*$D31   -    IF(AND(DN$14>$C31,DN$14-$C31<$C$5),OFFSET(Input!$BA31,0,DN$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ31,0)  +   DN31-IF(AND($B31<DO$14,DO$14-$B31<$C$5),OFFSET(Input!$BA31,0,DO$14-$B31-1),0)\n+IF(AND(DO$14>$B31,$C31>$B31,DO$14-$B31<$C$5),OFFSET(Input!$BA31,0,DO$14-$B31-1),0)*$D31   -    IF(AND(DO$14>$C31,DO$14-$C31<$C$5),OFFSET(Input!$BA31,0,DO$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK31,0)  +   DO31-IF(AND($B31<DP$14,DP$14-$B31<$C$5),OFFSET(Input!$BA31,0,DP$14-$B31-1),0)\n+IF(AND(DP$14>$B31,$C31>$B31,DP$14-$B31<$C$5),OFFSET(Input!$BA31,0,DP$14-$B31-1),0)*$D31   -    IF(AND(DP$14>$C31,DP$14-$C31<$C$5),OFFSET(Input!$BA31,0,DP$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL31,0)  +   DP31-IF(AND($B31<DQ$14,DQ$14-$B31<$C$5),OFFSET(Input!$BA31,0,DQ$14-$B31-1),0)\n+IF(AND(DQ$14>$B31,$C31>$B31,DQ$14-$B31<$C$5),OFFSET(Input!$BA31,0,DQ$14-$B31-1),0)*$D31   -    IF(AND(DQ$14>$C31,DQ$14-$C31<$C$5),OFFSET(Input!$BA31,0,DQ$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM31,0)  +   DQ31-IF(AND($B31<DR$14,DR$14-$B31<$C$5),OFFSET(Input!$BA31,0,DR$14-$B31-1),0)\n+IF(AND(DR$14>$B31,$C31>$B31,DR$14-$B31<$C$5),OFFSET(Input!$BA31,0,DR$14-$B31-1),0)*$D31   -    IF(AND(DR$14>$C31,DR$14-$C31<$C$5),OFFSET(Input!$BA31,0,DR$14-$C31-1),0)*$D31","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN31,0)  +   DR31-IF(AND($B31<DS$14,DS$14-$B31<$C$5),OFFSET(Input!$BA31,0,DS$14-$B31-1),0)\n+IF(AND(DS$14>$B31,$C31>$B31,DS$14-$B31<$C$5),OFFSET(Input!$BA31,0,DS$14-$B31-1),0)*$D31   -    IF(AND(DS$14>$C31,DS$14-$C31<$C$5),OFFSET(Input!$BA31,0,DS$14-$C31-1),0)*$D31","v":0}]
[{"$f":"Calcs!A39","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E39),1,Calcs!E39)*Periods,0)","v":0},{"$f":"ROUND(MAX(B39,Input!Z39*Periods),0)","v":0},{"$f":"IF(Calcs!DY39>Calcs!DZ39,IF(Input!R39<>0,Input!AC39/Input!R39,0),IF(Input!V39<>0,Input!AE39/Input!V39,0))","v":0},null,{"$f":"Input!BA39","v":0},{"$f":"IF(G$14<=$C$5,Input!BB39,0)  +   F39-IF(AND($B39<G$14,G$14-$B39<$C$5),OFFSET(Input!$BA39,0,G$14-$B39-1),0)\n+IF(AND(G$14>$B39,$C39>$B39,G$14-$B39<$C$5),OFFSET(Input!$BA39,0,G$14-$B39-1),0)*$D39   -    IF(AND(G$14>$C39,G$14-$C39<$C$5),OFFSET(Input!$BA39,0,G$14-$C39-1),0)*$D39","v":0},{"$f":"IF(H$14<=$C$5,Input!BC39,0)  +   G39-IF(AND($B39<H$14,H$14-$B39<$C$5),OFFSET(Input!$BA39,0,H$14-$B39-1),0)\n+IF(AND(H$14>$B39,$C39>$B39,H$14-$B39<$C$5),OFFSET(Input!$BA39,0,H$14-$B39-1),0)*$D39   -    IF(AND(H$14>$C39,H$14-$C39<$C$5),OFFSET(Input!$BA39,0,H$14-$C39-1),0)*$D39","v":0},{"$f":"IF(I$14<=$C$5,Input!BD39,0)  +   H39-IF(AND($B39<I$14,I$14-$B39<$C$5),OFFSET(Input!$BA39,0,I$14-$B39-1),0)\n+IF(AND(I$14>$B39,$C39>$B39,I$14-$B39<$C$5),OFFSET(Input!$BA39,0,I$14-$B39-1),0)*$D39   -    IF(AND(I$14>$C39,I$14-$C39<$C$5),OFFSET(Input!$BA39,0,I$14-$C39-1),0)*$D39","v":0},{"$f":"IF(J$14<=$C$5,Input!BE39,0)  +   I39-IF(AND($B39<J$14,J$14-$B39<$C$5),OFFSET(Input!$BA39,0,J$14-$B39-1),0)\n+IF(AND(J$14>$B39,$C39>$B39,J$14-$B39<$C$5),OFFSET(Input!$BA39,0,J$14-$B39-1),0)*$D39   -    IF(AND(J$14>$C39,J$14-$C39<$C$5),OFFSET(Input!$BA39,0,J$14-$C39-1),0)*$D39","v":0},{"$f":"IF(K$14<=$C$5,Input!BF39,0)  +   J39-IF(AND($B39<K$14,K$14-$B39<$C$5),OFFSET(Input!$BA39,0,K$14-$B39-1),0)\n+IF(AND(K$14>$B39,$C39>$B39,K$14-$B39<$C$5),OFFSET(Input!$BA39,0,K$14-$B39-1),0)*$D39   -    IF(AND(K$14>$C39,K$14-$C39<$C$5),OFFSET(Input!$BA39,0,K$14-$C39-1),0)*$D39","v":0},{"$f":"IF(L$14<=$C$5,Input!BG39,0)  +   K39-IF(AND($B39<L$14,L$14-$B39<$C$5),OFFSET(Input!$BA39,0,L$14-$B39-1),0)\n+IF(AND(L$14>$B39,$C39>$B39,L$14-$B39<$C$5),OFFSET(Input!$BA39,0,L$14-$B39-1),0)*$D39   -    IF(AND(L$14>$C39,L$14-$C39<$C$5),OFFSET(Input!$BA39,0,L$14-$C39-1),0)*$D39","v":0},{"$f":"IF(M$14<=$C$5,Input!BH39,0)  +   L39-IF(AND($B39<M$14,M$14-$B39<$C$5),OFFSET(Input!$BA39,0,M$14-$B39-1),0)\n+IF(AND(M$14>$B39,$C39>$B39,M$14-$B39<$C$5),OFFSET(Input!$BA39,0,M$14-$B39-1),0)*$D39   -    IF(AND(M$14>$C39,M$14-$C39<$C$5),OFFSET(Input!$BA39,0,M$14-$C39-1),0)*$D39","v":0},{"$f":"IF(N$14<=$C$5,Input!BI39,0)  +   M39-IF(AND($B39<N$14,N$14-$B39<$C$5),OFFSET(Input!$BA39,0,N$14-$B39-1),0)\n+IF(AND(N$14>$B39,$C39>$B39,N$14-$B39<$C$5),OFFSET(Input!$BA39,0,N$14-$B39-1),0)*$D39   -    IF(AND(N$14>$C39,N$14-$C39<$C$5),OFFSET(Input!$BA39,0,N$14-$C39-1),0)*$D39","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ39,0)  +   N39-IF(AND($B39<O$14,O$14-$B39<$C$5),OFFSET(Input!$BA39,0,O$14-$B39-1),0)\n+IF(AND(O$14>$B39,$C39>$B39,O$14-$B39<$C$5),OFFSET(Input!$BA39,0,O$14-$B39-1),0)*$D39   -    IF(AND(O$14>$C39,O$14-$C39<$C$5),OFFSET(Input!$BA39,0,O$14-$C39-1),0)*$D39","v":0},{"$f":"IF(P$14<=$C$5,Input!BK39,0)  +   O39-IF(AND($B39<P$14,P$14-$B39<$C$5),OFFSET(Input!$BA39,0,P$14-$B39-1),0)\n+IF(AND(P$14>$B39,$C39>$B39,P$14-$B39<$C$5),OFFSET(Input!$BA39,0,P$14-$B39-1),0)*$D39   -    IF(AND(P$14>$C39,P$14-$C39<$C$5),OFFSET(Input!$BA39,0,P$14-$C39-1),0)*$D39","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL39,0)  +   P39-IF(AND($B39<Q$14,Q$14-$B39<$C$5),OFFSET(Input!$BA39,0,Q$14-$B39-1),0)\n+IF(AND(Q$14>$B39,$C39>$B39,Q$14-$B39<$C$5),OFFSET(Input!$BA39,0,Q$14-$B39-1),0)*$D39   -    IF(AND(Q$14>$C39,Q$14-$C39<$C$5),OFFSET(Input!$BA39,0,Q$14-$C39-1),0)*$D39","v":0},{"$f":"IF(R$14<=$C$5,Input!BM39,0)  +   Q39-IF(AND($B39<R$14,R$14-$B39<$C$5),OFFSET(Input!$BA39,0,R$14-$B39-1),0)\n+IF(AND(R$14>$B39,$C39>$B39,R$14-$B39<$C$5),OFFSET(Input!$BA39,0,R$14-$B39-1),0)*$D39   -    IF(AND(R$14>$C39,R$14-$C39<$C$5),OFFSET(Input!$BA39,0,R$14-$C39-1),0)*$D39","v":0},{"$f":"IF(S$14<=$C$5,Input!BN39,0)  +   R39-IF(AND($B39<S$14,S$14-$B39<$C$5),OFFSET(Input!$BA39,0,S$14-$B39-1),0)\n+IF(AND(S$14>$B39,$C39>$B39,S$14-$B39<$C$5),OFFSET(Input!$BA39,0,S$14-$B39-1),0)*$D39   -    IF(AND(S$14>$C39,S$14-$C39<$C$5),OFFSET(Input!$BA39,0,S$14-$C39-1),0)*$D39","v":0},{"$f":"IF(T$14<=$C$5,Input!BO39,0)  +   S39-IF(AND($B39<T$14,T$14-$B39<$C$5),OFFSET(Input!$BA39,0,T$14-$B39-1),0)\n+IF(AND(T$14>$B39,$C39>$B39,T$14-$B39<$C$5),OFFSET(Input!$BA39,0,T$14-$B39-1),0)*$D39   -    IF(AND(T$14>$C39,T$14-$C39<$C$5),OFFSET(Input!$BA39,0,T$14-$C39-1),0)*$D39","v":0},{"$f":"IF(U$14<=$C$5,Input!BP39,0)  +   T39-IF(AND($B39<U$14,U$14-$B39<$C$5),OFFSET(Input!$BA39,0,U$14-$B39-1),0)\n+IF(AND(U$14>$B39,$C39>$B39,U$14-$B39<$C$5),OFFSET(Input!$BA39,0,U$14-$B39-1),0)*$D39   -    IF(AND(U$14>$C39,U$14-$C39<$C$5),OFFSET(Input!$BA39,0,U$14-$C39-1),0)*$D39","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ39,0)  +   U39-IF(AND($B39<V$14,V$14-$B39<$C$5),OFFSET(Input!$BA39,0,V$14-$B39-1),0)\n+IF(AND(V$14>$B39,$C39>$B39,V$14-$B39<$C$5),OFFSET(Input!$BA39,0,V$14-$B39-1),0)*$D39   -    IF(AND(V$14>$C39,V$14-$C39<$C$5),OFFSET(Input!$BA39,0,V$14-$C39-1),0)*$D39","v":0},{"$f":"IF(W$14<=$C$5,Input!BR39,0)  +   V39-IF(AND($B39<W$14,W$14-$B39<$C$5),OFFSET(Input!$BA39,0,W$14-$B39-1),0)\n+IF(AND(W$14>$B39,$C39>$B39,W$14-$B39<$C$5),OFFSET(Input!$BA39,0,W$14-$B39-1),0)*$D39   -    IF(AND(W$14>$C39,W$14-$C39<$C$5),OFFSET(Input!$BA39,0,W$14-$C39-1),0)*$D39","v":0},{"$f":"IF(X$14<=$C$5,Input!BS39,0)  +   W39-IF(AND($B39<X$14,X$14-$B39<$C$5),OFFSET(Input!$BA39,0,X$14-$B39-1),0)\n+IF(AND(X$14>$B39,$C39>$B39,X$14-$B39<$C$5),OFFSET(Input!$BA39,0,X$14-$B39-1),0)*$D39   -    IF(AND(X$14>$C39,X$14-$C39<$C$5),OFFSET(Input!$BA39,0,X$14-$C39-1),0)*$D39","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT39,0)  +   X39-IF(AND($B39<Y$14,Y$14-$B39<$C$5),OFFSET(Input!$BA39,0,Y$14-$B39-1),0)\n+IF(AND(Y$14>$B39,$C39>$B39,Y$14-$B39<$C$5),OFFSET(Input!$BA39,0,Y$14-$B39-1),0)*$D39   -    IF(AND(Y$14>$C39,Y$14-$C39<$C$5),OFFSET(Input!$BA39,0,Y$14-$C39-1),0)*$D39","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU39,0)  +   Y39-IF(AND($B39<Z$14,Z$14-$B39<$C$5),OFFSET(Input!$BA39,0,Z$14-$B39-1),0)\n+IF(AND(Z$14>$B39,$C39>$B39,Z$14-$B39<$C$5),OFFSET(Input!$BA39,0,Z$14-$B39-1),0)*$D39   -    IF(AND(Z$14>$C39,Z$14-$C39<$C$5),OFFSET(Input!$BA39,0,Z$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV39,0)  +   Z39-IF(AND($B39<AA$14,AA$14-$B39<$C$5),OFFSET(Input!$BA39,0,AA$14-$B39-1),0)\n+IF(AND(AA$14>$B39,$C39>$B39,AA$14-$B39<$C$5),OFFSET(Input!$BA39,0,AA$14-$B39-1),0)*$D39   -    IF(AND(AA$14>$C39,AA$14-$C39<$C$5),OFFSET(Input!$BA39,0,AA$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW39,0)  +   AA39-IF(AND($B39<AB$14,AB$14-$B39<$C$5),OFFSET(Input!$BA39,0,AB$14-$B39-1),0)\n+IF(AND(AB$14>$B39,$C39>$B39,AB$14-$B39<$C$5),OFFSET(Input!$BA39,0,AB$14-$B39-1),0)*$D39   -    IF(AND(AB$14>$C39,AB$14-$C39<$C$5),OFFSET(Input!$BA39,0,AB$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX39,0)  +   AB39-IF(AND($B39<AC$14,AC$14-$B39<$C$5),OFFSET(Input!$BA39,0,AC$14-$B39-1),0)\n+IF(AND(AC$14>$B39,$C39>$B39,AC$14-$B39<$C$5),OFFSET(Input!$BA39,0,AC$14-$B39-1),0)*$D39   -    IF(AND(AC$14>$C39,AC$14-$C39<$C$5),OFFSET(Input!$BA39,0,AC$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY39,0)  +   AC39-IF(AND($B39<AD$14,AD$14-$B39<$C$5),OFFSET(Input!$BA39,0,AD$14-$B39-1),0)\n+IF(AND(AD$14>$B39,$C39>$B39,AD$14-$B39<$C$5),OFFSET(Input!$BA39,0,AD$14-$B39-1),0)*$D39   -    IF(AND(AD$14>$C39,AD$14-$C39<$C$5),OFFSET(Input!$BA39,0,AD$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ39,0)  +   AD39-IF(AND($B39<AE$14,AE$14-$B39<$C$5),OFFSET(Input!$BA39,0,AE$14-$B39-1),0)\n+IF(AND(AE$14>$B39,$C39>$B39,AE$14-$B39<$C$5),OFFSET(Input!$BA39,0,AE$14-$B39-1),0)*$D39   -    IF(AND(AE$14>$C39,AE$14-$C39<$C$5),OFFSET(Input!$BA39,0,AE$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA39,0)  +   AE39-IF(AND($B39<AF$14,AF$14-$B39<$C$5),OFFSET(Input!$BA39,0,AF$14-$B39-1),0)\n+IF(AND(AF$14>$B39,$C39>$B39,AF$14-$B39<$C$5),OFFSET(Input!$BA39,0,AF$14-$B39-1),0)*$D39   -    IF(AND(AF$14>$C39,AF$14-$C39<$C$5),OFFSET(Input!$BA39,0,AF$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB39,0)  +   AF39-IF(AND($B39<AG$14,AG$14-$B39<$C$5),OFFSET(Input!$BA39,0,AG$14-$B39-1),0)\n+IF(AND(AG$14>$B39,$C39>$B39,AG$14-$B39<$C$5),OFFSET(Input!$BA39,0,AG$14-$B39-1),0)*$D39   -    IF(AND(AG$14>$C39,AG$14-$C39<$C$5),OFFSET(Input!$BA39,0,AG$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC39,0)  +   AG39-IF(AND($B39<AH$14,AH$14-$B39<$C$5),OFFSET(Input!$BA39,0,AH$14-$B39-1),0)\n+IF(AND(AH$14>$B39,$C39>$B39,AH$14-$B39<$C$5),OFFSET(Input!$BA39,0,AH$14-$B39-1),0)*$D39   -    IF(AND(AH$14>$C39,AH$14-$C39<$C$5),OFFSET(Input!$BA39,0,AH$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD39,0)  +   AH39-IF(AND($B39<AI$14,AI$14-$B39<$C$5),OFFSET(Input!$BA39,0,AI$14-$B39-1),0)\n+IF(AND(AI$14>$B39,$C39>$B39,AI$14-$B39<$C$5),OFFSET(Input!$BA39,0,AI$14-$B39-1),0)*$D39   -    IF(AND(AI$14>$C39,AI$14-$C39<$C$5),OFFSET(Input!$BA39,0,AI$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE39,0)  +   AI39-IF(AND($B39<AJ$14,AJ$14-$B39<$C$5),OFFSET(Input!$BA39,0,AJ$14-$B39-1),0)\n+IF(AND(AJ$14>$B39,$C39>$B39,AJ$14-$B39<$C$5),OFFSET(Input!$BA39,0,AJ$14-$B39-1),0)*$D39   -    IF(AND(AJ$14>$C39,AJ$14-$C39<$C$5),OFFSET(Input!$BA39,0,AJ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF39,0)  +   AJ39-IF(AND($B39<AK$14,AK$14-$B39<$C$5),OFFSET(Input!$BA39,0,AK$14-$B39-1),0)\n+IF(AND(AK$14>$B39,$C39>$B39,AK$14-$B39<$C$5),OFFSET(Input!$BA39,0,AK$14-$B39-1),0)*$D39   -    IF(AND(AK$14>$C39,AK$14-$C39<$C$5),OFFSET(Input!$BA39,0,AK$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG39,0)  +   AK39-IF(AND($B39<AL$14,AL$14-$B39<$C$5),OFFSET(Input!$BA39,0,AL$14-$B39-1),0)\n+IF(AND(AL$14>$B39,$C39>$B39,AL$14-$B39<$C$5),OFFSET(Input!$BA39,0,AL$14-$B39-1),0)*$D39   -    IF(AND(AL$14>$C39,AL$14-$C39<$C$5),OFFSET(Input!$BA39,0,AL$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH39,0)  +   AL39-IF(AND($B39<AM$14,AM$14-$B39<$C$5),OFFSET(Input!$BA39,0,AM$14-$B39-1),0)\n+IF(AND(AM$14>$B39,$C39>$B39,AM$14-$B39<$C$5),OFFSET(Input!$BA39,0,AM$14-$B39-1),0)*$D39   -    IF(AND(AM$14>$C39,AM$14-$C39<$C$5),OFFSET(Input!$BA39,0,AM$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI39,0)  +   AM39-IF(AND($B39<AN$14,AN$14-$B39<$C$5),OFFSET(Input!$BA39,0,AN$14-$B39-1),0)\n+IF(AND(AN$14>$B39,$C39>$B39,AN$14-$B39<$C$5),OFFSET(Input!$BA39,0,AN$14-$B39-1),0)*$D39   -    IF(AND(AN$14>$C39,AN$14-$C39<$C$5),OFFSET(Input!$BA39,0,AN$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ39,0)  +   AN39-IF(AND($B39<AO$14,AO$14-$B39<$C$5),OFFSET(Input!$BA39,0,AO$14-$B39-1),0)\n+IF(AND(AO$14>$B39,$C39>$B39,AO$14-$B39<$C$5),OFFSET(Input!$BA39,0,AO$14-$B39-1),0)*$D39   -    IF(AND(AO$14>$C39,AO$14-$C39<$C$5),OFFSET(Input!$BA39,0,AO$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK39,0)  +   AO39-IF(AND($B39<AP$14,AP$14-$B39<$C$5),OFFSET(Input!$BA39,0,AP$14-$B39-1),0)\n+IF(AND(AP$14>$B39,$C39>$B39,AP$14-$B39<$C$5),OFFSET(Input!$BA39,0,AP$14-$B39-1),0)*$D39   -    IF(AND(AP$14>$C39,AP$14-$C39<$C$5),OFFSET(Input!$BA39,0,AP$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL39,0)  +   AP39-IF(AND($B39<AQ$14,AQ$14-$B39<$C$5),OFFSET(Input!$BA39,0,AQ$14-$B39-1),0)\n+IF(AND(AQ$14>$B39,$C39>$B39,AQ$14-$B39<$C$5),OFFSET(Input!$BA39,0,AQ$14-$B39-1),0)*$D39   -    IF(AND(AQ$14>$C39,AQ$14-$C39<$C$5),OFFSET(Input!$BA39,0,AQ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM39,0)  +   AQ39-IF(AND($B39<AR$14,AR$14-$B39<$C$5),OFFSET(Input!$BA39,0,AR$14-$B39-1),0)\n+IF(AND(AR$14>$B39,$C39>$B39,AR$14-$B39<$C$5),OFFSET(Input!$BA39,0,AR$14-$B39-1),0)*$D39   -    IF(AND(AR$14>$C39,AR$14-$C39<$C$5),OFFSET(Input!$BA39,0,AR$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN39,0)  +   AR39-IF(AND($B39<AS$14,AS$14-$B39<$C$5),OFFSET(Input!$BA39,0,AS$14-$B39-1),0)\n+IF(AND(AS$14>$B39,$C39>$B39,AS$14-$B39<$C$5),OFFSET(Input!$BA39,0,AS$14-$B39-1),0)*$D39   -    IF(AND(AS$14>$C39,AS$14-$C39<$C$5),OFFSET(Input!$BA39,0,AS$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO39,0)  +   AS39-IF(AND($B39<AT$14,AT$14-$B39<$C$5),OFFSET(Input!$BA39,0,AT$14-$B39-1),0)\n+IF(AND(AT$14>$B39,$C39>$B39,AT$14-$B39<$C$5),OFFSET(Input!$BA39,0,AT$14-$B39-1),0)*$D39   -    IF(AND(AT$14>$C39,AT$14-$C39<$C$5),OFFSET(Input!$BA39,0,AT$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP39,0)  +   AT39-IF(AND($B39<AU$14,AU$14-$B39<$C$5),OFFSET(Input!$BA39,0,AU$14-$B39-1),0)\n+IF(AND(AU$14>$B39,$C39>$B39,AU$14-$B39<$C$5),OFFSET(Input!$BA39,0,AU$14-$B39-1),0)*$D39   -    IF(AND(AU$14>$C39,AU$14-$C39<$C$5),OFFSET(Input!$BA39,0,AU$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ39,0)  +   AU39-IF(AND($B39<AV$14,AV$14-$B39<$C$5),OFFSET(Input!$BA39,0,AV$14-$B39-1),0)\n+IF(AND(AV$14>$B39,$C39>$B39,AV$14-$B39<$C$5),OFFSET(Input!$BA39,0,AV$14-$B39-1),0)*$D39   -    IF(AND(AV$14>$C39,AV$14-$C39<$C$5),OFFSET(Input!$BA39,0,AV$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR39,0)  +   AV39-IF(AND($B39<AW$14,AW$14-$B39<$C$5),OFFSET(Input!$BA39,0,AW$14-$B39-1),0)\n+IF(AND(AW$14>$B39,$C39>$B39,AW$14-$B39<$C$5),OFFSET(Input!$BA39,0,AW$14-$B39-1),0)*$D39   -    IF(AND(AW$14>$C39,AW$14-$C39<$C$5),OFFSET(Input!$BA39,0,AW$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS39,0)  +   AW39-IF(AND($B39<AX$14,AX$14-$B39<$C$5),OFFSET(Input!$BA39,0,AX$14-$B39-1),0)\n+IF(AND(AX$14>$B39,$C39>$B39,AX$14-$B39<$C$5),OFFSET(Input!$BA39,0,AX$14-$B39-1),0)*$D39   -    IF(AND(AX$14>$C39,AX$14-$C39<$C$5),OFFSET(Input!$BA39,0,AX$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT39,0)  +   AX39-IF(AND($B39<AY$14,AY$14-$B39<$C$5),OFFSET(Input!$BA39,0,AY$14-$B39-1),0)\n+IF(AND(AY$14>$B39,$C39>$B39,AY$14-$B39<$C$5),OFFSET(Input!$BA39,0,AY$14-$B39-1),0)*$D39   -    IF(AND(AY$14>$C39,AY$14-$C39<$C$5),OFFSET(Input!$BA39,0,AY$14-$C39-1),0)*$D39","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU39,0)  +   AY39-IF(AND($B39<AZ$14,AZ$14-$B39<$C$5),OFFSET(Input!$BA39,0,AZ$14-$B39-1),0)\n+IF(AND(AZ$14>$B39,$C39>$B39,AZ$14-$B39<$C$5),OFFSET(Input!$BA39,0,AZ$14-$B39-1),0)*$D39   -    IF(AND(AZ$14>$C39,AZ$14-$C39<$C$5),OFFSET(Input!$BA39,0,AZ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV39,0)  +   AZ39-IF(AND($B39<BA$14,BA$14-$B39<$C$5),OFFSET(Input!$BA39,0,BA$14-$B39-1),0)\n+IF(AND(BA$14>$B39,$C39>$B39,BA$14-$B39<$C$5),OFFSET(Input!$BA39,0,BA$14-$B39-1),0)*$D39   -    IF(AND(BA$14>$C39,BA$14-$C39<$C$5),OFFSET(Input!$BA39,0,BA$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW39,0)  +   BA39-IF(AND($B39<BB$14,BB$14-$B39<$C$5),OFFSET(Input!$BA39,0,BB$14-$B39-1),0)\n+IF(AND(BB$14>$B39,$C39>$B39,BB$14-$B39<$C$5),OFFSET(Input!$BA39,0,BB$14-$B39-1),0)*$D39   -    IF(AND(BB$14>$C39,BB$14-$C39<$C$5),OFFSET(Input!$BA39,0,BB$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX39,0)  +   BB39-IF(AND($B39<BC$14,BC$14-$B39<$C$5),OFFSET(Input!$BA39,0,BC$14-$B39-1),0)\n+IF(AND(BC$14>$B39,$C39>$B39,BC$14-$B39<$C$5),OFFSET(Input!$BA39,0,BC$14-$B39-1),0)*$D39   -    IF(AND(BC$14>$C39,BC$14-$C39<$C$5),OFFSET(Input!$BA39,0,BC$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY39,0)  +   BC39-IF(AND($B39<BD$14,BD$14-$B39<$C$5),OFFSET(Input!$BA39,0,BD$14-$B39-1),0)\n+IF(AND(BD$14>$B39,$C39>$B39,BD$14-$B39<$C$5),OFFSET(Input!$BA39,0,BD$14-$B39-1),0)*$D39   -    IF(AND(BD$14>$C39,BD$14-$C39<$C$5),OFFSET(Input!$BA39,0,BD$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ39,0)  +   BD39-IF(AND($B39<BE$14,BE$14-$B39<$C$5),OFFSET(Input!$BA39,0,BE$14-$B39-1),0)\n+IF(AND(BE$14>$B39,$C39>$B39,BE$14-$B39<$C$5),OFFSET(Input!$BA39,0,BE$14-$B39-1),0)*$D39   -    IF(AND(BE$14>$C39,BE$14-$C39<$C$5),OFFSET(Input!$BA39,0,BE$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA39,0)  +   BE39-IF(AND($B39<BF$14,BF$14-$B39<$C$5),OFFSET(Input!$BA39,0,BF$14-$B39-1),0)\n+IF(AND(BF$14>$B39,$C39>$B39,BF$14-$B39<$C$5),OFFSET(Input!$BA39,0,BF$14-$B39-1),0)*$D39   -    IF(AND(BF$14>$C39,BF$14-$C39<$C$5),OFFSET(Input!$BA39,0,BF$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB39,0)  +   BF39-IF(AND($B39<BG$14,BG$14-$B39<$C$5),OFFSET(Input!$BA39,0,BG$14-$B39-1),0)\n+IF(AND(BG$14>$B39,$C39>$B39,BG$14-$B39<$C$5),OFFSET(Input!$BA39,0,BG$14-$B39-1),0)*$D39   -    IF(AND(BG$14>$C39,BG$14-$C39<$C$5),OFFSET(Input!$BA39,0,BG$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC39,0)  +   BG39-IF(AND($B39<BH$14,BH$14-$B39<$C$5),OFFSET(Input!$BA39,0,BH$14-$B39-1),0)\n+IF(AND(BH$14>$B39,$C39>$B39,BH$14-$B39<$C$5),OFFSET(Input!$BA39,0,BH$14-$B39-1),0)*$D39   -    IF(AND(BH$14>$C39,BH$14-$C39<$C$5),OFFSET(Input!$BA39,0,BH$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD39,0)  +   BH39-IF(AND($B39<BI$14,BI$14-$B39<$C$5),OFFSET(Input!$BA39,0,BI$14-$B39-1),0)\n+IF(AND(BI$14>$B39,$C39>$B39,BI$14-$B39<$C$5),OFFSET(Input!$BA39,0,BI$14-$B39-1),0)*$D39   -    IF(AND(BI$14>$C39,BI$14-$C39<$C$5),OFFSET(Input!$BA39,0,BI$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE39,0)  +   BI39-IF(AND($B39<BJ$14,BJ$14-$B39<$C$5),OFFSET(Input!$BA39,0,BJ$14-$B39-1),0)\n+IF(AND(BJ$14>$B39,$C39>$B39,BJ$14-$B39<$C$5),OFFSET(Input!$BA39,0,BJ$14-$B39-1),0)*$D39   -    IF(AND(BJ$14>$C39,BJ$14-$C39<$C$5),OFFSET(Input!$BA39,0,BJ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF39,0)  +   BJ39-IF(AND($B39<BK$14,BK$14-$B39<$C$5),OFFSET(Input!$BA39,0,BK$14-$B39-1),0)\n+IF(AND(BK$14>$B39,$C39>$B39,BK$14-$B39<$C$5),OFFSET(Input!$BA39,0,BK$14-$B39-1),0)*$D39   -    IF(AND(BK$14>$C39,BK$14-$C39<$C$5),OFFSET(Input!$BA39,0,BK$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG39,0)  +   BK39-IF(AND($B39<BL$14,BL$14-$B39<$C$5),OFFSET(Input!$BA39,0,BL$14-$B39-1),0)\n+IF(AND(BL$14>$B39,$C39>$B39,BL$14-$B39<$C$5),OFFSET(Input!$BA39,0,BL$14-$B39-1),0)*$D39   -    IF(AND(BL$14>$C39,BL$14-$C39<$C$5),OFFSET(Input!$BA39,0,BL$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH39,0)  +   BL39-IF(AND($B39<BM$14,BM$14-$B39<$C$5),OFFSET(Input!$BA39,0,BM$14-$B39-1),0)\n+IF(AND(BM$14>$B39,$C39>$B39,BM$14-$B39<$C$5),OFFSET(Input!$BA39,0,BM$14-$B39-1),0)*$D39   -    IF(AND(BM$14>$C39,BM$14-$C39<$C$5),OFFSET(Input!$BA39,0,BM$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI39,0)  +   BM39-IF(AND($B39<BN$14,BN$14-$B39<$C$5),OFFSET(Input!$BA39,0,BN$14-$B39-1),0)\n+IF(AND(BN$14>$B39,$C39>$B39,BN$14-$B39<$C$5),OFFSET(Input!$BA39,0,BN$14-$B39-1),0)*$D39   -    IF(AND(BN$14>$C39,BN$14-$C39<$C$5),OFFSET(Input!$BA39,0,BN$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ39,0)  +   BN39-IF(AND($B39<BO$14,BO$14-$B39<$C$5),OFFSET(Input!$BA39,0,BO$14-$B39-1),0)\n+IF(AND(BO$14>$B39,$C39>$B39,BO$14-$B39<$C$5),OFFSET(Input!$BA39,0,BO$14-$B39-1),0)*$D39   -    IF(AND(BO$14>$C39,BO$14-$C39<$C$5),OFFSET(Input!$BA39,0,BO$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK39,0)  +   BO39-IF(AND($B39<BP$14,BP$14-$B39<$C$5),OFFSET(Input!$BA39,0,BP$14-$B39-1),0)\n+IF(AND(BP$14>$B39,$C39>$B39,BP$14-$B39<$C$5),OFFSET(Input!$BA39,0,BP$14-$B39-1),0)*$D39   -    IF(AND(BP$14>$C39,BP$14-$C39<$C$5),OFFSET(Input!$BA39,0,BP$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL39,0)  +   BP39-IF(AND($B39<BQ$14,BQ$14-$B39<$C$5),OFFSET(Input!$BA39,0,BQ$14-$B39-1),0)\n+IF(AND(BQ$14>$B39,$C39>$B39,BQ$14-$B39<$C$5),OFFSET(Input!$BA39,0,BQ$14-$B39-1),0)*$D39   -    IF(AND(BQ$14>$C39,BQ$14-$C39<$C$5),OFFSET(Input!$BA39,0,BQ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM39,0)  +   BQ39-IF(AND($B39<BR$14,BR$14-$B39<$C$5),OFFSET(Input!$BA39,0,BR$14-$B39-1),0)\n+IF(AND(BR$14>$B39,$C39>$B39,BR$14-$B39<$C$5),OFFSET(Input!$BA39,0,BR$14-$B39-1),0)*$D39   -    IF(AND(BR$14>$C39,BR$14-$C39<$C$5),OFFSET(Input!$BA39,0,BR$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN39,0)  +   BR39-IF(AND($B39<BS$14,BS$14-$B39<$C$5),OFFSET(Input!$BA39,0,BS$14-$B39-1),0)\n+IF(AND(BS$14>$B39,$C39>$B39,BS$14-$B39<$C$5),OFFSET(Input!$BA39,0,BS$14-$B39-1),0)*$D39   -    IF(AND(BS$14>$C39,BS$14-$C39<$C$5),OFFSET(Input!$BA39,0,BS$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO39,0)  +   BS39-IF(AND($B39<BT$14,BT$14-$B39<$C$5),OFFSET(Input!$BA39,0,BT$14-$B39-1),0)\n+IF(AND(BT$14>$B39,$C39>$B39,BT$14-$B39<$C$5),OFFSET(Input!$BA39,0,BT$14-$B39-1),0)*$D39   -    IF(AND(BT$14>$C39,BT$14-$C39<$C$5),OFFSET(Input!$BA39,0,BT$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP39,0)  +   BT39-IF(AND($B39<BU$14,BU$14-$B39<$C$5),OFFSET(Input!$BA39,0,BU$14-$B39-1),0)\n+IF(AND(BU$14>$B39,$C39>$B39,BU$14-$B39<$C$5),OFFSET(Input!$BA39,0,BU$14-$B39-1),0)*$D39   -    IF(AND(BU$14>$C39,BU$14-$C39<$C$5),OFFSET(Input!$BA39,0,BU$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ39,0)  +   BU39-IF(AND($B39<BV$14,BV$14-$B39<$C$5),OFFSET(Input!$BA39,0,BV$14-$B39-1),0)\n+IF(AND(BV$14>$B39,$C39>$B39,BV$14-$B39<$C$5),OFFSET(Input!$BA39,0,BV$14-$B39-1),0)*$D39   -    IF(AND(BV$14>$C39,BV$14-$C39<$C$5),OFFSET(Input!$BA39,0,BV$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR39,0)  +   BV39-IF(AND($B39<BW$14,BW$14-$B39<$C$5),OFFSET(Input!$BA39,0,BW$14-$B39-1),0)\n+IF(AND(BW$14>$B39,$C39>$B39,BW$14-$B39<$C$5),OFFSET(Input!$BA39,0,BW$14-$B39-1),0)*$D39   -    IF(AND(BW$14>$C39,BW$14-$C39<$C$5),OFFSET(Input!$BA39,0,BW$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS39,0)  +   BW39-IF(AND($B39<BX$14,BX$14-$B39<$C$5),OFFSET(Input!$BA39,0,BX$14-$B39-1),0)\n+IF(AND(BX$14>$B39,$C39>$B39,BX$14-$B39<$C$5),OFFSET(Input!$BA39,0,BX$14-$B39-1),0)*$D39   -    IF(AND(BX$14>$C39,BX$14-$C39<$C$5),OFFSET(Input!$BA39,0,BX$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT39,0)  +   BX39-IF(AND($B39<BY$14,BY$14-$B39<$C$5),OFFSET(Input!$BA39,0,BY$14-$B39-1),0)\n+IF(AND(BY$14>$B39,$C39>$B39,BY$14-$B39<$C$5),OFFSET(Input!$BA39,0,BY$14-$B39-1),0)*$D39   -    IF(AND(BY$14>$C39,BY$14-$C39<$C$5),OFFSET(Input!$BA39,0,BY$14-$C39-1),0)*$D39","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU39,0)  +   BY39-IF(AND($B39<BZ$14,BZ$14-$B39<$C$5),OFFSET(Input!$BA39,0,BZ$14-$B39-1),0)\n+IF(AND(BZ$14>$B39,$C39>$B39,BZ$14-$B39<$C$5),OFFSET(Input!$BA39,0,BZ$14-$B39-1),0)*$D39   -    IF(AND(BZ$14>$C39,BZ$14-$C39<$C$5),OFFSET(Input!$BA39,0,BZ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV39,0)  +   BZ39-IF(AND($B39<CA$14,CA$14-$B39<$C$5),OFFSET(Input!$BA39,0,CA$14-$B39-1),0)\n+IF(AND(CA$14>$B39,$C39>$B39,CA$14-$B39<$C$5),OFFSET(Input!$BA39,0,CA$14-$B39-1),0)*$D39   -    IF(AND(CA$14>$C39,CA$14-$C39<$C$5),OFFSET(Input!$BA39,0,CA$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW39,0)  +   CA39-IF(AND($B39<CB$14,CB$14-$B39<$C$5),OFFSET(Input!$BA39,0,CB$14-$B39-1),0)\n+IF(AND(CB$14>$B39,$C39>$B39,CB$14-$B39<$C$5),OFFSET(Input!$BA39,0,CB$14-$B39-1),0)*$D39   -    IF(AND(CB$14>$C39,CB$14-$C39<$C$5),OFFSET(Input!$BA39,0,CB$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX39,0)  +   CB39-IF(AND($B39<CC$14,CC$14-$B39<$C$5),OFFSET(Input!$BA39,0,CC$14-$B39-1),0)\n+IF(AND(CC$14>$B39,$C39>$B39,CC$14-$B39<$C$5),OFFSET(Input!$BA39,0,CC$14-$B39-1),0)*$D39   -    IF(AND(CC$14>$C39,CC$14-$C39<$C$5),OFFSET(Input!$BA39,0,CC$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY39,0)  +   CC39-IF(AND($B39<CD$14,CD$14-$B39<$C$5),OFFSET(Input!$BA39,0,CD$14-$B39-1),0)\n+IF(AND(CD$14>$B39,$C39>$B39,CD$14-$B39<$C$5),OFFSET(Input!$BA39,0,CD$14-$B39-1),0)*$D39   -    IF(AND(CD$14>$C39,CD$14-$C39<$C$5),OFFSET(Input!$BA39,0,CD$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ39,0)  +   CD39-IF(AND($B39<CE$14,CE$14-$B39<$C$5),OFFSET(Input!$BA39,0,CE$14-$B39-1),0)\n+IF(AND(CE$14>$B39,$C39>$B39,CE$14-$B39<$C$5),OFFSET(Input!$BA39,0,CE$14-$B39-1),0)*$D39   -    IF(AND(CE$14>$C39,CE$14-$C39<$C$5),OFFSET(Input!$BA39,0,CE$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA39,0)  +   CE39-IF(AND($B39<CF$14,CF$14-$B39<$C$5),OFFSET(Input!$BA39,0,CF$14-$B39-1),0)\n+IF(AND(CF$14>$B39,$C39>$B39,CF$14-$B39<$C$5),OFFSET(Input!$BA39,0,CF$14-$B39-1),0)*$D39   -    IF(AND(CF$14>$C39,CF$14-$C39<$C$5),OFFSET(Input!$BA39,0,CF$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB39,0)  +   CF39-IF(AND($B39<CG$14,CG$14-$B39<$C$5),OFFSET(Input!$BA39,0,CG$14-$B39-1),0)\n+IF(AND(CG$14>$B39,$C39>$B39,CG$14-$B39<$C$5),OFFSET(Input!$BA39,0,CG$14-$B39-1),0)*$D39   -    IF(AND(CG$14>$C39,CG$14-$C39<$C$5),OFFSET(Input!$BA39,0,CG$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC39,0)  +   CG39-IF(AND($B39<CH$14,CH$14-$B39<$C$5),OFFSET(Input!$BA39,0,CH$14-$B39-1),0)\n+IF(AND(CH$14>$B39,$C39>$B39,CH$14-$B39<$C$5),OFFSET(Input!$BA39,0,CH$14-$B39-1),0)*$D39   -    IF(AND(CH$14>$C39,CH$14-$C39<$C$5),OFFSET(Input!$BA39,0,CH$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED39,0)  +   CH39-IF(AND($B39<CI$14,CI$14-$B39<$C$5),OFFSET(Input!$BA39,0,CI$14-$B39-1),0)\n+IF(AND(CI$14>$B39,$C39>$B39,CI$14-$B39<$C$5),OFFSET(Input!$BA39,0,CI$14-$B39-1),0)*$D39   -    IF(AND(CI$14>$C39,CI$14-$C39<$C$5),OFFSET(Input!$BA39,0,CI$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE39,0)  +   CI39-IF(AND($B39<CJ$14,CJ$14-$B39<$C$5),OFFSET(Input!$BA39,0,CJ$14-$B39-1),0)\n+IF(AND(CJ$14>$B39,$C39>$B39,CJ$14-$B39<$C$5),OFFSET(Input!$BA39,0,CJ$14-$B39-1),0)*$D39   -    IF(AND(CJ$14>$C39,CJ$14-$C39<$C$5),OFFSET(Input!$BA39,0,CJ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF39,0)  +   CJ39-IF(AND($B39<CK$14,CK$14-$B39<$C$5),OFFSET(Input!$BA39,0,CK$14-$B39-1),0)\n+IF(AND(CK$14>$B39,$C39>$B39,CK$14-$B39<$C$5),OFFSET(Input!$BA39,0,CK$14-$B39-1),0)*$D39   -    IF(AND(CK$14>$C39,CK$14-$C39<$C$5),OFFSET(Input!$BA39,0,CK$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG39,0)  +   CK39-IF(AND($B39<CL$14,CL$14-$B39<$C$5),OFFSET(Input!$BA39,0,CL$14-$B39-1),0)\n+IF(AND(CL$14>$B39,$C39>$B39,CL$14-$B39<$C$5),OFFSET(Input!$BA39,0,CL$14-$B39-1),0)*$D39   -    IF(AND(CL$14>$C39,CL$14-$C39<$C$5),OFFSET(Input!$BA39,0,CL$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH39,0)  +   CL39-IF(AND($B39<CM$14,CM$14-$B39<$C$5),OFFSET(Input!$BA39,0,CM$14-$B39-1),0)\n+IF(AND(CM$14>$B39,$C39>$B39,CM$14-$B39<$C$5),OFFSET(Input!$BA39,0,CM$14-$B39-1),0)*$D39   -    IF(AND(CM$14>$C39,CM$14-$C39<$C$5),OFFSET(Input!$BA39,0,CM$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI39,0)  +   CM39-IF(AND($B39<CN$14,CN$14-$B39<$C$5),OFFSET(Input!$BA39,0,CN$14-$B39-1),0)\n+IF(AND(CN$14>$B39,$C39>$B39,CN$14-$B39<$C$5),OFFSET(Input!$BA39,0,CN$14-$B39-1),0)*$D39   -    IF(AND(CN$14>$C39,CN$14-$C39<$C$5),OFFSET(Input!$BA39,0,CN$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ39,0)  +   CN39-IF(AND($B39<CO$14,CO$14-$B39<$C$5),OFFSET(Input!$BA39,0,CO$14-$B39-1),0)\n+IF(AND(CO$14>$B39,$C39>$B39,CO$14-$B39<$C$5),OFFSET(Input!$BA39,0,CO$14-$B39-1),0)*$D39   -    IF(AND(CO$14>$C39,CO$14-$C39<$C$5),OFFSET(Input!$BA39,0,CO$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK39,0)  +   CO39-IF(AND($B39<CP$14,CP$14-$B39<$C$5),OFFSET(Input!$BA39,0,CP$14-$B39-1),0)\n+IF(AND(CP$14>$B39,$C39>$B39,CP$14-$B39<$C$5),OFFSET(Input!$BA39,0,CP$14-$B39-1),0)*$D39   -    IF(AND(CP$14>$C39,CP$14-$C39<$C$5),OFFSET(Input!$BA39,0,CP$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL39,0)  +   CP39-IF(AND($B39<CQ$14,CQ$14-$B39<$C$5),OFFSET(Input!$BA39,0,CQ$14-$B39-1),0)\n+IF(AND(CQ$14>$B39,$C39>$B39,CQ$14-$B39<$C$5),OFFSET(Input!$BA39,0,CQ$14-$B39-1),0)*$D39   -    IF(AND(CQ$14>$C39,CQ$14-$C39<$C$5),OFFSET(Input!$BA39,0,CQ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM39,0)  +   CQ39-IF(AND($B39<CR$14,CR$14-$B39<$C$5),OFFSET(Input!$BA39,0,CR$14-$B39-1),0)\n+IF(AND(CR$14>$B39,$C39>$B39,CR$14-$B39<$C$5),OFFSET(Input!$BA39,0,CR$14-$B39-1),0)*$D39   -    IF(AND(CR$14>$C39,CR$14-$C39<$C$5),OFFSET(Input!$BA39,0,CR$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN39,0)  +   CR39-IF(AND($B39<CS$14,CS$14-$B39<$C$5),OFFSET(Input!$BA39,0,CS$14-$B39-1),0)\n+IF(AND(CS$14>$B39,$C39>$B39,CS$14-$B39<$C$5),OFFSET(Input!$BA39,0,CS$14-$B39-1),0)*$D39   -    IF(AND(CS$14>$C39,CS$14-$C39<$C$5),OFFSET(Input!$BA39,0,CS$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO39,0)  +   CS39-IF(AND($B39<CT$14,CT$14-$B39<$C$5),OFFSET(Input!$BA39,0,CT$14-$B39-1),0)\n+IF(AND(CT$14>$B39,$C39>$B39,CT$14-$B39<$C$5),OFFSET(Input!$BA39,0,CT$14-$B39-1),0)*$D39   -    IF(AND(CT$14>$C39,CT$14-$C39<$C$5),OFFSET(Input!$BA39,0,CT$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP39,0)  +   CT39-IF(AND($B39<CU$14,CU$14-$B39<$C$5),OFFSET(Input!$BA39,0,CU$14-$B39-1),0)\n+IF(AND(CU$14>$B39,$C39>$B39,CU$14-$B39<$C$5),OFFSET(Input!$BA39,0,CU$14-$B39-1),0)*$D39   -    IF(AND(CU$14>$C39,CU$14-$C39<$C$5),OFFSET(Input!$BA39,0,CU$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ39,0)  +   CU39-IF(AND($B39<CV$14,CV$14-$B39<$C$5),OFFSET(Input!$BA39,0,CV$14-$B39-1),0)\n+IF(AND(CV$14>$B39,$C39>$B39,CV$14-$B39<$C$5),OFFSET(Input!$BA39,0,CV$14-$B39-1),0)*$D39   -    IF(AND(CV$14>$C39,CV$14-$C39<$C$5),OFFSET(Input!$BA39,0,CV$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER39,0)  +   CV39-IF(AND($B39<CW$14,CW$14-$B39<$C$5),OFFSET(Input!$BA39,0,CW$14-$B39-1),0)\n+IF(AND(CW$14>$B39,$C39>$B39,CW$14-$B39<$C$5),OFFSET(Input!$BA39,0,CW$14-$B39-1),0)*$D39   -    IF(AND(CW$14>$C39,CW$14-$C39<$C$5),OFFSET(Input!$BA39,0,CW$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES39,0)  +   CW39-IF(AND($B39<CX$14,CX$14-$B39<$C$5),OFFSET(Input!$BA39,0,CX$14-$B39-1),0)\n+IF(AND(CX$14>$B39,$C39>$B39,CX$14-$B39<$C$5),OFFSET(Input!$BA39,0,CX$14-$B39-1),0)*$D39   -    IF(AND(CX$14>$C39,CX$14-$C39<$C$5),OFFSET(Input!$BA39,0,CX$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET39,0)  +   CX39-IF(AND($B39<CY$14,CY$14-$B39<$C$5),OFFSET(Input!$BA39,0,CY$14-$B39-1),0)\n+IF(AND(CY$14>$B39,$C39>$B39,CY$14-$B39<$C$5),OFFSET(Input!$BA39,0,CY$14-$B39-1),0)*$D39   -    IF(AND(CY$14>$C39,CY$14-$C39<$C$5),OFFSET(Input!$BA39,0,CY$14-$C39-1),0)*$D39","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU39,0)  +   CY39-IF(AND($B39<CZ$14,CZ$14-$B39<$C$5),OFFSET(Input!$BA39,0,CZ$14-$B39-1),0)\n+IF(AND(CZ$14>$B39,$C39>$B39,CZ$14-$B39<$C$5),OFFSET(Input!$BA39,0,CZ$14-$B39-1),0)*$D39   -    IF(AND(CZ$14>$C39,CZ$14-$C39<$C$5),OFFSET(Input!$BA39,0,CZ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV39,0)  +   CZ39-IF(AND($B39<DA$14,DA$14-$B39<$C$5),OFFSET(Input!$BA39,0,DA$14-$B39-1),0)\n+IF(AND(DA$14>$B39,$C39>$B39,DA$14-$B39<$C$5),OFFSET(Input!$BA39,0,DA$14-$B39-1),0)*$D39   -    IF(AND(DA$14>$C39,DA$14-$C39<$C$5),OFFSET(Input!$BA39,0,DA$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW39,0)  +   DA39-IF(AND($B39<DB$14,DB$14-$B39<$C$5),OFFSET(Input!$BA39,0,DB$14-$B39-1),0)\n+IF(AND(DB$14>$B39,$C39>$B39,DB$14-$B39<$C$5),OFFSET(Input!$BA39,0,DB$14-$B39-1),0)*$D39   -    IF(AND(DB$14>$C39,DB$14-$C39<$C$5),OFFSET(Input!$BA39,0,DB$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX39,0)  +   DB39-IF(AND($B39<DC$14,DC$14-$B39<$C$5),OFFSET(Input!$BA39,0,DC$14-$B39-1),0)\n+IF(AND(DC$14>$B39,$C39>$B39,DC$14-$B39<$C$5),OFFSET(Input!$BA39,0,DC$14-$B39-1),0)*$D39   -    IF(AND(DC$14>$C39,DC$14-$C39<$C$5),OFFSET(Input!$BA39,0,DC$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY39,0)  +   DC39-IF(AND($B39<DD$14,DD$14-$B39<$C$5),OFFSET(Input!$BA39,0,DD$14-$B39-1),0)\n+IF(AND(DD$14>$B39,$C39>$B39,DD$14-$B39<$C$5),OFFSET(Input!$BA39,0,DD$14-$B39-1),0)*$D39   -    IF(AND(DD$14>$C39,DD$14-$C39<$C$5),OFFSET(Input!$BA39,0,DD$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ39,0)  +   DD39-IF(AND($B39<DE$14,DE$14-$B39<$C$5),OFFSET(Input!$BA39,0,DE$14-$B39-1),0)\n+IF(AND(DE$14>$B39,$C39>$B39,DE$14-$B39<$C$5),OFFSET(Input!$BA39,0,DE$14-$B39-1),0)*$D39   -    IF(AND(DE$14>$C39,DE$14-$C39<$C$5),OFFSET(Input!$BA39,0,DE$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA39,0)  +   DE39-IF(AND($B39<DF$14,DF$14-$B39<$C$5),OFFSET(Input!$BA39,0,DF$14-$B39-1),0)\n+IF(AND(DF$14>$B39,$C39>$B39,DF$14-$B39<$C$5),OFFSET(Input!$BA39,0,DF$14-$B39-1),0)*$D39   -    IF(AND(DF$14>$C39,DF$14-$C39<$C$5),OFFSET(Input!$BA39,0,DF$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB39,0)  +   DF39-IF(AND($B39<DG$14,DG$14-$B39<$C$5),OFFSET(Input!$BA39,0,DG$14-$B39-1),0)\n+IF(AND(DG$14>$B39,$C39>$B39,DG$14-$B39<$C$5),OFFSET(Input!$BA39,0,DG$14-$B39-1),0)*$D39   -    IF(AND(DG$14>$C39,DG$14-$C39<$C$5),OFFSET(Input!$BA39,0,DG$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC39,0)  +   DG39-IF(AND($B39<DH$14,DH$14-$B39<$C$5),OFFSET(Input!$BA39,0,DH$14-$B39-1),0)\n+IF(AND(DH$14>$B39,$C39>$B39,DH$14-$B39<$C$5),OFFSET(Input!$BA39,0,DH$14-$B39-1),0)*$D39   -    IF(AND(DH$14>$C39,DH$14-$C39<$C$5),OFFSET(Input!$BA39,0,DH$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD39,0)  +   DH39-IF(AND($B39<DI$14,DI$14-$B39<$C$5),OFFSET(Input!$BA39,0,DI$14-$B39-1),0)\n+IF(AND(DI$14>$B39,$C39>$B39,DI$14-$B39<$C$5),OFFSET(Input!$BA39,0,DI$14-$B39-1),0)*$D39   -    IF(AND(DI$14>$C39,DI$14-$C39<$C$5),OFFSET(Input!$BA39,0,DI$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE39,0)  +   DI39-IF(AND($B39<DJ$14,DJ$14-$B39<$C$5),OFFSET(Input!$BA39,0,DJ$14-$B39-1),0)\n+IF(AND(DJ$14>$B39,$C39>$B39,DJ$14-$B39<$C$5),OFFSET(Input!$BA39,0,DJ$14-$B39-1),0)*$D39   -    IF(AND(DJ$14>$C39,DJ$14-$C39<$C$5),OFFSET(Input!$BA39,0,DJ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF39,0)  +   DJ39-IF(AND($B39<DK$14,DK$14-$B39<$C$5),OFFSET(Input!$BA39,0,DK$14-$B39-1),0)\n+IF(AND(DK$14>$B39,$C39>$B39,DK$14-$B39<$C$5),OFFSET(Input!$BA39,0,DK$14-$B39-1),0)*$D39   -    IF(AND(DK$14>$C39,DK$14-$C39<$C$5),OFFSET(Input!$BA39,0,DK$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG39,0)  +   DK39-IF(AND($B39<DL$14,DL$14-$B39<$C$5),OFFSET(Input!$BA39,0,DL$14-$B39-1),0)\n+IF(AND(DL$14>$B39,$C39>$B39,DL$14-$B39<$C$5),OFFSET(Input!$BA39,0,DL$14-$B39-1),0)*$D39   -    IF(AND(DL$14>$C39,DL$14-$C39<$C$5),OFFSET(Input!$BA39,0,DL$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH39,0)  +   DL39-IF(AND($B39<DM$14,DM$14-$B39<$C$5),OFFSET(Input!$BA39,0,DM$14-$B39-1),0)\n+IF(AND(DM$14>$B39,$C39>$B39,DM$14-$B39<$C$5),OFFSET(Input!$BA39,0,DM$14-$B39-1),0)*$D39   -    IF(AND(DM$14>$C39,DM$14-$C39<$C$5),OFFSET(Input!$BA39,0,DM$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI39,0)  +   DM39-IF(AND($B39<DN$14,DN$14-$B39<$C$5),OFFSET(Input!$BA39,0,DN$14-$B39-1),0)\n+IF(AND(DN$14>$B39,$C39>$B39,DN$14-$B39<$C$5),OFFSET(Input!$BA39,0,DN$14-$B39-1),0)*$D39   -    IF(AND(DN$14>$C39,DN$14-$C39<$C$5),OFFSET(Input!$BA39,0,DN$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ39,0)  +   DN39-IF(AND($B39<DO$14,DO$14-$B39<$C$5),OFFSET(Input!$BA39,0,DO$14-$B39-1),0)\n+IF(AND(DO$14>$B39,$C39>$B39,DO$14-$B39<$C$5),OFFSET(Input!$BA39,0,DO$14-$B39-1),0)*$D39   -    IF(AND(DO$14>$C39,DO$14-$C39<$C$5),OFFSET(Input!$BA39,0,DO$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK39,0)  +   DO39-IF(AND($B39<DP$14,DP$14-$B39<$C$5),OFFSET(Input!$BA39,0,DP$14-$B39-1),0)\n+IF(AND(DP$14>$B39,$C39>$B39,DP$14-$B39<$C$5),OFFSET(Input!$BA39,0,DP$14-$B39-1),0)*$D39   -    IF(AND(DP$14>$C39,DP$14-$C39<$C$5),OFFSET(Input!$BA39,0,DP$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL39,0)  +   DP39-IF(AND($B39<DQ$14,DQ$14-$B39<$C$5),OFFSET(Input!$BA39,0,DQ$14-$B39-1),0)\n+IF(AND(DQ$14>$B39,$C39>$B39,DQ$14-$B39<$C$5),OFFSET(Input!$BA39,0,DQ$14-$B39-1),0)*$D39   -    IF(AND(DQ$14>$C39,DQ$14-$C39<$C$5),OFFSET(Input!$BA39,0,DQ$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM39,0)  +   DQ39-IF(AND($B39<DR$14,DR$14-$B39<$C$5),OFFSET(Input!$BA39,0,DR$14-$B39-1),0)\n+IF(AND(DR$14>$B39,$C39>$B39,DR$14-$B39<$C$5),OFFSET(Input!$BA39,0,DR$14-$B39-1),0)*$D39   -    IF(AND(DR$14>$C39,DR$14-$C39<$C$5),OFFSET(Input!$BA39,0,DR$14-$C39-1),0)*$D39","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN39,0)  +   DR39-IF(AND($B39<DS$14,DS$14-$B39<$C$5),OFFSET(Input!$BA39,0,DS$14-$B39-1),0)\n+IF(AND(DS$14>$B39,$C39>$B39,DS$14-$B39<$C$5),OFFSET(Input!$BA39,0,DS$14-$B39-1),0)*$D39   -    IF(AND(DS$14>$C39,DS$14-$C39<$C$5),OFFSET(Input!$BA39,0,DS$14-$C39-1),0)*$D39","v":0}]
[{"$f":"Calcs!A73","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E73),1,Calcs!E73)*Periods,0)","v":0},{"$f":"ROUND(MAX(B73,Input!Z73*Periods),0)","v":0},{"$f":"IF(Calcs!DY73>Calcs!DZ73,IF(Input!R73<>0,Input!AC73/Input!R73,0),IF(Input!V73<>0,Input!AE73/Input!V73,0))","v":0},null,{"$f":"Input!BA73","v":0},{"$f":"IF(G$14<=$C$5,Input!BB73,0)  +   F73-IF(AND($B73<G$14,G$14-$B73<$C$5),OFFSET(Input!$BA73,0,G$14-$B73-1),0)\n+IF(AND(G$14>$B73,$C73>$B73,G$14-$B73<$C$5),OFFSET(Input!$BA73,0,G$14-$B73-1),0)*$D73   -    IF(AND(G$14>$C73,G$14-$C73<$C$5),OFFSET(Input!$BA73,0,G$14-$C73-1),0)*$D73","v":0},{"$f":"IF(H$14<=$C$5,Input!BC73,0)  +   G73-IF(AND($B73<H$14,H$14-$B73<$C$5),OFFSET(Input!$BA73,0,H$14-$B73-1),0)\n+IF(AND(H$14>$B73,$C73>$B73,H$14-$B73<$C$5),OFFSET(Input!$BA73,0,H$14-$B73-1),0)*$D73   -    IF(AND(H$14>$C73,H$14-$C73<$C$5),OFFSET(Input!$BA73,0,H$14-$C73-1),0)*$D73","v":0},{"$f":"IF(I$14<=$C$5,Input!BD73,0)  +   H73-IF(AND($B73<I$14,I$14-$B73<$C$5),OFFSET(Input!$BA73,0,I$14-$B73-1),0)\n+IF(AND(I$14>$B73,$C73>$B73,I$14-$B73<$C$5),OFFSET(Input!$BA73,0,I$14-$B73-1),0)*$D73   -    IF(AND(I$14>$C73,I$14-$C73<$C$5),OFFSET(Input!$BA73,0,I$14-$C73-1),0)*$D73","v":0},{"$f":"IF(J$14<=$C$5,Input!BE73,0)  +   I73-IF(AND($B73<J$14,J$14-$B73<$C$5),OFFSET(Input!$BA73,0,J$14-$B73-1),0)\n+IF(AND(J$14>$B73,$C73>$B73,J$14-$B73<$C$5),OFFSET(Input!$BA73,0,J$14-$B73-1),0)*$D73   -    IF(AND(J$14>$C73,J$14-$C73<$C$5),OFFSET(Input!$BA73,0,J$14-$C73-1),0)*$D73","v":0},{"$f":"IF(K$14<=$C$5,Input!BF73,0)  +   J73-IF(AND($B73<K$14,K$14-$B73<$C$5),OFFSET(Input!$BA73,0,K$14-$B73-1),0)\n+IF(AND(K$14>$B73,$C73>$B73,K$14-$B73<$C$5),OFFSET(Input!$BA73,0,K$14-$B73-1),0)*$D73   -    IF(AND(K$14>$C73,K$14-$C73<$C$5),OFFSET(Input!$BA73,0,K$14-$C73-1),0)*$D73","v":0},{"$f":"IF(L$14<=$C$5,Input!BG73,0)  +   K73-IF(AND($B73<L$14,L$14-$B73<$C$5),OFFSET(Input!$BA73,0,L$14-$B73-1),0)\n+IF(AND(L$14>$B73,$C73>$B73,L$14-$B73<$C$5),OFFSET(Input!$BA73,0,L$14-$B73-1),0)*$D73   -    IF(AND(L$14>$C73,L$14-$C73<$C$5),OFFSET(Input!$BA73,0,L$14-$C73-1),0)*$D73","v":0},{"$f":"IF(M$14<=$C$5,Input!BH73,0)  +   L73-IF(AND($B73<M$14,M$14-$B73<$C$5),OFFSET(Input!$BA73,0,M$14-$B73-1),0)\n+IF(AND(M$14>$B73,$C73>$B73,M$14-$B73<$C$5),OFFSET(Input!$BA73,0,M$14-$B73-1),0)*$D73   -    IF(AND(M$14>$C73,M$14-$C73<$C$5),OFFSET(Input!$BA73,0,M$14-$C73-1),0)*$D73","v":0},{"$f":"IF(N$14<=$C$5,Input!BI73,0)  +   M73-IF(AND($B73<N$14,N$14-$B73<$C$5),OFFSET(Input!$BA73,0,N$14-$B73-1),0)\n+IF(AND(N$14>$B73,$C73>$B73,N$14-$B73<$C$5),OFFSET(Input!$BA73,0,N$14-$B73-1),0)*$D73   -    IF(AND(N$14>$C73,N$14-$C73<$C$5),OFFSET(Input!$BA73,0,N$14-$C73-1),0)*$D73","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ73,0)  +   N73-IF(AND($B73<O$14,O$14-$B73<$C$5),OFFSET(Input!$BA73,0,O$14-$B73-1),0)\n+IF(AND(O$14>$B73,$C73>$B73,O$14-$B73<$C$5),OFFSET(Input!$BA73,0,O$14-$B73-1),0)*$D73   -    IF(AND(O$14>$C73,O$14-$C73<$C$5),OFFSET(Input!$BA73,0,O$14-$C73-1),0)*$D73","v":0},{"$f":"IF(P$14<=$C$5,Input!BK73,0)  +   O73-IF(AND($B73<P$14,P$14-$B73<$C$5),OFFSET(Input!$BA73,0,P$14-$B73-1),0)\n+IF(AND(P$14>$B73,$C73>$B73,P$14-$B73<$C$5),OFFSET(Input!$BA73,0,P$14-$B73-1),0)*$D73   -    IF(AND(P$14>$C73,P$14-$C73<$C$5),OFFSET(Input!$BA73,0,P$14-$C73-1),0)*$D73","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL73,0)  +   P73-IF(AND($B73<Q$14,Q$14-$B73<$C$5),OFFSET(Input!$BA73,0,Q$14-$B73-1),0)\n+IF(AND(Q$14>$B73,$C73>$B73,Q$14-$B73<$C$5),OFFSET(Input!$BA73,0,Q$14-$B73-1),0)*$D73   -    IF(AND(Q$14>$C73,Q$14-$C73<$C$5),OFFSET(Input!$BA73,0,Q$14-$C73-1),0)*$D73","v":0},{"$f":"IF(R$14<=$C$5,Input!BM73,0)  +   Q73-IF(AND($B73<R$14,R$14-$B73<$C$5),OFFSET(Input!$BA73,0,R$14-$B73-1),0)\n+IF(AND(R$14>$B73,$C73>$B73,R$14-$B73<$C$5),OFFSET(Input!$BA73,0,R$14-$B73-1),0)*$D73   -    IF(AND(R$14>$C73,R$14-$C73<$C$5),OFFSET(Input!$BA73,0,R$14-$C73-1),0)*$D73","v":0},{"$f":"IF(S$14<=$C$5,Input!BN73,0)  +   R73-IF(AND($B73<S$14,S$14-$B73<$C$5),OFFSET(Input!$BA73,0,S$14-$B73-1),0)\n+IF(AND(S$14>$B73,$C73>$B73,S$14-$B73<$C$5),OFFSET(Input!$BA73,0,S$14-$B73-1),0)*$D73   -    IF(AND(S$14>$C73,S$14-$C73<$C$5),OFFSET(Input!$BA73,0,S$14-$C73-1),0)*$D73","v":0},{"$f":"IF(T$14<=$C$5,Input!BO73,0)  +   S73-IF(AND($B73<T$14,T$14-$B73<$C$5),OFFSET(Input!$BA73,0,T$14-$B73-1),0)\n+IF(AND(T$14>$B73,$C73>$B73,T$14-$B73<$C$5),OFFSET(Input!$BA73,0,T$14-$B73-1),0)*$D73   -    IF(AND(T$14>$C73,T$14-$C73<$C$5),OFFSET(Input!$BA73,0,T$14-$C73-1),0)*$D73","v":0},{"$f":"IF(U$14<=$C$5,Input!BP73,0)  +   T73-IF(AND($B73<U$14,U$14-$B73<$C$5),OFFSET(Input!$BA73,0,U$14-$B73-1),0)\n+IF(AND(U$14>$B73,$C73>$B73,U$14-$B73<$C$5),OFFSET(Input!$BA73,0,U$14-$B73-1),0)*$D73   -    IF(AND(U$14>$C73,U$14-$C73<$C$5),OFFSET(Input!$BA73,0,U$14-$C73-1),0)*$D73","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ73,0)  +   U73-IF(AND($B73<V$14,V$14-$B73<$C$5),OFFSET(Input!$BA73,0,V$14-$B73-1),0)\n+IF(AND(V$14>$B73,$C73>$B73,V$14-$B73<$C$5),OFFSET(Input!$BA73,0,V$14-$B73-1),0)*$D73   -    IF(AND(V$14>$C73,V$14-$C73<$C$5),OFFSET(Input!$BA73,0,V$14-$C73-1),0)*$D73","v":0},{"$f":"IF(W$14<=$C$5,Input!BR73,0)  +   V73-IF(AND($B73<W$14,W$14-$B73<$C$5),OFFSET(Input!$BA73,0,W$14-$B73-1),0)\n+IF(AND(W$14>$B73,$C73>$B73,W$14-$B73<$C$5),OFFSET(Input!$BA73,0,W$14-$B73-1),0)*$D73   -    IF(AND(W$14>$C73,W$14-$C73<$C$5),OFFSET(Input!$BA73,0,W$14-$C73-1),0)*$D73","v":0},{"$f":"IF(X$14<=$C$5,Input!BS73,0)  +   W73-IF(AND($B73<X$14,X$14-$B73<$C$5),OFFSET(Input!$BA73,0,X$14-$B73-1),0)\n+IF(AND(X$14>$B73,$C73>$B73,X$14-$B73<$C$5),OFFSET(Input!$BA73,0,X$14-$B73-1),0)*$D73   -    IF(AND(X$14>$C73,X$14-$C73<$C$5),OFFSET(Input!$BA73,0,X$14-$C73-1),0)*$D73","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT73,0)  +   X73-IF(AND($B73<Y$14,Y$14-$B73<$C$5),OFFSET(Input!$BA73,0,Y$14-$B73-1),0)\n+IF(AND(Y$14>$B73,$C73>$B73,Y$14-$B73<$C$5),OFFSET(Input!$BA73,0,Y$14-$B73-1),0)*$D73   -    IF(AND(Y$14>$C73,Y$14-$C73<$C$5),OFFSET(Input!$BA73,0,Y$14-$C73-1),0)*$D73","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU73,0)  +   Y73-IF(AND($B73<Z$14,Z$14-$B73<$C$5),OFFSET(Input!$BA73,0,Z$14-$B73-1),0)\n+IF(AND(Z$14>$B73,$C73>$B73,Z$14-$B73<$C$5),OFFSET(Input!$BA73,0,Z$14-$B73-1),0)*$D73   -    IF(AND(Z$14>$C73,Z$14-$C73<$C$5),OFFSET(Input!$BA73,0,Z$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV73,0)  +   Z73-IF(AND($B73<AA$14,AA$14-$B73<$C$5),OFFSET(Input!$BA73,0,AA$14-$B73-1),0)\n+IF(AND(AA$14>$B73,$C73>$B73,AA$14-$B73<$C$5),OFFSET(Input!$BA73,0,AA$14-$B73-1),0)*$D73   -    IF(AND(AA$14>$C73,AA$14-$C73<$C$5),OFFSET(Input!$BA73,0,AA$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW73,0)  +   AA73-IF(AND($B73<AB$14,AB$14-$B73<$C$5),OFFSET(Input!$BA73,0,AB$14-$B73-1),0)\n+IF(AND(AB$14>$B73,$C73>$B73,AB$14-$B73<$C$5),OFFSET(Input!$BA73,0,AB$14-$B73-1),0)*$D73   -    IF(AND(AB$14>$C73,AB$14-$C73<$C$5),OFFSET(Input!$BA73,0,AB$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX73,0)  +   AB73-IF(AND($B73<AC$14,AC$14-$B73<$C$5),OFFSET(Input!$BA73,0,AC$14-$B73-1),0)\n+IF(AND(AC$14>$B73,$C73>$B73,AC$14-$B73<$C$5),OFFSET(Input!$BA73,0,AC$14-$B73-1),0)*$D73   -    IF(AND(AC$14>$C73,AC$14-$C73<$C$5),OFFSET(Input!$BA73,0,AC$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY73,0)  +   AC73-IF(AND($B73<AD$14,AD$14-$B73<$C$5),OFFSET(Input!$BA73,0,AD$14-$B73-1),0)\n+IF(AND(AD$14>$B73,$C73>$B73,AD$14-$B73<$C$5),OFFSET(Input!$BA73,0,AD$14-$B73-1),0)*$D73   -    IF(AND(AD$14>$C73,AD$14-$C73<$C$5),OFFSET(Input!$BA73,0,AD$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ73,0)  +   AD73-IF(AND($B73<AE$14,AE$14-$B73<$C$5),OFFSET(Input!$BA73,0,AE$14-$B73-1),0)\n+IF(AND(AE$14>$B73,$C73>$B73,AE$14-$B73<$C$5),OFFSET(Input!$BA73,0,AE$14-$B73-1),0)*$D73   -    IF(AND(AE$14>$C73,AE$14-$C73<$C$5),OFFSET(Input!$BA73,0,AE$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA73,0)  +   AE73-IF(AND($B73<AF$14,AF$14-$B73<$C$5),OFFSET(Input!$BA73,0,AF$14-$B73-1),0)\n+IF(AND(AF$14>$B73,$C73>$B73,AF$14-$B73<$C$5),OFFSET(Input!$BA73,0,AF$14-$B73-1),0)*$D73   -    IF(AND(AF$14>$C73,AF$14-$C73<$C$5),OFFSET(Input!$BA73,0,AF$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB73,0)  +   AF73-IF(AND($B73<AG$14,AG$14-$B73<$C$5),OFFSET(Input!$BA73,0,AG$14-$B73-1),0)\n+IF(AND(AG$14>$B73,$C73>$B73,AG$14-$B73<$C$5),OFFSET(Input!$BA73,0,AG$14-$B73-1),0)*$D73   -    IF(AND(AG$14>$C73,AG$14-$C73<$C$5),OFFSET(Input!$BA73,0,AG$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC73,0)  +   AG73-IF(AND($B73<AH$14,AH$14-$B73<$C$5),OFFSET(Input!$BA73,0,AH$14-$B73-1),0)\n+IF(AND(AH$14>$B73,$C73>$B73,AH$14-$B73<$C$5),OFFSET(Input!$BA73,0,AH$14-$B73-1),0)*$D73   -    IF(AND(AH$14>$C73,AH$14-$C73<$C$5),OFFSET(Input!$BA73,0,AH$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD73,0)  +   AH73-IF(AND($B73<AI$14,AI$14-$B73<$C$5),OFFSET(Input!$BA73,0,AI$14-$B73-1),0)\n+IF(AND(AI$14>$B73,$C73>$B73,AI$14-$B73<$C$5),OFFSET(Input!$BA73,0,AI$14-$B73-1),0)*$D73   -    IF(AND(AI$14>$C73,AI$14-$C73<$C$5),OFFSET(Input!$BA73,0,AI$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE73,0)  +   AI73-IF(AND($B73<AJ$14,AJ$14-$B73<$C$5),OFFSET(Input!$BA73,0,AJ$14-$B73-1),0)\n+IF(AND(AJ$14>$B73,$C73>$B73,AJ$14-$B73<$C$5),OFFSET(Input!$BA73,0,AJ$14-$B73-1),0)*$D73   -    IF(AND(AJ$14>$C73,AJ$14-$C73<$C$5),OFFSET(Input!$BA73,0,AJ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF73,0)  +   AJ73-IF(AND($B73<AK$14,AK$14-$B73<$C$5),OFFSET(Input!$BA73,0,AK$14-$B73-1),0)\n+IF(AND(AK$14>$B73,$C73>$B73,AK$14-$B73<$C$5),OFFSET(Input!$BA73,0,AK$14-$B73-1),0)*$D73   -    IF(AND(AK$14>$C73,AK$14-$C73<$C$5),OFFSET(Input!$BA73,0,AK$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG73,0)  +   AK73-IF(AND($B73<AL$14,AL$14-$B73<$C$5),OFFSET(Input!$BA73,0,AL$14-$B73-1),0)\n+IF(AND(AL$14>$B73,$C73>$B73,AL$14-$B73<$C$5),OFFSET(Input!$BA73,0,AL$14-$B73-1),0)*$D73   -    IF(AND(AL$14>$C73,AL$14-$C73<$C$5),OFFSET(Input!$BA73,0,AL$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH73,0)  +   AL73-IF(AND($B73<AM$14,AM$14-$B73<$C$5),OFFSET(Input!$BA73,0,AM$14-$B73-1),0)\n+IF(AND(AM$14>$B73,$C73>$B73,AM$14-$B73<$C$5),OFFSET(Input!$BA73,0,AM$14-$B73-1),0)*$D73   -    IF(AND(AM$14>$C73,AM$14-$C73<$C$5),OFFSET(Input!$BA73,0,AM$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI73,0)  +   AM73-IF(AND($B73<AN$14,AN$14-$B73<$C$5),OFFSET(Input!$BA73,0,AN$14-$B73-1),0)\n+IF(AND(AN$14>$B73,$C73>$B73,AN$14-$B73<$C$5),OFFSET(Input!$BA73,0,AN$14-$B73-1),0)*$D73   -    IF(AND(AN$14>$C73,AN$14-$C73<$C$5),OFFSET(Input!$BA73,0,AN$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ73,0)  +   AN73-IF(AND($B73<AO$14,AO$14-$B73<$C$5),OFFSET(Input!$BA73,0,AO$14-$B73-1),0)\n+IF(AND(AO$14>$B73,$C73>$B73,AO$14-$B73<$C$5),OFFSET(Input!$BA73,0,AO$14-$B73-1),0)*$D73   -    IF(AND(AO$14>$C73,AO$14-$C73<$C$5),OFFSET(Input!$BA73,0,AO$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK73,0)  +   AO73-IF(AND($B73<AP$14,AP$14-$B73<$C$5),OFFSET(Input!$BA73,0,AP$14-$B73-1),0)\n+IF(AND(AP$14>$B73,$C73>$B73,AP$14-$B73<$C$5),OFFSET(Input!$BA73,0,AP$14-$B73-1),0)*$D73   -    IF(AND(AP$14>$C73,AP$14-$C73<$C$5),OFFSET(Input!$BA73,0,AP$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL73,0)  +   AP73-IF(AND($B73<AQ$14,AQ$14-$B73<$C$5),OFFSET(Input!$BA73,0,AQ$14-$B73-1),0)\n+IF(AND(AQ$14>$B73,$C73>$B73,AQ$14-$B73<$C$5),OFFSET(Input!$BA73,0,AQ$14-$B73-1),0)*$D73   -    IF(AND(AQ$14>$C73,AQ$14-$C73<$C$5),OFFSET(Input!$BA73,0,AQ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM73,0)  +   AQ73-IF(AND($B73<AR$14,AR$14-$B73<$C$5),OFFSET(Input!$BA73,0,AR$14-$B73-1),0)\n+IF(AND(AR$14>$B73,$C73>$B73,AR$14-$B73<$C$5),OFFSET(Input!$BA73,0,AR$14-$B73-1),0)*$D73   -    IF(AND(AR$14>$C73,AR$14-$C73<$C$5),OFFSET(Input!$BA73,0,AR$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN73,0)  +   AR73-IF(AND($B73<AS$14,AS$14-$B73<$C$5),OFFSET(Input!$BA73,0,AS$14-$B73-1),0)\n+IF(AND(AS$14>$B73,$C73>$B73,AS$14-$B73<$C$5),OFFSET(Input!$BA73,0,AS$14-$B73-1),0)*$D73   -    IF(AND(AS$14>$C73,AS$14-$C73<$C$5),OFFSET(Input!$BA73,0,AS$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO73,0)  +   AS73-IF(AND($B73<AT$14,AT$14-$B73<$C$5),OFFSET(Input!$BA73,0,AT$14-$B73-1),0)\n+IF(AND(AT$14>$B73,$C73>$B73,AT$14-$B73<$C$5),OFFSET(Input!$BA73,0,AT$14-$B73-1),0)*$D73   -    IF(AND(AT$14>$C73,AT$14-$C73<$C$5),OFFSET(Input!$BA73,0,AT$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP73,0)  +   AT73-IF(AND($B73<AU$14,AU$14-$B73<$C$5),OFFSET(Input!$BA73,0,AU$14-$B73-1),0)\n+IF(AND(AU$14>$B73,$C73>$B73,AU$14-$B73<$C$5),OFFSET(Input!$BA73,0,AU$14-$B73-1),0)*$D73   -    IF(AND(AU$14>$C73,AU$14-$C73<$C$5),OFFSET(Input!$BA73,0,AU$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ73,0)  +   AU73-IF(AND($B73<AV$14,AV$14-$B73<$C$5),OFFSET(Input!$BA73,0,AV$14-$B73-1),0)\n+IF(AND(AV$14>$B73,$C73>$B73,AV$14-$B73<$C$5),OFFSET(Input!$BA73,0,AV$14-$B73-1),0)*$D73   -    IF(AND(AV$14>$C73,AV$14-$C73<$C$5),OFFSET(Input!$BA73,0,AV$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR73,0)  +   AV73-IF(AND($B73<AW$14,AW$14-$B73<$C$5),OFFSET(Input!$BA73,0,AW$14-$B73-1),0)\n+IF(AND(AW$14>$B73,$C73>$B73,AW$14-$B73<$C$5),OFFSET(Input!$BA73,0,AW$14-$B73-1),0)*$D73   -    IF(AND(AW$14>$C73,AW$14-$C73<$C$5),OFFSET(Input!$BA73,0,AW$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS73,0)  +   AW73-IF(AND($B73<AX$14,AX$14-$B73<$C$5),OFFSET(Input!$BA73,0,AX$14-$B73-1),0)\n+IF(AND(AX$14>$B73,$C73>$B73,AX$14-$B73<$C$5),OFFSET(Input!$BA73,0,AX$14-$B73-1),0)*$D73   -    IF(AND(AX$14>$C73,AX$14-$C73<$C$5),OFFSET(Input!$BA73,0,AX$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT73,0)  +   AX73-IF(AND($B73<AY$14,AY$14-$B73<$C$5),OFFSET(Input!$BA73,0,AY$14-$B73-1),0)\n+IF(AND(AY$14>$B73,$C73>$B73,AY$14-$B73<$C$5),OFFSET(Input!$BA73,0,AY$14-$B73-1),0)*$D73   -    IF(AND(AY$14>$C73,AY$14-$C73<$C$5),OFFSET(Input!$BA73,0,AY$14-$C73-1),0)*$D73","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU73,0)  +   AY73-IF(AND($B73<AZ$14,AZ$14-$B73<$C$5),OFFSET(Input!$BA73,0,AZ$14-$B73-1),0)\n+IF(AND(AZ$14>$B73,$C73>$B73,AZ$14-$B73<$C$5),OFFSET(Input!$BA73,0,AZ$14-$B73-1),0)*$D73   -    IF(AND(AZ$14>$C73,AZ$14-$C73<$C$5),OFFSET(Input!$BA73,0,AZ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV73,0)  +   AZ73-IF(AND($B73<BA$14,BA$14-$B73<$C$5),OFFSET(Input!$BA73,0,BA$14-$B73-1),0)\n+IF(AND(BA$14>$B73,$C73>$B73,BA$14-$B73<$C$5),OFFSET(Input!$BA73,0,BA$14-$B73-1),0)*$D73   -    IF(AND(BA$14>$C73,BA$14-$C73<$C$5),OFFSET(Input!$BA73,0,BA$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW73,0)  +   BA73-IF(AND($B73<BB$14,BB$14-$B73<$C$5),OFFSET(Input!$BA73,0,BB$14-$B73-1),0)\n+IF(AND(BB$14>$B73,$C73>$B73,BB$14-$B73<$C$5),OFFSET(Input!$BA73,0,BB$14-$B73-1),0)*$D73   -    IF(AND(BB$14>$C73,BB$14-$C73<$C$5),OFFSET(Input!$BA73,0,BB$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX73,0)  +   BB73-IF(AND($B73<BC$14,BC$14-$B73<$C$5),OFFSET(Input!$BA73,0,BC$14-$B73-1),0)\n+IF(AND(BC$14>$B73,$C73>$B73,BC$14-$B73<$C$5),OFFSET(Input!$BA73,0,BC$14-$B73-1),0)*$D73   -    IF(AND(BC$14>$C73,BC$14-$C73<$C$5),OFFSET(Input!$BA73,0,BC$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY73,0)  +   BC73-IF(AND($B73<BD$14,BD$14-$B73<$C$5),OFFSET(Input!$BA73,0,BD$14-$B73-1),0)\n+IF(AND(BD$14>$B73,$C73>$B73,BD$14-$B73<$C$5),OFFSET(Input!$BA73,0,BD$14-$B73-1),0)*$D73   -    IF(AND(BD$14>$C73,BD$14-$C73<$C$5),OFFSET(Input!$BA73,0,BD$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ73,0)  +   BD73-IF(AND($B73<BE$14,BE$14-$B73<$C$5),OFFSET(Input!$BA73,0,BE$14-$B73-1),0)\n+IF(AND(BE$14>$B73,$C73>$B73,BE$14-$B73<$C$5),OFFSET(Input!$BA73,0,BE$14-$B73-1),0)*$D73   -    IF(AND(BE$14>$C73,BE$14-$C73<$C$5),OFFSET(Input!$BA73,0,BE$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA73,0)  +   BE73-IF(AND($B73<BF$14,BF$14-$B73<$C$5),OFFSET(Input!$BA73,0,BF$14-$B73-1),0)\n+IF(AND(BF$14>$B73,$C73>$B73,BF$14-$B73<$C$5),OFFSET(Input!$BA73,0,BF$14-$B73-1),0)*$D73   -    IF(AND(BF$14>$C73,BF$14-$C73<$C$5),OFFSET(Input!$BA73,0,BF$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB73,0)  +   BF73-IF(AND($B73<BG$14,BG$14-$B73<$C$5),OFFSET(Input!$BA73,0,BG$14-$B73-1),0)\n+IF(AND(BG$14>$B73,$C73>$B73,BG$14-$B73<$C$5),OFFSET(Input!$BA73,0,BG$14-$B73-1),0)*$D73   -    IF(AND(BG$14>$C73,BG$14-$C73<$C$5),OFFSET(Input!$BA73,0,BG$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC73,0)  +   BG73-IF(AND($B73<BH$14,BH$14-$B73<$C$5),OFFSET(Input!$BA73,0,BH$14-$B73-1),0)\n+IF(AND(BH$14>$B73,$C73>$B73,BH$14-$B73<$C$5),OFFSET(Input!$BA73,0,BH$14-$B73-1),0)*$D73   -    IF(AND(BH$14>$C73,BH$14-$C73<$C$5),OFFSET(Input!$BA73,0,BH$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD73,0)  +   BH73-IF(AND($B73<BI$14,BI$14-$B73<$C$5),OFFSET(Input!$BA73,0,BI$14-$B73-1),0)\n+IF(AND(BI$14>$B73,$C73>$B73,BI$14-$B73<$C$5),OFFSET(Input!$BA73,0,BI$14-$B73-1),0)*$D73   -    IF(AND(BI$14>$C73,BI$14-$C73<$C$5),OFFSET(Input!$BA73,0,BI$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE73,0)  +   BI73-IF(AND($B73<BJ$14,BJ$14-$B73<$C$5),OFFSET(Input!$BA73,0,BJ$14-$B73-1),0)\n+IF(AND(BJ$14>$B73,$C73>$B73,BJ$14-$B73<$C$5),OFFSET(Input!$BA73,0,BJ$14-$B73-1),0)*$D73   -    IF(AND(BJ$14>$C73,BJ$14-$C73<$C$5),OFFSET(Input!$BA73,0,BJ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF73,0)  +   BJ73-IF(AND($B73<BK$14,BK$14-$B73<$C$5),OFFSET(Input!$BA73,0,BK$14-$B73-1),0)\n+IF(AND(BK$14>$B73,$C73>$B73,BK$14-$B73<$C$5),OFFSET(Input!$BA73,0,BK$14-$B73-1),0)*$D73   -    IF(AND(BK$14>$C73,BK$14-$C73<$C$5),OFFSET(Input!$BA73,0,BK$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG73,0)  +   BK73-IF(AND($B73<BL$14,BL$14-$B73<$C$5),OFFSET(Input!$BA73,0,BL$14-$B73-1),0)\n+IF(AND(BL$14>$B73,$C73>$B73,BL$14-$B73<$C$5),OFFSET(Input!$BA73,0,BL$14-$B73-1),0)*$D73   -    IF(AND(BL$14>$C73,BL$14-$C73<$C$5),OFFSET(Input!$BA73,0,BL$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH73,0)  +   BL73-IF(AND($B73<BM$14,BM$14-$B73<$C$5),OFFSET(Input!$BA73,0,BM$14-$B73-1),0)\n+IF(AND(BM$14>$B73,$C73>$B73,BM$14-$B73<$C$5),OFFSET(Input!$BA73,0,BM$14-$B73-1),0)*$D73   -    IF(AND(BM$14>$C73,BM$14-$C73<$C$5),OFFSET(Input!$BA73,0,BM$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI73,0)  +   BM73-IF(AND($B73<BN$14,BN$14-$B73<$C$5),OFFSET(Input!$BA73,0,BN$14-$B73-1),0)\n+IF(AND(BN$14>$B73,$C73>$B73,BN$14-$B73<$C$5),OFFSET(Input!$BA73,0,BN$14-$B73-1),0)*$D73   -    IF(AND(BN$14>$C73,BN$14-$C73<$C$5),OFFSET(Input!$BA73,0,BN$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ73,0)  +   BN73-IF(AND($B73<BO$14,BO$14-$B73<$C$5),OFFSET(Input!$BA73,0,BO$14-$B73-1),0)\n+IF(AND(BO$14>$B73,$C73>$B73,BO$14-$B73<$C$5),OFFSET(Input!$BA73,0,BO$14-$B73-1),0)*$D73   -    IF(AND(BO$14>$C73,BO$14-$C73<$C$5),OFFSET(Input!$BA73,0,BO$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK73,0)  +   BO73-IF(AND($B73<BP$14,BP$14-$B73<$C$5),OFFSET(Input!$BA73,0,BP$14-$B73-1),0)\n+IF(AND(BP$14>$B73,$C73>$B73,BP$14-$B73<$C$5),OFFSET(Input!$BA73,0,BP$14-$B73-1),0)*$D73   -    IF(AND(BP$14>$C73,BP$14-$C73<$C$5),OFFSET(Input!$BA73,0,BP$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL73,0)  +   BP73-IF(AND($B73<BQ$14,BQ$14-$B73<$C$5),OFFSET(Input!$BA73,0,BQ$14-$B73-1),0)\n+IF(AND(BQ$14>$B73,$C73>$B73,BQ$14-$B73<$C$5),OFFSET(Input!$BA73,0,BQ$14-$B73-1),0)*$D73   -    IF(AND(BQ$14>$C73,BQ$14-$C73<$C$5),OFFSET(Input!$BA73,0,BQ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM73,0)  +   BQ73-IF(AND($B73<BR$14,BR$14-$B73<$C$5),OFFSET(Input!$BA73,0,BR$14-$B73-1),0)\n+IF(AND(BR$14>$B73,$C73>$B73,BR$14-$B73<$C$5),OFFSET(Input!$BA73,0,BR$14-$B73-1),0)*$D73   -    IF(AND(BR$14>$C73,BR$14-$C73<$C$5),OFFSET(Input!$BA73,0,BR$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN73,0)  +   BR73-IF(AND($B73<BS$14,BS$14-$B73<$C$5),OFFSET(Input!$BA73,0,BS$14-$B73-1),0)\n+IF(AND(BS$14>$B73,$C73>$B73,BS$14-$B73<$C$5),OFFSET(Input!$BA73,0,BS$14-$B73-1),0)*$D73   -    IF(AND(BS$14>$C73,BS$14-$C73<$C$5),OFFSET(Input!$BA73,0,BS$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO73,0)  +   BS73-IF(AND($B73<BT$14,BT$14-$B73<$C$5),OFFSET(Input!$BA73,0,BT$14-$B73-1),0)\n+IF(AND(BT$14>$B73,$C73>$B73,BT$14-$B73<$C$5),OFFSET(Input!$BA73,0,BT$14-$B73-1),0)*$D73   -    IF(AND(BT$14>$C73,BT$14-$C73<$C$5),OFFSET(Input!$BA73,0,BT$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP73,0)  +   BT73-IF(AND($B73<BU$14,BU$14-$B73<$C$5),OFFSET(Input!$BA73,0,BU$14-$B73-1),0)\n+IF(AND(BU$14>$B73,$C73>$B73,BU$14-$B73<$C$5),OFFSET(Input!$BA73,0,BU$14-$B73-1),0)*$D73   -    IF(AND(BU$14>$C73,BU$14-$C73<$C$5),OFFSET(Input!$BA73,0,BU$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ73,0)  +   BU73-IF(AND($B73<BV$14,BV$14-$B73<$C$5),OFFSET(Input!$BA73,0,BV$14-$B73-1),0)\n+IF(AND(BV$14>$B73,$C73>$B73,BV$14-$B73<$C$5),OFFSET(Input!$BA73,0,BV$14-$B73-1),0)*$D73   -    IF(AND(BV$14>$C73,BV$14-$C73<$C$5),OFFSET(Input!$BA73,0,BV$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR73,0)  +   BV73-IF(AND($B73<BW$14,BW$14-$B73<$C$5),OFFSET(Input!$BA73,0,BW$14-$B73-1),0)\n+IF(AND(BW$14>$B73,$C73>$B73,BW$14-$B73<$C$5),OFFSET(Input!$BA73,0,BW$14-$B73-1),0)*$D73   -    IF(AND(BW$14>$C73,BW$14-$C73<$C$5),OFFSET(Input!$BA73,0,BW$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS73,0)  +   BW73-IF(AND($B73<BX$14,BX$14-$B73<$C$5),OFFSET(Input!$BA73,0,BX$14-$B73-1),0)\n+IF(AND(BX$14>$B73,$C73>$B73,BX$14-$B73<$C$5),OFFSET(Input!$BA73,0,BX$14-$B73-1),0)*$D73   -    IF(AND(BX$14>$C73,BX$14-$C73<$C$5),OFFSET(Input!$BA73,0,BX$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT73,0)  +   BX73-IF(AND($B73<BY$14,BY$14-$B73<$C$5),OFFSET(Input!$BA73,0,BY$14-$B73-1),0)\n+IF(AND(BY$14>$B73,$C73>$B73,BY$14-$B73<$C$5),OFFSET(Input!$BA73,0,BY$14-$B73-1),0)*$D73   -    IF(AND(BY$14>$C73,BY$14-$C73<$C$5),OFFSET(Input!$BA73,0,BY$14-$C73-1),0)*$D73","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU73,0)  +   BY73-IF(AND($B73<BZ$14,BZ$14-$B73<$C$5),OFFSET(Input!$BA73,0,BZ$14-$B73-1),0)\n+IF(AND(BZ$14>$B73,$C73>$B73,BZ$14-$B73<$C$5),OFFSET(Input!$BA73,0,BZ$14-$B73-1),0)*$D73   -    IF(AND(BZ$14>$C73,BZ$14-$C73<$C$5),OFFSET(Input!$BA73,0,BZ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV73,0)  +   BZ73-IF(AND($B73<CA$14,CA$14-$B73<$C$5),OFFSET(Input!$BA73,0,CA$14-$B73-1),0)\n+IF(AND(CA$14>$B73,$C73>$B73,CA$14-$B73<$C$5),OFFSET(Input!$BA73,0,CA$14-$B73-1),0)*$D73   -    IF(AND(CA$14>$C73,CA$14-$C73<$C$5),OFFSET(Input!$BA73,0,CA$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW73,0)  +   CA73-IF(AND($B73<CB$14,CB$14-$B73<$C$5),OFFSET(Input!$BA73,0,CB$14-$B73-1),0)\n+IF(AND(CB$14>$B73,$C73>$B73,CB$14-$B73<$C$5),OFFSET(Input!$BA73,0,CB$14-$B73-1),0)*$D73   -    IF(AND(CB$14>$C73,CB$14-$C73<$C$5),OFFSET(Input!$BA73,0,CB$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX73,0)  +   CB73-IF(AND($B73<CC$14,CC$14-$B73<$C$5),OFFSET(Input!$BA73,0,CC$14-$B73-1),0)\n+IF(AND(CC$14>$B73,$C73>$B73,CC$14-$B73<$C$5),OFFSET(Input!$BA73,0,CC$14-$B73-1),0)*$D73   -    IF(AND(CC$14>$C73,CC$14-$C73<$C$5),OFFSET(Input!$BA73,0,CC$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY73,0)  +   CC73-IF(AND($B73<CD$14,CD$14-$B73<$C$5),OFFSET(Input!$BA73,0,CD$14-$B73-1),0)\n+IF(AND(CD$14>$B73,$C73>$B73,CD$14-$B73<$C$5),OFFSET(Input!$BA73,0,CD$14-$B73-1),0)*$D73   -    IF(AND(CD$14>$C73,CD$14-$C73<$C$5),OFFSET(Input!$BA73,0,CD$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ73,0)  +   CD73-IF(AND($B73<CE$14,CE$14-$B73<$C$5),OFFSET(Input!$BA73,0,CE$14-$B73-1),0)\n+IF(AND(CE$14>$B73,$C73>$B73,CE$14-$B73<$C$5),OFFSET(Input!$BA73,0,CE$14-$B73-1),0)*$D73   -    IF(AND(CE$14>$C73,CE$14-$C73<$C$5),OFFSET(Input!$BA73,0,CE$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA73,0)  +   CE73-IF(AND($B73<CF$14,CF$14-$B73<$C$5),OFFSET(Input!$BA73,0,CF$14-$B73-1),0)\n+IF(AND(CF$14>$B73,$C73>$B73,CF$14-$B73<$C$5),OFFSET(Input!$BA73,0,CF$14-$B73-1),0)*$D73   -    IF(AND(CF$14>$C73,CF$14-$C73<$C$5),OFFSET(Input!$BA73,0,CF$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB73,0)  +   CF73-IF(AND($B73<CG$14,CG$14-$B73<$C$5),OFFSET(Input!$BA73,0,CG$14-$B73-1),0)\n+IF(AND(CG$14>$B73,$C73>$B73,CG$14-$B73<$C$5),OFFSET(Input!$BA73,0,CG$14-$B73-1),0)*$D73   -    IF(AND(CG$14>$C73,CG$14-$C73<$C$5),OFFSET(Input!$BA73,0,CG$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC73,0)  +   CG73-IF(AND($B73<CH$14,CH$14-$B73<$C$5),OFFSET(Input!$BA73,0,CH$14-$B73-1),0)\n+IF(AND(CH$14>$B73,$C73>$B73,CH$14-$B73<$C$5),OFFSET(Input!$BA73,0,CH$14-$B73-1),0)*$D73   -    IF(AND(CH$14>$C73,CH$14-$C73<$C$5),OFFSET(Input!$BA73,0,CH$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED73,0)  +   CH73-IF(AND($B73<CI$14,CI$14-$B73<$C$5),OFFSET(Input!$BA73,0,CI$14-$B73-1),0)\n+IF(AND(CI$14>$B73,$C73>$B73,CI$14-$B73<$C$5),OFFSET(Input!$BA73,0,CI$14-$B73-1),0)*$D73   -    IF(AND(CI$14>$C73,CI$14-$C73<$C$5),OFFSET(Input!$BA73,0,CI$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE73,0)  +   CI73-IF(AND($B73<CJ$14,CJ$14-$B73<$C$5),OFFSET(Input!$BA73,0,CJ$14-$B73-1),0)\n+IF(AND(CJ$14>$B73,$C73>$B73,CJ$14-$B73<$C$5),OFFSET(Input!$BA73,0,CJ$14-$B73-1),0)*$D73   -    IF(AND(CJ$14>$C73,CJ$14-$C73<$C$5),OFFSET(Input!$BA73,0,CJ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF73,0)  +   CJ73-IF(AND($B73<CK$14,CK$14-$B73<$C$5),OFFSET(Input!$BA73,0,CK$14-$B73-1),0)\n+IF(AND(CK$14>$B73,$C73>$B73,CK$14-$B73<$C$5),OFFSET(Input!$BA73,0,CK$14-$B73-1),0)*$D73   -    IF(AND(CK$14>$C73,CK$14-$C73<$C$5),OFFSET(Input!$BA73,0,CK$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG73,0)  +   CK73-IF(AND($B73<CL$14,CL$14-$B73<$C$5),OFFSET(Input!$BA73,0,CL$14-$B73-1),0)\n+IF(AND(CL$14>$B73,$C73>$B73,CL$14-$B73<$C$5),OFFSET(Input!$BA73,0,CL$14-$B73-1),0)*$D73   -    IF(AND(CL$14>$C73,CL$14-$C73<$C$5),OFFSET(Input!$BA73,0,CL$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH73,0)  +   CL73-IF(AND($B73<CM$14,CM$14-$B73<$C$5),OFFSET(Input!$BA73,0,CM$14-$B73-1),0)\n+IF(AND(CM$14>$B73,$C73>$B73,CM$14-$B73<$C$5),OFFSET(Input!$BA73,0,CM$14-$B73-1),0)*$D73   -    IF(AND(CM$14>$C73,CM$14-$C73<$C$5),OFFSET(Input!$BA73,0,CM$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI73,0)  +   CM73-IF(AND($B73<CN$14,CN$14-$B73<$C$5),OFFSET(Input!$BA73,0,CN$14-$B73-1),0)\n+IF(AND(CN$14>$B73,$C73>$B73,CN$14-$B73<$C$5),OFFSET(Input!$BA73,0,CN$14-$B73-1),0)*$D73   -    IF(AND(CN$14>$C73,CN$14-$C73<$C$5),OFFSET(Input!$BA73,0,CN$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ73,0)  +   CN73-IF(AND($B73<CO$14,CO$14-$B73<$C$5),OFFSET(Input!$BA73,0,CO$14-$B73-1),0)\n+IF(AND(CO$14>$B73,$C73>$B73,CO$14-$B73<$C$5),OFFSET(Input!$BA73,0,CO$14-$B73-1),0)*$D73   -    IF(AND(CO$14>$C73,CO$14-$C73<$C$5),OFFSET(Input!$BA73,0,CO$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK73,0)  +   CO73-IF(AND($B73<CP$14,CP$14-$B73<$C$5),OFFSET(Input!$BA73,0,CP$14-$B73-1),0)\n+IF(AND(CP$14>$B73,$C73>$B73,CP$14-$B73<$C$5),OFFSET(Input!$BA73,0,CP$14-$B73-1),0)*$D73   -    IF(AND(CP$14>$C73,CP$14-$C73<$C$5),OFFSET(Input!$BA73,0,CP$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL73,0)  +   CP73-IF(AND($B73<CQ$14,CQ$14-$B73<$C$5),OFFSET(Input!$BA73,0,CQ$14-$B73-1),0)\n+IF(AND(CQ$14>$B73,$C73>$B73,CQ$14-$B73<$C$5),OFFSET(Input!$BA73,0,CQ$14-$B73-1),0)*$D73   -    IF(AND(CQ$14>$C73,CQ$14-$C73<$C$5),OFFSET(Input!$BA73,0,CQ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM73,0)  +   CQ73-IF(AND($B73<CR$14,CR$14-$B73<$C$5),OFFSET(Input!$BA73,0,CR$14-$B73-1),0)\n+IF(AND(CR$14>$B73,$C73>$B73,CR$14-$B73<$C$5),OFFSET(Input!$BA73,0,CR$14-$B73-1),0)*$D73   -    IF(AND(CR$14>$C73,CR$14-$C73<$C$5),OFFSET(Input!$BA73,0,CR$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN73,0)  +   CR73-IF(AND($B73<CS$14,CS$14-$B73<$C$5),OFFSET(Input!$BA73,0,CS$14-$B73-1),0)\n+IF(AND(CS$14>$B73,$C73>$B73,CS$14-$B73<$C$5),OFFSET(Input!$BA73,0,CS$14-$B73-1),0)*$D73   -    IF(AND(CS$14>$C73,CS$14-$C73<$C$5),OFFSET(Input!$BA73,0,CS$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO73,0)  +   CS73-IF(AND($B73<CT$14,CT$14-$B73<$C$5),OFFSET(Input!$BA73,0,CT$14-$B73-1),0)\n+IF(AND(CT$14>$B73,$C73>$B73,CT$14-$B73<$C$5),OFFSET(Input!$BA73,0,CT$14-$B73-1),0)*$D73   -    IF(AND(CT$14>$C73,CT$14-$C73<$C$5),OFFSET(Input!$BA73,0,CT$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP73,0)  +   CT73-IF(AND($B73<CU$14,CU$14-$B73<$C$5),OFFSET(Input!$BA73,0,CU$14-$B73-1),0)\n+IF(AND(CU$14>$B73,$C73>$B73,CU$14-$B73<$C$5),OFFSET(Input!$BA73,0,CU$14-$B73-1),0)*$D73   -    IF(AND(CU$14>$C73,CU$14-$C73<$C$5),OFFSET(Input!$BA73,0,CU$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ73,0)  +   CU73-IF(AND($B73<CV$14,CV$14-$B73<$C$5),OFFSET(Input!$BA73,0,CV$14-$B73-1),0)\n+IF(AND(CV$14>$B73,$C73>$B73,CV$14-$B73<$C$5),OFFSET(Input!$BA73,0,CV$14-$B73-1),0)*$D73   -    IF(AND(CV$14>$C73,CV$14-$C73<$C$5),OFFSET(Input!$BA73,0,CV$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER73,0)  +   CV73-IF(AND($B73<CW$14,CW$14-$B73<$C$5),OFFSET(Input!$BA73,0,CW$14-$B73-1),0)\n+IF(AND(CW$14>$B73,$C73>$B73,CW$14-$B73<$C$5),OFFSET(Input!$BA73,0,CW$14-$B73-1),0)*$D73   -    IF(AND(CW$14>$C73,CW$14-$C73<$C$5),OFFSET(Input!$BA73,0,CW$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES73,0)  +   CW73-IF(AND($B73<CX$14,CX$14-$B73<$C$5),OFFSET(Input!$BA73,0,CX$14-$B73-1),0)\n+IF(AND(CX$14>$B73,$C73>$B73,CX$14-$B73<$C$5),OFFSET(Input!$BA73,0,CX$14-$B73-1),0)*$D73   -    IF(AND(CX$14>$C73,CX$14-$C73<$C$5),OFFSET(Input!$BA73,0,CX$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET73,0)  +   CX73-IF(AND($B73<CY$14,CY$14-$B73<$C$5),OFFSET(Input!$BA73,0,CY$14-$B73-1),0)\n+IF(AND(CY$14>$B73,$C73>$B73,CY$14-$B73<$C$5),OFFSET(Input!$BA73,0,CY$14-$B73-1),0)*$D73   -    IF(AND(CY$14>$C73,CY$14-$C73<$C$5),OFFSET(Input!$BA73,0,CY$14-$C73-1),0)*$D73","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU73,0)  +   CY73-IF(AND($B73<CZ$14,CZ$14-$B73<$C$5),OFFSET(Input!$BA73,0,CZ$14-$B73-1),0)\n+IF(AND(CZ$14>$B73,$C73>$B73,CZ$14-$B73<$C$5),OFFSET(Input!$BA73,0,CZ$14-$B73-1),0)*$D73   -    IF(AND(CZ$14>$C73,CZ$14-$C73<$C$5),OFFSET(Input!$BA73,0,CZ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV73,0)  +   CZ73-IF(AND($B73<DA$14,DA$14-$B73<$C$5),OFFSET(Input!$BA73,0,DA$14-$B73-1),0)\n+IF(AND(DA$14>$B73,$C73>$B73,DA$14-$B73<$C$5),OFFSET(Input!$BA73,0,DA$14-$B73-1),0)*$D73   -    IF(AND(DA$14>$C73,DA$14-$C73<$C$5),OFFSET(Input!$BA73,0,DA$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW73,0)  +   DA73-IF(AND($B73<DB$14,DB$14-$B73<$C$5),OFFSET(Input!$BA73,0,DB$14-$B73-1),0)\n+IF(AND(DB$14>$B73,$C73>$B73,DB$14-$B73<$C$5),OFFSET(Input!$BA73,0,DB$14-$B73-1),0)*$D73   -    IF(AND(DB$14>$C73,DB$14-$C73<$C$5),OFFSET(Input!$BA73,0,DB$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX73,0)  +   DB73-IF(AND($B73<DC$14,DC$14-$B73<$C$5),OFFSET(Input!$BA73,0,DC$14-$B73-1),0)\n+IF(AND(DC$14>$B73,$C73>$B73,DC$14-$B73<$C$5),OFFSET(Input!$BA73,0,DC$14-$B73-1),0)*$D73   -    IF(AND(DC$14>$C73,DC$14-$C73<$C$5),OFFSET(Input!$BA73,0,DC$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY73,0)  +   DC73-IF(AND($B73<DD$14,DD$14-$B73<$C$5),OFFSET(Input!$BA73,0,DD$14-$B73-1),0)\n+IF(AND(DD$14>$B73,$C73>$B73,DD$14-$B73<$C$5),OFFSET(Input!$BA73,0,DD$14-$B73-1),0)*$D73   -    IF(AND(DD$14>$C73,DD$14-$C73<$C$5),OFFSET(Input!$BA73,0,DD$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ73,0)  +   DD73-IF(AND($B73<DE$14,DE$14-$B73<$C$5),OFFSET(Input!$BA73,0,DE$14-$B73-1),0)\n+IF(AND(DE$14>$B73,$C73>$B73,DE$14-$B73<$C$5),OFFSET(Input!$BA73,0,DE$14-$B73-1),0)*$D73   -    IF(AND(DE$14>$C73,DE$14-$C73<$C$5),OFFSET(Input!$BA73,0,DE$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA73,0)  +   DE73-IF(AND($B73<DF$14,DF$14-$B73<$C$5),OFFSET(Input!$BA73,0,DF$14-$B73-1),0)\n+IF(AND(DF$14>$B73,$C73>$B73,DF$14-$B73<$C$5),OFFSET(Input!$BA73,0,DF$14-$B73-1),0)*$D73   -    IF(AND(DF$14>$C73,DF$14-$C73<$C$5),OFFSET(Input!$BA73,0,DF$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB73,0)  +   DF73-IF(AND($B73<DG$14,DG$14-$B73<$C$5),OFFSET(Input!$BA73,0,DG$14-$B73-1),0)\n+IF(AND(DG$14>$B73,$C73>$B73,DG$14-$B73<$C$5),OFFSET(Input!$BA73,0,DG$14-$B73-1),0)*$D73   -    IF(AND(DG$14>$C73,DG$14-$C73<$C$5),OFFSET(Input!$BA73,0,DG$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC73,0)  +   DG73-IF(AND($B73<DH$14,DH$14-$B73<$C$5),OFFSET(Input!$BA73,0,DH$14-$B73-1),0)\n+IF(AND(DH$14>$B73,$C73>$B73,DH$14-$B73<$C$5),OFFSET(Input!$BA73,0,DH$14-$B73-1),0)*$D73   -    IF(AND(DH$14>$C73,DH$14-$C73<$C$5),OFFSET(Input!$BA73,0,DH$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD73,0)  +   DH73-IF(AND($B73<DI$14,DI$14-$B73<$C$5),OFFSET(Input!$BA73,0,DI$14-$B73-1),0)\n+IF(AND(DI$14>$B73,$C73>$B73,DI$14-$B73<$C$5),OFFSET(Input!$BA73,0,DI$14-$B73-1),0)*$D73   -    IF(AND(DI$14>$C73,DI$14-$C73<$C$5),OFFSET(Input!$BA73,0,DI$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE73,0)  +   DI73-IF(AND($B73<DJ$14,DJ$14-$B73<$C$5),OFFSET(Input!$BA73,0,DJ$14-$B73-1),0)\n+IF(AND(DJ$14>$B73,$C73>$B73,DJ$14-$B73<$C$5),OFFSET(Input!$BA73,0,DJ$14-$B73-1),0)*$D73   -    IF(AND(DJ$14>$C73,DJ$14-$C73<$C$5),OFFSET(Input!$BA73,0,DJ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF73,0)  +   DJ73-IF(AND($B73<DK$14,DK$14-$B73<$C$5),OFFSET(Input!$BA73,0,DK$14-$B73-1),0)\n+IF(AND(DK$14>$B73,$C73>$B73,DK$14-$B73<$C$5),OFFSET(Input!$BA73,0,DK$14-$B73-1),0)*$D73   -    IF(AND(DK$14>$C73,DK$14-$C73<$C$5),OFFSET(Input!$BA73,0,DK$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG73,0)  +   DK73-IF(AND($B73<DL$14,DL$14-$B73<$C$5),OFFSET(Input!$BA73,0,DL$14-$B73-1),0)\n+IF(AND(DL$14>$B73,$C73>$B73,DL$14-$B73<$C$5),OFFSET(Input!$BA73,0,DL$14-$B73-1),0)*$D73   -    IF(AND(DL$14>$C73,DL$14-$C73<$C$5),OFFSET(Input!$BA73,0,DL$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH73,0)  +   DL73-IF(AND($B73<DM$14,DM$14-$B73<$C$5),OFFSET(Input!$BA73,0,DM$14-$B73-1),0)\n+IF(AND(DM$14>$B73,$C73>$B73,DM$14-$B73<$C$5),OFFSET(Input!$BA73,0,DM$14-$B73-1),0)*$D73   -    IF(AND(DM$14>$C73,DM$14-$C73<$C$5),OFFSET(Input!$BA73,0,DM$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI73,0)  +   DM73-IF(AND($B73<DN$14,DN$14-$B73<$C$5),OFFSET(Input!$BA73,0,DN$14-$B73-1),0)\n+IF(AND(DN$14>$B73,$C73>$B73,DN$14-$B73<$C$5),OFFSET(Input!$BA73,0,DN$14-$B73-1),0)*$D73   -    IF(AND(DN$14>$C73,DN$14-$C73<$C$5),OFFSET(Input!$BA73,0,DN$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ73,0)  +   DN73-IF(AND($B73<DO$14,DO$14-$B73<$C$5),OFFSET(Input!$BA73,0,DO$14-$B73-1),0)\n+IF(AND(DO$14>$B73,$C73>$B73,DO$14-$B73<$C$5),OFFSET(Input!$BA73,0,DO$14-$B73-1),0)*$D73   -    IF(AND(DO$14>$C73,DO$14-$C73<$C$5),OFFSET(Input!$BA73,0,DO$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK73,0)  +   DO73-IF(AND($B73<DP$14,DP$14-$B73<$C$5),OFFSET(Input!$BA73,0,DP$14-$B73-1),0)\n+IF(AND(DP$14>$B73,$C73>$B73,DP$14-$B73<$C$5),OFFSET(Input!$BA73,0,DP$14-$B73-1),0)*$D73   -    IF(AND(DP$14>$C73,DP$14-$C73<$C$5),OFFSET(Input!$BA73,0,DP$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL73,0)  +   DP73-IF(AND($B73<DQ$14,DQ$14-$B73<$C$5),OFFSET(Input!$BA73,0,DQ$14-$B73-1),0)\n+IF(AND(DQ$14>$B73,$C73>$B73,DQ$14-$B73<$C$5),OFFSET(Input!$BA73,0,DQ$14-$B73-1),0)*$D73   -    IF(AND(DQ$14>$C73,DQ$14-$C73<$C$5),OFFSET(Input!$BA73,0,DQ$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM73,0)  +   DQ73-IF(AND($B73<DR$14,DR$14-$B73<$C$5),OFFSET(Input!$BA73,0,DR$14-$B73-1),0)\n+IF(AND(DR$14>$B73,$C73>$B73,DR$14-$B73<$C$5),OFFSET(Input!$BA73,0,DR$14-$B73-1),0)*$D73   -    IF(AND(DR$14>$C73,DR$14-$C73<$C$5),OFFSET(Input!$BA73,0,DR$14-$C73-1),0)*$D73","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN73,0)  +   DR73-IF(AND($B73<DS$14,DS$14-$B73<$C$5),OFFSET(Input!$BA73,0,DS$14-$B73-1),0)\n+IF(AND(DS$14>$B73,$C73>$B73,DS$14-$B73<$C$5),OFFSET(Input!$BA73,0,DS$14-$B73-1),0)*$D73   -    IF(AND(DS$14>$C73,DS$14-$C73<$C$5),OFFSET(Input!$BA73,0,DS$14-$C73-1),0)*$D73","v":0}]
[{"$f":"Calcs!A100","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E100),1,Calcs!E100)*Periods,0)","v":0},{"$f":"ROUND(MAX(B100,Input!Z100*Periods),0)","v":0},{"$f":"IF(Calcs!DY100>Calcs!DZ100,IF(Input!R100<>0,Input!AC100/Input!R100,0),IF(Input!V100<>0,Input!AE100/Input!V100,0))","v":0},null,{"$f":"Input!BA100","v":0},{"$f":"IF(G$14<=$C$5,Input!BB100,0)  +   F100-IF(AND($B100<G$14,G$14-$B100<$C$5),OFFSET(Input!$BA100,0,G$14-$B100-1),0)\n+IF(AND(G$14>$B100,$C100>$B100,G$14-$B100<$C$5),OFFSET(Input!$BA100,0,G$14-$B100-1),0)*$D100   -    IF(AND(G$14>$C100,G$14-$C100<$C$5),OFFSET(Input!$BA100,0,G$14-$C100-1),0)*$D100","v":0},{"$f":"IF(H$14<=$C$5,Input!BC100,0)  +   G100-IF(AND($B100<H$14,H$14-$B100<$C$5),OFFSET(Input!$BA100,0,H$14-$B100-1),0)\n+IF(AND(H$14>$B100,$C100>$B100,H$14-$B100<$C$5),OFFSET(Input!$BA100,0,H$14-$B100-1),0)*$D100   -    IF(AND(H$14>$C100,H$14-$C100<$C$5),OFFSET(Input!$BA100,0,H$14-$C100-1),0)*$D100","v":0},{"$f":"IF(I$14<=$C$5,Input!BD100,0)  +   H100-IF(AND($B100<I$14,I$14-$B100<$C$5),OFFSET(Input!$BA100,0,I$14-$B100-1),0)\n+IF(AND(I$14>$B100,$C100>$B100,I$14-$B100<$C$5),OFFSET(Input!$BA100,0,I$14-$B100-1),0)*$D100   -    IF(AND(I$14>$C100,I$14-$C100<$C$5),OFFSET(Input!$BA100,0,I$14-$C100-1),0)*$D100","v":0},{"$f":"IF(J$14<=$C$5,Input!BE100,0)  +   I100-IF(AND($B100<J$14,J$14-$B100<$C$5),OFFSET(Input!$BA100,0,J$14-$B100-1),0)\n+IF(AND(J$14>$B100,$C100>$B100,J$14-$B100<$C$5),OFFSET(Input!$BA100,0,J$14-$B100-1),0)*$D100   -    IF(AND(J$14>$C100,J$14-$C100<$C$5),OFFSET(Input!$BA100,0,J$14-$C100-1),0)*$D100","v":0},{"$f":"IF(K$14<=$C$5,Input!BF100,0)  +   J100-IF(AND($B100<K$14,K$14-$B100<$C$5),OFFSET(Input!$BA100,0,K$14-$B100-1),0)\n+IF(AND(K$14>$B100,$C100>$B100,K$14-$B100<$C$5),OFFSET(Input!$BA100,0,K$14-$B100-1),0)*$D100   -    IF(AND(K$14>$C100,K$14-$C100<$C$5),OFFSET(Input!$BA100,0,K$14-$C100-1),0)*$D100","v":0},{"$f":"IF(L$14<=$C$5,Input!BG100,0)  +   K100-IF(AND($B100<L$14,L$14-$B100<$C$5),OFFSET(Input!$BA100,0,L$14-$B100-1),0)\n+IF(AND(L$14>$B100,$C100>$B100,L$14-$B100<$C$5),OFFSET(Input!$BA100,0,L$14-$B100-1),0)*$D100   -    IF(AND(L$14>$C100,L$14-$C100<$C$5),OFFSET(Input!$BA100,0,L$14-$C100-1),0)*$D100","v":0},{"$f":"IF(M$14<=$C$5,Input!BH100,0)  +   L100-IF(AND($B100<M$14,M$14-$B100<$C$5),OFFSET(Input!$BA100,0,M$14-$B100-1),0)\n+IF(AND(M$14>$B100,$C100>$B100,M$14-$B100<$C$5),OFFSET(Input!$BA100,0,M$14-$B100-1),0)*$D100   -    IF(AND(M$14>$C100,M$14-$C100<$C$5),OFFSET(Input!$BA100,0,M$14-$C100-1),0)*$D100","v":0},{"$f":"IF(N$14<=$C$5,Input!BI100,0)  +   M100-IF(AND($B100<N$14,N$14-$B100<$C$5),OFFSET(Input!$BA100,0,N$14-$B100-1),0)\n+IF(AND(N$14>$B100,$C100>$B100,N$14-$B100<$C$5),OFFSET(Input!$BA100,0,N$14-$B100-1),0)*$D100   -    IF(AND(N$14>$C100,N$14-$C100<$C$5),OFFSET(Input!$BA100,0,N$14-$C100-1),0)*$D100","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ100,0)  +   N100-IF(AND($B100<O$14,O$14-$B100<$C$5),OFFSET(Input!$BA100,0,O$14-$B100-1),0)\n+IF(AND(O$14>$B100,$C100>$B100,O$14-$B100<$C$5),OFFSET(Input!$BA100,0,O$14-$B100-1),0)*$D100   -    IF(AND(O$14>$C100,O$14-$C100<$C$5),OFFSET(Input!$BA100,0,O$14-$C100-1),0)*$D100","v":0},{"$f":"IF(P$14<=$C$5,Input!BK100,0)  +   O100-IF(AND($B100<P$14,P$14-$B100<$C$5),OFFSET(Input!$BA100,0,P$14-$B100-1),0)\n+IF(AND(P$14>$B100,$C100>$B100,P$14-$B100<$C$5),OFFSET(Input!$BA100,0,P$14-$B100-1),0)*$D100   -    IF(AND(P$14>$C100,P$14-$C100<$C$5),OFFSET(Input!$BA100,0,P$14-$C100-1),0)*$D100","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL100,0)  +   P100-IF(AND($B100<Q$14,Q$14-$B100<$C$5),OFFSET(Input!$BA100,0,Q$14-$B100-1),0)\n+IF(AND(Q$14>$B100,$C100>$B100,Q$14-$B100<$C$5),OFFSET(Input!$BA100,0,Q$14-$B100-1),0)*$D100   -    IF(AND(Q$14>$C100,Q$14-$C100<$C$5),OFFSET(Input!$BA100,0,Q$14-$C100-1),0)*$D100","v":0},{"$f":"IF(R$14<=$C$5,Input!BM100,0)  +   Q100-IF(AND($B100<R$14,R$14-$B100<$C$5),OFFSET(Input!$BA100,0,R$14-$B100-1),0)\n+IF(AND(R$14>$B100,$C100>$B100,R$14-$B100<$C$5),OFFSET(Input!$BA100,0,R$14-$B100-1),0)*$D100   -    IF(AND(R$14>$C100,R$14-$C100<$C$5),OFFSET(Input!$BA100,0,R$14-$C100-1),0)*$D100","v":0},{"$f":"IF(S$14<=$C$5,Input!BN100,0)  +   R100-IF(AND($B100<S$14,S$14-$B100<$C$5),OFFSET(Input!$BA100,0,S$14-$B100-1),0)\n+IF(AND(S$14>$B100,$C100>$B100,S$14-$B100<$C$5),OFFSET(Input!$BA100,0,S$14-$B100-1),0)*$D100   -    IF(AND(S$14>$C100,S$14-$C100<$C$5),OFFSET(Input!$BA100,0,S$14-$C100-1),0)*$D100","v":0},{"$f":"IF(T$14<=$C$5,Input!BO100,0)  +   S100-IF(AND($B100<T$14,T$14-$B100<$C$5),OFFSET(Input!$BA100,0,T$14-$B100-1),0)\n+IF(AND(T$14>$B100,$C100>$B100,T$14-$B100<$C$5),OFFSET(Input!$BA100,0,T$14-$B100-1),0)*$D100   -    IF(AND(T$14>$C100,T$14-$C100<$C$5),OFFSET(Input!$BA100,0,T$14-$C100-1),0)*$D100","v":0},{"$f":"IF(U$14<=$C$5,Input!BP100,0)  +   T100-IF(AND($B100<U$14,U$14-$B100<$C$5),OFFSET(Input!$BA100,0,U$14-$B100-1),0)\n+IF(AND(U$14>$B100,$C100>$B100,U$14-$B100<$C$5),OFFSET(Input!$BA100,0,U$14-$B100-1),0)*$D100   -    IF(AND(U$14>$C100,U$14-$C100<$C$5),OFFSET(Input!$BA100,0,U$14-$C100-1),0)*$D100","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ100,0)  +   U100-IF(AND($B100<V$14,V$14-$B100<$C$5),OFFSET(Input!$BA100,0,V$14-$B100-1),0)\n+IF(AND(V$14>$B100,$C100>$B100,V$14-$B100<$C$5),OFFSET(Input!$BA100,0,V$14-$B100-1),0)*$D100   -    IF(AND(V$14>$C100,V$14-$C100<$C$5),OFFSET(Input!$BA100,0,V$14-$C100-1),0)*$D100","v":0},{"$f":"IF(W$14<=$C$5,Input!BR100,0)  +   V100-IF(AND($B100<W$14,W$14-$B100<$C$5),OFFSET(Input!$BA100,0,W$14-$B100-1),0)\n+IF(AND(W$14>$B100,$C100>$B100,W$14-$B100<$C$5),OFFSET(Input!$BA100,0,W$14-$B100-1),0)*$D100   -    IF(AND(W$14>$C100,W$14-$C100<$C$5),OFFSET(Input!$BA100,0,W$14-$C100-1),0)*$D100","v":0},{"$f":"IF(X$14<=$C$5,Input!BS100,0)  +   W100-IF(AND($B100<X$14,X$14-$B100<$C$5),OFFSET(Input!$BA100,0,X$14-$B100-1),0)\n+IF(AND(X$14>$B100,$C100>$B100,X$14-$B100<$C$5),OFFSET(Input!$BA100,0,X$14-$B100-1),0)*$D100   -    IF(AND(X$14>$C100,X$14-$C100<$C$5),OFFSET(Input!$BA100,0,X$14-$C100-1),0)*$D100","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT100,0)  +   X100-IF(AND($B100<Y$14,Y$14-$B100<$C$5),OFFSET(Input!$BA100,0,Y$14-$B100-1),0)\n+IF(AND(Y$14>$B100,$C100>$B100,Y$14-$B100<$C$5),OFFSET(Input!$BA100,0,Y$14-$B100-1),0)*$D100   -    IF(AND(Y$14>$C100,Y$14-$C100<$C$5),OFFSET(Input!$BA100,0,Y$14-$C100-1),0)*$D100","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU100,0)  +   Y100-IF(AND($B100<Z$14,Z$14-$B100<$C$5),OFFSET(Input!$BA100,0,Z$14-$B100-1),0)\n+IF(AND(Z$14>$B100,$C100>$B100,Z$14-$B100<$C$5),OFFSET(Input!$BA100,0,Z$14-$B100-1),0)*$D100   -    IF(AND(Z$14>$C100,Z$14-$C100<$C$5),OFFSET(Input!$BA100,0,Z$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV100,0)  +   Z100-IF(AND($B100<AA$14,AA$14-$B100<$C$5),OFFSET(Input!$BA100,0,AA$14-$B100-1),0)\n+IF(AND(AA$14>$B100,$C100>$B100,AA$14-$B100<$C$5),OFFSET(Input!$BA100,0,AA$14-$B100-1),0)*$D100   -    IF(AND(AA$14>$C100,AA$14-$C100<$C$5),OFFSET(Input!$BA100,0,AA$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW100,0)  +   AA100-IF(AND($B100<AB$14,AB$14-$B100<$C$5),OFFSET(Input!$BA100,0,AB$14-$B100-1),0)\n+IF(AND(AB$14>$B100,$C100>$B100,AB$14-$B100<$C$5),OFFSET(Input!$BA100,0,AB$14-$B100-1),0)*$D100   -    IF(AND(AB$14>$C100,AB$14-$C100<$C$5),OFFSET(Input!$BA100,0,AB$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX100,0)  +   AB100-IF(AND($B100<AC$14,AC$14-$B100<$C$5),OFFSET(Input!$BA100,0,AC$14-$B100-1),0)\n+IF(AND(AC$14>$B100,$C100>$B100,AC$14-$B100<$C$5),OFFSET(Input!$BA100,0,AC$14-$B100-1),0)*$D100   -    IF(AND(AC$14>$C100,AC$14-$C100<$C$5),OFFSET(Input!$BA100,0,AC$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY100,0)  +   AC100-IF(AND($B100<AD$14,AD$14-$B100<$C$5),OFFSET(Input!$BA100,0,AD$14-$B100-1),0)\n+IF(AND(AD$14>$B100,$C100>$B100,AD$14-$B100<$C$5),OFFSET(Input!$BA100,0,AD$14-$B100-1),0)*$D100   -    IF(AND(AD$14>$C100,AD$14-$C100<$C$5),OFFSET(Input!$BA100,0,AD$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ100,0)  +   AD100-IF(AND($B100<AE$14,AE$14-$B100<$C$5),OFFSET(Input!$BA100,0,AE$14-$B100-1),0)\n+IF(AND(AE$14>$B100,$C100>$B100,AE$14-$B100<$C$5),OFFSET(Input!$BA100,0,AE$14-$B100-1),0)*$D100   -    IF(AND(AE$14>$C100,AE$14-$C100<$C$5),OFFSET(Input!$BA100,0,AE$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA100,0)  +   AE100-IF(AND($B100<AF$14,AF$14-$B100<$C$5),OFFSET(Input!$BA100,0,AF$14-$B100-1),0)\n+IF(AND(AF$14>$B100,$C100>$B100,AF$14-$B100<$C$5),OFFSET(Input!$BA100,0,AF$14-$B100-1),0)*$D100   -    IF(AND(AF$14>$C100,AF$14-$C100<$C$5),OFFSET(Input!$BA100,0,AF$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB100,0)  +   AF100-IF(AND($B100<AG$14,AG$14-$B100<$C$5),OFFSET(Input!$BA100,0,AG$14-$B100-1),0)\n+IF(AND(AG$14>$B100,$C100>$B100,AG$14-$B100<$C$5),OFFSET(Input!$BA100,0,AG$14-$B100-1),0)*$D100   -    IF(AND(AG$14>$C100,AG$14-$C100<$C$5),OFFSET(Input!$BA100,0,AG$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC100,0)  +   AG100-IF(AND($B100<AH$14,AH$14-$B100<$C$5),OFFSET(Input!$BA100,0,AH$14-$B100-1),0)\n+IF(AND(AH$14>$B100,$C100>$B100,AH$14-$B100<$C$5),OFFSET(Input!$BA100,0,AH$14-$B100-1),0)*$D100   -    IF(AND(AH$14>$C100,AH$14-$C100<$C$5),OFFSET(Input!$BA100,0,AH$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD100,0)  +   AH100-IF(AND($B100<AI$14,AI$14-$B100<$C$5),OFFSET(Input!$BA100,0,AI$14-$B100-1),0)\n+IF(AND(AI$14>$B100,$C100>$B100,AI$14-$B100<$C$5),OFFSET(Input!$BA100,0,AI$14-$B100-1),0)*$D100   -    IF(AND(AI$14>$C100,AI$14-$C100<$C$5),OFFSET(Input!$BA100,0,AI$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE100,0)  +   AI100-IF(AND($B100<AJ$14,AJ$14-$B100<$C$5),OFFSET(Input!$BA100,0,AJ$14-$B100-1),0)\n+IF(AND(AJ$14>$B100,$C100>$B100,AJ$14-$B100<$C$5),OFFSET(Input!$BA100,0,AJ$14-$B100-1),0)*$D100   -    IF(AND(AJ$14>$C100,AJ$14-$C100<$C$5),OFFSET(Input!$BA100,0,AJ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF100,0)  +   AJ100-IF(AND($B100<AK$14,AK$14-$B100<$C$5),OFFSET(Input!$BA100,0,AK$14-$B100-1),0)\n+IF(AND(AK$14>$B100,$C100>$B100,AK$14-$B100<$C$5),OFFSET(Input!$BA100,0,AK$14-$B100-1),0)*$D100   -    IF(AND(AK$14>$C100,AK$14-$C100<$C$5),OFFSET(Input!$BA100,0,AK$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG100,0)  +   AK100-IF(AND($B100<AL$14,AL$14-$B100<$C$5),OFFSET(Input!$BA100,0,AL$14-$B100-1),0)\n+IF(AND(AL$14>$B100,$C100>$B100,AL$14-$B100<$C$5),OFFSET(Input!$BA100,0,AL$14-$B100-1),0)*$D100   -    IF(AND(AL$14>$C100,AL$14-$C100<$C$5),OFFSET(Input!$BA100,0,AL$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH100,0)  +   AL100-IF(AND($B100<AM$14,AM$14-$B100<$C$5),OFFSET(Input!$BA100,0,AM$14-$B100-1),0)\n+IF(AND(AM$14>$B100,$C100>$B100,AM$14-$B100<$C$5),OFFSET(Input!$BA100,0,AM$14-$B100-1),0)*$D100   -    IF(AND(AM$14>$C100,AM$14-$C100<$C$5),OFFSET(Input!$BA100,0,AM$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI100,0)  +   AM100-IF(AND($B100<AN$14,AN$14-$B100<$C$5),OFFSET(Input!$BA100,0,AN$14-$B100-1),0)\n+IF(AND(AN$14>$B100,$C100>$B100,AN$14-$B100<$C$5),OFFSET(Input!$BA100,0,AN$14-$B100-1),0)*$D100   -    IF(AND(AN$14>$C100,AN$14-$C100<$C$5),OFFSET(Input!$BA100,0,AN$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ100,0)  +   AN100-IF(AND($B100<AO$14,AO$14-$B100<$C$5),OFFSET(Input!$BA100,0,AO$14-$B100-1),0)\n+IF(AND(AO$14>$B100,$C100>$B100,AO$14-$B100<$C$5),OFFSET(Input!$BA100,0,AO$14-$B100-1),0)*$D100   -    IF(AND(AO$14>$C100,AO$14-$C100<$C$5),OFFSET(Input!$BA100,0,AO$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK100,0)  +   AO100-IF(AND($B100<AP$14,AP$14-$B100<$C$5),OFFSET(Input!$BA100,0,AP$14-$B100-1),0)\n+IF(AND(AP$14>$B100,$C100>$B100,AP$14-$B100<$C$5),OFFSET(Input!$BA100,0,AP$14-$B100-1),0)*$D100   -    IF(AND(AP$14>$C100,AP$14-$C100<$C$5),OFFSET(Input!$BA100,0,AP$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL100,0)  +   AP100-IF(AND($B100<AQ$14,AQ$14-$B100<$C$5),OFFSET(Input!$BA100,0,AQ$14-$B100-1),0)\n+IF(AND(AQ$14>$B100,$C100>$B100,AQ$14-$B100<$C$5),OFFSET(Input!$BA100,0,AQ$14-$B100-1),0)*$D100   -    IF(AND(AQ$14>$C100,AQ$14-$C100<$C$5),OFFSET(Input!$BA100,0,AQ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM100,0)  +   AQ100-IF(AND($B100<AR$14,AR$14-$B100<$C$5),OFFSET(Input!$BA100,0,AR$14-$B100-1),0)\n+IF(AND(AR$14>$B100,$C100>$B100,AR$14-$B100<$C$5),OFFSET(Input!$BA100,0,AR$14-$B100-1),0)*$D100   -    IF(AND(AR$14>$C100,AR$14-$C100<$C$5),OFFSET(Input!$BA100,0,AR$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN100,0)  +   AR100-IF(AND($B100<AS$14,AS$14-$B100<$C$5),OFFSET(Input!$BA100,0,AS$14-$B100-1),0)\n+IF(AND(AS$14>$B100,$C100>$B100,AS$14-$B100<$C$5),OFFSET(Input!$BA100,0,AS$14-$B100-1),0)*$D100   -    IF(AND(AS$14>$C100,AS$14-$C100<$C$5),OFFSET(Input!$BA100,0,AS$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO100,0)  +   AS100-IF(AND($B100<AT$14,AT$14-$B100<$C$5),OFFSET(Input!$BA100,0,AT$14-$B100-1),0)\n+IF(AND(AT$14>$B100,$C100>$B100,AT$14-$B100<$C$5),OFFSET(Input!$BA100,0,AT$14-$B100-1),0)*$D100   -    IF(AND(AT$14>$C100,AT$14-$C100<$C$5),OFFSET(Input!$BA100,0,AT$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP100,0)  +   AT100-IF(AND($B100<AU$14,AU$14-$B100<$C$5),OFFSET(Input!$BA100,0,AU$14-$B100-1),0)\n+IF(AND(AU$14>$B100,$C100>$B100,AU$14-$B100<$C$5),OFFSET(Input!$BA100,0,AU$14-$B100-1),0)*$D100   -    IF(AND(AU$14>$C100,AU$14-$C100<$C$5),OFFSET(Input!$BA100,0,AU$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ100,0)  +   AU100-IF(AND($B100<AV$14,AV$14-$B100<$C$5),OFFSET(Input!$BA100,0,AV$14-$B100-1),0)\n+IF(AND(AV$14>$B100,$C100>$B100,AV$14-$B100<$C$5),OFFSET(Input!$BA100,0,AV$14-$B100-1),0)*$D100   -    IF(AND(AV$14>$C100,AV$14-$C100<$C$5),OFFSET(Input!$BA100,0,AV$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR100,0)  +   AV100-IF(AND($B100<AW$14,AW$14-$B100<$C$5),OFFSET(Input!$BA100,0,AW$14-$B100-1),0)\n+IF(AND(AW$14>$B100,$C100>$B100,AW$14-$B100<$C$5),OFFSET(Input!$BA100,0,AW$14-$B100-1),0)*$D100   -    IF(AND(AW$14>$C100,AW$14-$C100<$C$5),OFFSET(Input!$BA100,0,AW$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS100,0)  +   AW100-IF(AND($B100<AX$14,AX$14-$B100<$C$5),OFFSET(Input!$BA100,0,AX$14-$B100-1),0)\n+IF(AND(AX$14>$B100,$C100>$B100,AX$14-$B100<$C$5),OFFSET(Input!$BA100,0,AX$14-$B100-1),0)*$D100   -    IF(AND(AX$14>$C100,AX$14-$C100<$C$5),OFFSET(Input!$BA100,0,AX$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT100,0)  +   AX100-IF(AND($B100<AY$14,AY$14-$B100<$C$5),OFFSET(Input!$BA100,0,AY$14-$B100-1),0)\n+IF(AND(AY$14>$B100,$C100>$B100,AY$14-$B100<$C$5),OFFSET(Input!$BA100,0,AY$14-$B100-1),0)*$D100   -    IF(AND(AY$14>$C100,AY$14-$C100<$C$5),OFFSET(Input!$BA100,0,AY$14-$C100-1),0)*$D100","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU100,0)  +   AY100-IF(AND($B100<AZ$14,AZ$14-$B100<$C$5),OFFSET(Input!$BA100,0,AZ$14-$B100-1),0)\n+IF(AND(AZ$14>$B100,$C100>$B100,AZ$14-$B100<$C$5),OFFSET(Input!$BA100,0,AZ$14-$B100-1),0)*$D100   -    IF(AND(AZ$14>$C100,AZ$14-$C100<$C$5),OFFSET(Input!$BA100,0,AZ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV100,0)  +   AZ100-IF(AND($B100<BA$14,BA$14-$B100<$C$5),OFFSET(Input!$BA100,0,BA$14-$B100-1),0)\n+IF(AND(BA$14>$B100,$C100>$B100,BA$14-$B100<$C$5),OFFSET(Input!$BA100,0,BA$14-$B100-1),0)*$D100   -    IF(AND(BA$14>$C100,BA$14-$C100<$C$5),OFFSET(Input!$BA100,0,BA$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW100,0)  +   BA100-IF(AND($B100<BB$14,BB$14-$B100<$C$5),OFFSET(Input!$BA100,0,BB$14-$B100-1),0)\n+IF(AND(BB$14>$B100,$C100>$B100,BB$14-$B100<$C$5),OFFSET(Input!$BA100,0,BB$14-$B100-1),0)*$D100   -    IF(AND(BB$14>$C100,BB$14-$C100<$C$5),OFFSET(Input!$BA100,0,BB$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX100,0)  +   BB100-IF(AND($B100<BC$14,BC$14-$B100<$C$5),OFFSET(Input!$BA100,0,BC$14-$B100-1),0)\n+IF(AND(BC$14>$B100,$C100>$B100,BC$14-$B100<$C$5),OFFSET(Input!$BA100,0,BC$14-$B100-1),0)*$D100   -    IF(AND(BC$14>$C100,BC$14-$C100<$C$5),OFFSET(Input!$BA100,0,BC$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY100,0)  +   BC100-IF(AND($B100<BD$14,BD$14-$B100<$C$5),OFFSET(Input!$BA100,0,BD$14-$B100-1),0)\n+IF(AND(BD$14>$B100,$C100>$B100,BD$14-$B100<$C$5),OFFSET(Input!$BA100,0,BD$14-$B100-1),0)*$D100   -    IF(AND(BD$14>$C100,BD$14-$C100<$C$5),OFFSET(Input!$BA100,0,BD$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ100,0)  +   BD100-IF(AND($B100<BE$14,BE$14-$B100<$C$5),OFFSET(Input!$BA100,0,BE$14-$B100-1),0)\n+IF(AND(BE$14>$B100,$C100>$B100,BE$14-$B100<$C$5),OFFSET(Input!$BA100,0,BE$14-$B100-1),0)*$D100   -    IF(AND(BE$14>$C100,BE$14-$C100<$C$5),OFFSET(Input!$BA100,0,BE$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA100,0)  +   BE100-IF(AND($B100<BF$14,BF$14-$B100<$C$5),OFFSET(Input!$BA100,0,BF$14-$B100-1),0)\n+IF(AND(BF$14>$B100,$C100>$B100,BF$14-$B100<$C$5),OFFSET(Input!$BA100,0,BF$14-$B100-1),0)*$D100   -    IF(AND(BF$14>$C100,BF$14-$C100<$C$5),OFFSET(Input!$BA100,0,BF$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB100,0)  +   BF100-IF(AND($B100<BG$14,BG$14-$B100<$C$5),OFFSET(Input!$BA100,0,BG$14-$B100-1),0)\n+IF(AND(BG$14>$B100,$C100>$B100,BG$14-$B100<$C$5),OFFSET(Input!$BA100,0,BG$14-$B100-1),0)*$D100   -    IF(AND(BG$14>$C100,BG$14-$C100<$C$5),OFFSET(Input!$BA100,0,BG$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC100,0)  +   BG100-IF(AND($B100<BH$14,BH$14-$B100<$C$5),OFFSET(Input!$BA100,0,BH$14-$B100-1),0)\n+IF(AND(BH$14>$B100,$C100>$B100,BH$14-$B100<$C$5),OFFSET(Input!$BA100,0,BH$14-$B100-1),0)*$D100   -    IF(AND(BH$14>$C100,BH$14-$C100<$C$5),OFFSET(Input!$BA100,0,BH$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD100,0)  +   BH100-IF(AND($B100<BI$14,BI$14-$B100<$C$5),OFFSET(Input!$BA100,0,BI$14-$B100-1),0)\n+IF(AND(BI$14>$B100,$C100>$B100,BI$14-$B100<$C$5),OFFSET(Input!$BA100,0,BI$14-$B100-1),0)*$D100   -    IF(AND(BI$14>$C100,BI$14-$C100<$C$5),OFFSET(Input!$BA100,0,BI$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE100,0)  +   BI100-IF(AND($B100<BJ$14,BJ$14-$B100<$C$5),OFFSET(Input!$BA100,0,BJ$14-$B100-1),0)\n+IF(AND(BJ$14>$B100,$C100>$B100,BJ$14-$B100<$C$5),OFFSET(Input!$BA100,0,BJ$14-$B100-1),0)*$D100   -    IF(AND(BJ$14>$C100,BJ$14-$C100<$C$5),OFFSET(Input!$BA100,0,BJ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF100,0)  +   BJ100-IF(AND($B100<BK$14,BK$14-$B100<$C$5),OFFSET(Input!$BA100,0,BK$14-$B100-1),0)\n+IF(AND(BK$14>$B100,$C100>$B100,BK$14-$B100<$C$5),OFFSET(Input!$BA100,0,BK$14-$B100-1),0)*$D100   -    IF(AND(BK$14>$C100,BK$14-$C100<$C$5),OFFSET(Input!$BA100,0,BK$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG100,0)  +   BK100-IF(AND($B100<BL$14,BL$14-$B100<$C$5),OFFSET(Input!$BA100,0,BL$14-$B100-1),0)\n+IF(AND(BL$14>$B100,$C100>$B100,BL$14-$B100<$C$5),OFFSET(Input!$BA100,0,BL$14-$B100-1),0)*$D100   -    IF(AND(BL$14>$C100,BL$14-$C100<$C$5),OFFSET(Input!$BA100,0,BL$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH100,0)  +   BL100-IF(AND($B100<BM$14,BM$14-$B100<$C$5),OFFSET(Input!$BA100,0,BM$14-$B100-1),0)\n+IF(AND(BM$14>$B100,$C100>$B100,BM$14-$B100<$C$5),OFFSET(Input!$BA100,0,BM$14-$B100-1),0)*$D100   -    IF(AND(BM$14>$C100,BM$14-$C100<$C$5),OFFSET(Input!$BA100,0,BM$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI100,0)  +   BM100-IF(AND($B100<BN$14,BN$14-$B100<$C$5),OFFSET(Input!$BA100,0,BN$14-$B100-1),0)\n+IF(AND(BN$14>$B100,$C100>$B100,BN$14-$B100<$C$5),OFFSET(Input!$BA100,0,BN$14-$B100-1),0)*$D100   -    IF(AND(BN$14>$C100,BN$14-$C100<$C$5),OFFSET(Input!$BA100,0,BN$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ100,0)  +   BN100-IF(AND($B100<BO$14,BO$14-$B100<$C$5),OFFSET(Input!$BA100,0,BO$14-$B100-1),0)\n+IF(AND(BO$14>$B100,$C100>$B100,BO$14-$B100<$C$5),OFFSET(Input!$BA100,0,BO$14-$B100-1),0)*$D100   -    IF(AND(BO$14>$C100,BO$14-$C100<$C$5),OFFSET(Input!$BA100,0,BO$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK100,0)  +   BO100-IF(AND($B100<BP$14,BP$14-$B100<$C$5),OFFSET(Input!$BA100,0,BP$14-$B100-1),0)\n+IF(AND(BP$14>$B100,$C100>$B100,BP$14-$B100<$C$5),OFFSET(Input!$BA100,0,BP$14-$B100-1),0)*$D100   -    IF(AND(BP$14>$C100,BP$14-$C100<$C$5),OFFSET(Input!$BA100,0,BP$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL100,0)  +   BP100-IF(AND($B100<BQ$14,BQ$14-$B100<$C$5),OFFSET(Input!$BA100,0,BQ$14-$B100-1),0)\n+IF(AND(BQ$14>$B100,$C100>$B100,BQ$14-$B100<$C$5),OFFSET(Input!$BA100,0,BQ$14-$B100-1),0)*$D100   -    IF(AND(BQ$14>$C100,BQ$14-$C100<$C$5),OFFSET(Input!$BA100,0,BQ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM100,0)  +   BQ100-IF(AND($B100<BR$14,BR$14-$B100<$C$5),OFFSET(Input!$BA100,0,BR$14-$B100-1),0)\n+IF(AND(BR$14>$B100,$C100>$B100,BR$14-$B100<$C$5),OFFSET(Input!$BA100,0,BR$14-$B100-1),0)*$D100   -    IF(AND(BR$14>$C100,BR$14-$C100<$C$5),OFFSET(Input!$BA100,0,BR$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN100,0)  +   BR100-IF(AND($B100<BS$14,BS$14-$B100<$C$5),OFFSET(Input!$BA100,0,BS$14-$B100-1),0)\n+IF(AND(BS$14>$B100,$C100>$B100,BS$14-$B100<$C$5),OFFSET(Input!$BA100,0,BS$14-$B100-1),0)*$D100   -    IF(AND(BS$14>$C100,BS$14-$C100<$C$5),OFFSET(Input!$BA100,0,BS$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO100,0)  +   BS100-IF(AND($B100<BT$14,BT$14-$B100<$C$5),OFFSET(Input!$BA100,0,BT$14-$B100-1),0)\n+IF(AND(BT$14>$B100,$C100>$B100,BT$14-$B100<$C$5),OFFSET(Input!$BA100,0,BT$14-$B100-1),0)*$D100   -    IF(AND(BT$14>$C100,BT$14-$C100<$C$5),OFFSET(Input!$BA100,0,BT$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP100,0)  +   BT100-IF(AND($B100<BU$14,BU$14-$B100<$C$5),OFFSET(Input!$BA100,0,BU$14-$B100-1),0)\n+IF(AND(BU$14>$B100,$C100>$B100,BU$14-$B100<$C$5),OFFSET(Input!$BA100,0,BU$14-$B100-1),0)*$D100   -    IF(AND(BU$14>$C100,BU$14-$C100<$C$5),OFFSET(Input!$BA100,0,BU$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ100,0)  +   BU100-IF(AND($B100<BV$14,BV$14-$B100<$C$5),OFFSET(Input!$BA100,0,BV$14-$B100-1),0)\n+IF(AND(BV$14>$B100,$C100>$B100,BV$14-$B100<$C$5),OFFSET(Input!$BA100,0,BV$14-$B100-1),0)*$D100   -    IF(AND(BV$14>$C100,BV$14-$C100<$C$5),OFFSET(Input!$BA100,0,BV$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR100,0)  +   BV100-IF(AND($B100<BW$14,BW$14-$B100<$C$5),OFFSET(Input!$BA100,0,BW$14-$B100-1),0)\n+IF(AND(BW$14>$B100,$C100>$B100,BW$14-$B100<$C$5),OFFSET(Input!$BA100,0,BW$14-$B100-1),0)*$D100   -    IF(AND(BW$14>$C100,BW$14-$C100<$C$5),OFFSET(Input!$BA100,0,BW$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS100,0)  +   BW100-IF(AND($B100<BX$14,BX$14-$B100<$C$5),OFFSET(Input!$BA100,0,BX$14-$B100-1),0)\n+IF(AND(BX$14>$B100,$C100>$B100,BX$14-$B100<$C$5),OFFSET(Input!$BA100,0,BX$14-$B100-1),0)*$D100   -    IF(AND(BX$14>$C100,BX$14-$C100<$C$5),OFFSET(Input!$BA100,0,BX$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT100,0)  +   BX100-IF(AND($B100<BY$14,BY$14-$B100<$C$5),OFFSET(Input!$BA100,0,BY$14-$B100-1),0)\n+IF(AND(BY$14>$B100,$C100>$B100,BY$14-$B100<$C$5),OFFSET(Input!$BA100,0,BY$14-$B100-1),0)*$D100   -    IF(AND(BY$14>$C100,BY$14-$C100<$C$5),OFFSET(Input!$BA100,0,BY$14-$C100-1),0)*$D100","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU100,0)  +   BY100-IF(AND($B100<BZ$14,BZ$14-$B100<$C$5),OFFSET(Input!$BA100,0,BZ$14-$B100-1),0)\n+IF(AND(BZ$14>$B100,$C100>$B100,BZ$14-$B100<$C$5),OFFSET(Input!$BA100,0,BZ$14-$B100-1),0)*$D100   -    IF(AND(BZ$14>$C100,BZ$14-$C100<$C$5),OFFSET(Input!$BA100,0,BZ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV100,0)  +   BZ100-IF(AND($B100<CA$14,CA$14-$B100<$C$5),OFFSET(Input!$BA100,0,CA$14-$B100-1),0)\n+IF(AND(CA$14>$B100,$C100>$B100,CA$14-$B100<$C$5),OFFSET(Input!$BA100,0,CA$14-$B100-1),0)*$D100   -    IF(AND(CA$14>$C100,CA$14-$C100<$C$5),OFFSET(Input!$BA100,0,CA$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW100,0)  +   CA100-IF(AND($B100<CB$14,CB$14-$B100<$C$5),OFFSET(Input!$BA100,0,CB$14-$B100-1),0)\n+IF(AND(CB$14>$B100,$C100>$B100,CB$14-$B100<$C$5),OFFSET(Input!$BA100,0,CB$14-$B100-1),0)*$D100   -    IF(AND(CB$14>$C100,CB$14-$C100<$C$5),OFFSET(Input!$BA100,0,CB$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX100,0)  +   CB100-IF(AND($B100<CC$14,CC$14-$B100<$C$5),OFFSET(Input!$BA100,0,CC$14-$B100-1),0)\n+IF(AND(CC$14>$B100,$C100>$B100,CC$14-$B100<$C$5),OFFSET(Input!$BA100,0,CC$14-$B100-1),0)*$D100   -    IF(AND(CC$14>$C100,CC$14-$C100<$C$5),OFFSET(Input!$BA100,0,CC$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY100,0)  +   CC100-IF(AND($B100<CD$14,CD$14-$B100<$C$5),OFFSET(Input!$BA100,0,CD$14-$B100-1),0)\n+IF(AND(CD$14>$B100,$C100>$B100,CD$14-$B100<$C$5),OFFSET(Input!$BA100,0,CD$14-$B100-1),0)*$D100   -    IF(AND(CD$14>$C100,CD$14-$C100<$C$5),OFFSET(Input!$BA100,0,CD$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ100,0)  +   CD100-IF(AND($B100<CE$14,CE$14-$B100<$C$5),OFFSET(Input!$BA100,0,CE$14-$B100-1),0)\n+IF(AND(CE$14>$B100,$C100>$B100,CE$14-$B100<$C$5),OFFSET(Input!$BA100,0,CE$14-$B100-1),0)*$D100   -    IF(AND(CE$14>$C100,CE$14-$C100<$C$5),OFFSET(Input!$BA100,0,CE$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA100,0)  +   CE100-IF(AND($B100<CF$14,CF$14-$B100<$C$5),OFFSET(Input!$BA100,0,CF$14-$B100-1),0)\n+IF(AND(CF$14>$B100,$C100>$B100,CF$14-$B100<$C$5),OFFSET(Input!$BA100,0,CF$14-$B100-1),0)*$D100   -    IF(AND(CF$14>$C100,CF$14-$C100<$C$5),OFFSET(Input!$BA100,0,CF$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB100,0)  +   CF100-IF(AND($B100<CG$14,CG$14-$B100<$C$5),OFFSET(Input!$BA100,0,CG$14-$B100-1),0)\n+IF(AND(CG$14>$B100,$C100>$B100,CG$14-$B100<$C$5),OFFSET(Input!$BA100,0,CG$14-$B100-1),0)*$D100   -    IF(AND(CG$14>$C100,CG$14-$C100<$C$5),OFFSET(Input!$BA100,0,CG$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC100,0)  +   CG100-IF(AND($B100<CH$14,CH$14-$B100<$C$5),OFFSET(Input!$BA100,0,CH$14-$B100-1),0)\n+IF(AND(CH$14>$B100,$C100>$B100,CH$14-$B100<$C$5),OFFSET(Input!$BA100,0,CH$14-$B100-1),0)*$D100   -    IF(AND(CH$14>$C100,CH$14-$C100<$C$5),OFFSET(Input!$BA100,0,CH$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED100,0)  +   CH100-IF(AND($B100<CI$14,CI$14-$B100<$C$5),OFFSET(Input!$BA100,0,CI$14-$B100-1),0)\n+IF(AND(CI$14>$B100,$C100>$B100,CI$14-$B100<$C$5),OFFSET(Input!$BA100,0,CI$14-$B100-1),0)*$D100   -    IF(AND(CI$14>$C100,CI$14-$C100<$C$5),OFFSET(Input!$BA100,0,CI$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE100,0)  +   CI100-IF(AND($B100<CJ$14,CJ$14-$B100<$C$5),OFFSET(Input!$BA100,0,CJ$14-$B100-1),0)\n+IF(AND(CJ$14>$B100,$C100>$B100,CJ$14-$B100<$C$5),OFFSET(Input!$BA100,0,CJ$14-$B100-1),0)*$D100   -    IF(AND(CJ$14>$C100,CJ$14-$C100<$C$5),OFFSET(Input!$BA100,0,CJ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF100,0)  +   CJ100-IF(AND($B100<CK$14,CK$14-$B100<$C$5),OFFSET(Input!$BA100,0,CK$14-$B100-1),0)\n+IF(AND(CK$14>$B100,$C100>$B100,CK$14-$B100<$C$5),OFFSET(Input!$BA100,0,CK$14-$B100-1),0)*$D100   -    IF(AND(CK$14>$C100,CK$14-$C100<$C$5),OFFSET(Input!$BA100,0,CK$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG100,0)  +   CK100-IF(AND($B100<CL$14,CL$14-$B100<$C$5),OFFSET(Input!$BA100,0,CL$14-$B100-1),0)\n+IF(AND(CL$14>$B100,$C100>$B100,CL$14-$B100<$C$5),OFFSET(Input!$BA100,0,CL$14-$B100-1),0)*$D100   -    IF(AND(CL$14>$C100,CL$14-$C100<$C$5),OFFSET(Input!$BA100,0,CL$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH100,0)  +   CL100-IF(AND($B100<CM$14,CM$14-$B100<$C$5),OFFSET(Input!$BA100,0,CM$14-$B100-1),0)\n+IF(AND(CM$14>$B100,$C100>$B100,CM$14-$B100<$C$5),OFFSET(Input!$BA100,0,CM$14-$B100-1),0)*$D100   -    IF(AND(CM$14>$C100,CM$14-$C100<$C$5),OFFSET(Input!$BA100,0,CM$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI100,0)  +   CM100-IF(AND($B100<CN$14,CN$14-$B100<$C$5),OFFSET(Input!$BA100,0,CN$14-$B100-1),0)\n+IF(AND(CN$14>$B100,$C100>$B100,CN$14-$B100<$C$5),OFFSET(Input!$BA100,0,CN$14-$B100-1),0)*$D100   -    IF(AND(CN$14>$C100,CN$14-$C100<$C$5),OFFSET(Input!$BA100,0,CN$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ100,0)  +   CN100-IF(AND($B100<CO$14,CO$14-$B100<$C$5),OFFSET(Input!$BA100,0,CO$14-$B100-1),0)\n+IF(AND(CO$14>$B100,$C100>$B100,CO$14-$B100<$C$5),OFFSET(Input!$BA100,0,CO$14-$B100-1),0)*$D100   -    IF(AND(CO$14>$C100,CO$14-$C100<$C$5),OFFSET(Input!$BA100,0,CO$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK100,0)  +   CO100-IF(AND($B100<CP$14,CP$14-$B100<$C$5),OFFSET(Input!$BA100,0,CP$14-$B100-1),0)\n+IF(AND(CP$14>$B100,$C100>$B100,CP$14-$B100<$C$5),OFFSET(Input!$BA100,0,CP$14-$B100-1),0)*$D100   -    IF(AND(CP$14>$C100,CP$14-$C100<$C$5),OFFSET(Input!$BA100,0,CP$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL100,0)  +   CP100-IF(AND($B100<CQ$14,CQ$14-$B100<$C$5),OFFSET(Input!$BA100,0,CQ$14-$B100-1),0)\n+IF(AND(CQ$14>$B100,$C100>$B100,CQ$14-$B100<$C$5),OFFSET(Input!$BA100,0,CQ$14-$B100-1),0)*$D100   -    IF(AND(CQ$14>$C100,CQ$14-$C100<$C$5),OFFSET(Input!$BA100,0,CQ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM100,0)  +   CQ100-IF(AND($B100<CR$14,CR$14-$B100<$C$5),OFFSET(Input!$BA100,0,CR$14-$B100-1),0)\n+IF(AND(CR$14>$B100,$C100>$B100,CR$14-$B100<$C$5),OFFSET(Input!$BA100,0,CR$14-$B100-1),0)*$D100   -    IF(AND(CR$14>$C100,CR$14-$C100<$C$5),OFFSET(Input!$BA100,0,CR$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN100,0)  +   CR100-IF(AND($B100<CS$14,CS$14-$B100<$C$5),OFFSET(Input!$BA100,0,CS$14-$B100-1),0)\n+IF(AND(CS$14>$B100,$C100>$B100,CS$14-$B100<$C$5),OFFSET(Input!$BA100,0,CS$14-$B100-1),0)*$D100   -    IF(AND(CS$14>$C100,CS$14-$C100<$C$5),OFFSET(Input!$BA100,0,CS$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO100,0)  +   CS100-IF(AND($B100<CT$14,CT$14-$B100<$C$5),OFFSET(Input!$BA100,0,CT$14-$B100-1),0)\n+IF(AND(CT$14>$B100,$C100>$B100,CT$14-$B100<$C$5),OFFSET(Input!$BA100,0,CT$14-$B100-1),0)*$D100   -    IF(AND(CT$14>$C100,CT$14-$C100<$C$5),OFFSET(Input!$BA100,0,CT$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP100,0)  +   CT100-IF(AND($B100<CU$14,CU$14-$B100<$C$5),OFFSET(Input!$BA100,0,CU$14-$B100-1),0)\n+IF(AND(CU$14>$B100,$C100>$B100,CU$14-$B100<$C$5),OFFSET(Input!$BA100,0,CU$14-$B100-1),0)*$D100   -    IF(AND(CU$14>$C100,CU$14-$C100<$C$5),OFFSET(Input!$BA100,0,CU$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ100,0)  +   CU100-IF(AND($B100<CV$14,CV$14-$B100<$C$5),OFFSET(Input!$BA100,0,CV$14-$B100-1),0)\n+IF(AND(CV$14>$B100,$C100>$B100,CV$14-$B100<$C$5),OFFSET(Input!$BA100,0,CV$14-$B100-1),0)*$D100   -    IF(AND(CV$14>$C100,CV$14-$C100<$C$5),OFFSET(Input!$BA100,0,CV$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER100,0)  +   CV100-IF(AND($B100<CW$14,CW$14-$B100<$C$5),OFFSET(Input!$BA100,0,CW$14-$B100-1),0)\n+IF(AND(CW$14>$B100,$C100>$B100,CW$14-$B100<$C$5),OFFSET(Input!$BA100,0,CW$14-$B100-1),0)*$D100   -    IF(AND(CW$14>$C100,CW$14-$C100<$C$5),OFFSET(Input!$BA100,0,CW$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES100,0)  +   CW100-IF(AND($B100<CX$14,CX$14-$B100<$C$5),OFFSET(Input!$BA100,0,CX$14-$B100-1),0)\n+IF(AND(CX$14>$B100,$C100>$B100,CX$14-$B100<$C$5),OFFSET(Input!$BA100,0,CX$14-$B100-1),0)*$D100   -    IF(AND(CX$14>$C100,CX$14-$C100<$C$5),OFFSET(Input!$BA100,0,CX$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET100,0)  +   CX100-IF(AND($B100<CY$14,CY$14-$B100<$C$5),OFFSET(Input!$BA100,0,CY$14-$B100-1),0)\n+IF(AND(CY$14>$B100,$C100>$B100,CY$14-$B100<$C$5),OFFSET(Input!$BA100,0,CY$14-$B100-1),0)*$D100   -    IF(AND(CY$14>$C100,CY$14-$C100<$C$5),OFFSET(Input!$BA100,0,CY$14-$C100-1),0)*$D100","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU100,0)  +   CY100-IF(AND($B100<CZ$14,CZ$14-$B100<$C$5),OFFSET(Input!$BA100,0,CZ$14-$B100-1),0)\n+IF(AND(CZ$14>$B100,$C100>$B100,CZ$14-$B100<$C$5),OFFSET(Input!$BA100,0,CZ$14-$B100-1),0)*$D100   -    IF(AND(CZ$14>$C100,CZ$14-$C100<$C$5),OFFSET(Input!$BA100,0,CZ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV100,0)  +   CZ100-IF(AND($B100<DA$14,DA$14-$B100<$C$5),OFFSET(Input!$BA100,0,DA$14-$B100-1),0)\n+IF(AND(DA$14>$B100,$C100>$B100,DA$14-$B100<$C$5),OFFSET(Input!$BA100,0,DA$14-$B100-1),0)*$D100   -    IF(AND(DA$14>$C100,DA$14-$C100<$C$5),OFFSET(Input!$BA100,0,DA$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW100,0)  +   DA100-IF(AND($B100<DB$14,DB$14-$B100<$C$5),OFFSET(Input!$BA100,0,DB$14-$B100-1),0)\n+IF(AND(DB$14>$B100,$C100>$B100,DB$14-$B100<$C$5),OFFSET(Input!$BA100,0,DB$14-$B100-1),0)*$D100   -    IF(AND(DB$14>$C100,DB$14-$C100<$C$5),OFFSET(Input!$BA100,0,DB$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX100,0)  +   DB100-IF(AND($B100<DC$14,DC$14-$B100<$C$5),OFFSET(Input!$BA100,0,DC$14-$B100-1),0)\n+IF(AND(DC$14>$B100,$C100>$B100,DC$14-$B100<$C$5),OFFSET(Input!$BA100,0,DC$14-$B100-1),0)*$D100   -    IF(AND(DC$14>$C100,DC$14-$C100<$C$5),OFFSET(Input!$BA100,0,DC$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY100,0)  +   DC100-IF(AND($B100<DD$14,DD$14-$B100<$C$5),OFFSET(Input!$BA100,0,DD$14-$B100-1),0)\n+IF(AND(DD$14>$B100,$C100>$B100,DD$14-$B100<$C$5),OFFSET(Input!$BA100,0,DD$14-$B100-1),0)*$D100   -    IF(AND(DD$14>$C100,DD$14-$C100<$C$5),OFFSET(Input!$BA100,0,DD$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ100,0)  +   DD100-IF(AND($B100<DE$14,DE$14-$B100<$C$5),OFFSET(Input!$BA100,0,DE$14-$B100-1),0)\n+IF(AND(DE$14>$B100,$C100>$B100,DE$14-$B100<$C$5),OFFSET(Input!$BA100,0,DE$14-$B100-1),0)*$D100   -    IF(AND(DE$14>$C100,DE$14-$C100<$C$5),OFFSET(Input!$BA100,0,DE$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA100,0)  +   DE100-IF(AND($B100<DF$14,DF$14-$B100<$C$5),OFFSET(Input!$BA100,0,DF$14-$B100-1),0)\n+IF(AND(DF$14>$B100,$C100>$B100,DF$14-$B100<$C$5),OFFSET(Input!$BA100,0,DF$14-$B100-1),0)*$D100   -    IF(AND(DF$14>$C100,DF$14-$C100<$C$5),OFFSET(Input!$BA100,0,DF$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB100,0)  +   DF100-IF(AND($B100<DG$14,DG$14-$B100<$C$5),OFFSET(Input!$BA100,0,DG$14-$B100-1),0)\n+IF(AND(DG$14>$B100,$C100>$B100,DG$14-$B100<$C$5),OFFSET(Input!$BA100,0,DG$14-$B100-1),0)*$D100   -    IF(AND(DG$14>$C100,DG$14-$C100<$C$5),OFFSET(Input!$BA100,0,DG$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC100,0)  +   DG100-IF(AND($B100<DH$14,DH$14-$B100<$C$5),OFFSET(Input!$BA100,0,DH$14-$B100-1),0)\n+IF(AND(DH$14>$B100,$C100>$B100,DH$14-$B100<$C$5),OFFSET(Input!$BA100,0,DH$14-$B100-1),0)*$D100   -    IF(AND(DH$14>$C100,DH$14-$C100<$C$5),OFFSET(Input!$BA100,0,DH$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD100,0)  +   DH100-IF(AND($B100<DI$14,DI$14-$B100<$C$5),OFFSET(Input!$BA100,0,DI$14-$B100-1),0)\n+IF(AND(DI$14>$B100,$C100>$B100,DI$14-$B100<$C$5),OFFSET(Input!$BA100,0,DI$14-$B100-1),0)*$D100   -    IF(AND(DI$14>$C100,DI$14-$C100<$C$5),OFFSET(Input!$BA100,0,DI$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE100,0)  +   DI100-IF(AND($B100<DJ$14,DJ$14-$B100<$C$5),OFFSET(Input!$BA100,0,DJ$14-$B100-1),0)\n+IF(AND(DJ$14>$B100,$C100>$B100,DJ$14-$B100<$C$5),OFFSET(Input!$BA100,0,DJ$14-$B100-1),0)*$D100   -    IF(AND(DJ$14>$C100,DJ$14-$C100<$C$5),OFFSET(Input!$BA100,0,DJ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF100,0)  +   DJ100-IF(AND($B100<DK$14,DK$14-$B100<$C$5),OFFSET(Input!$BA100,0,DK$14-$B100-1),0)\n+IF(AND(DK$14>$B100,$C100>$B100,DK$14-$B100<$C$5),OFFSET(Input!$BA100,0,DK$14-$B100-1),0)*$D100   -    IF(AND(DK$14>$C100,DK$14-$C100<$C$5),OFFSET(Input!$BA100,0,DK$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG100,0)  +   DK100-IF(AND($B100<DL$14,DL$14-$B100<$C$5),OFFSET(Input!$BA100,0,DL$14-$B100-1),0)\n+IF(AND(DL$14>$B100,$C100>$B100,DL$14-$B100<$C$5),OFFSET(Input!$BA100,0,DL$14-$B100-1),0)*$D100   -    IF(AND(DL$14>$C100,DL$14-$C100<$C$5),OFFSET(Input!$BA100,0,DL$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH100,0)  +   DL100-IF(AND($B100<DM$14,DM$14-$B100<$C$5),OFFSET(Input!$BA100,0,DM$14-$B100-1),0)\n+IF(AND(DM$14>$B100,$C100>$B100,DM$14-$B100<$C$5),OFFSET(Input!$BA100,0,DM$14-$B100-1),0)*$D100   -    IF(AND(DM$14>$C100,DM$14-$C100<$C$5),OFFSET(Input!$BA100,0,DM$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI100,0)  +   DM100-IF(AND($B100<DN$14,DN$14-$B100<$C$5),OFFSET(Input!$BA100,0,DN$14-$B100-1),0)\n+IF(AND(DN$14>$B100,$C100>$B100,DN$14-$B100<$C$5),OFFSET(Input!$BA100,0,DN$14-$B100-1),0)*$D100   -    IF(AND(DN$14>$C100,DN$14-$C100<$C$5),OFFSET(Input!$BA100,0,DN$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ100,0)  +   DN100-IF(AND($B100<DO$14,DO$14-$B100<$C$5),OFFSET(Input!$BA100,0,DO$14-$B100-1),0)\n+IF(AND(DO$14>$B100,$C100>$B100,DO$14-$B100<$C$5),OFFSET(Input!$BA100,0,DO$14-$B100-1),0)*$D100   -    IF(AND(DO$14>$C100,DO$14-$C100<$C$5),OFFSET(Input!$BA100,0,DO$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK100,0)  +   DO100-IF(AND($B100<DP$14,DP$14-$B100<$C$5),OFFSET(Input!$BA100,0,DP$14-$B100-1),0)\n+IF(AND(DP$14>$B100,$C100>$B100,DP$14-$B100<$C$5),OFFSET(Input!$BA100,0,DP$14-$B100-1),0)*$D100   -    IF(AND(DP$14>$C100,DP$14-$C100<$C$5),OFFSET(Input!$BA100,0,DP$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL100,0)  +   DP100-IF(AND($B100<DQ$14,DQ$14-$B100<$C$5),OFFSET(Input!$BA100,0,DQ$14-$B100-1),0)\n+IF(AND(DQ$14>$B100,$C100>$B100,DQ$14-$B100<$C$5),OFFSET(Input!$BA100,0,DQ$14-$B100-1),0)*$D100   -    IF(AND(DQ$14>$C100,DQ$14-$C100<$C$5),OFFSET(Input!$BA100,0,DQ$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM100,0)  +   DQ100-IF(AND($B100<DR$14,DR$14-$B100<$C$5),OFFSET(Input!$BA100,0,DR$14-$B100-1),0)\n+IF(AND(DR$14>$B100,$C100>$B100,DR$14-$B100<$C$5),OFFSET(Input!$BA100,0,DR$14-$B100-1),0)*$D100   -    IF(AND(DR$14>$C100,DR$14-$C100<$C$5),OFFSET(Input!$BA100,0,DR$14-$C100-1),0)*$D100","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN100,0)  +   DR100-IF(AND($B100<DS$14,DS$14-$B100<$C$5),OFFSET(Input!$BA100,0,DS$14-$B100-1),0)\n+IF(AND(DS$14>$B100,$C100>$B100,DS$14-$B100<$C$5),OFFSET(Input!$BA100,0,DS$14-$B100-1),0)*$D100   -    IF(AND(DS$14>$C100,DS$14-$C100<$C$5),OFFSET(Input!$BA100,0,DS$14-$C100-1),0)*$D100","v":0}]
[{"$f":"Calcs!A138","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E138),1,Calcs!E138)*Periods,0)","v":0},{"$f":"ROUND(MAX(B138,Input!Z138*Periods),0)","v":0},{"$f":"IF(Calcs!DY138>Calcs!DZ138,IF(Input!R138<>0,Input!AC138/Input!R138,0),IF(Input!V138<>0,Input!AE138/Input!V138,0))","v":0},null,{"$f":"Input!BA138","v":0},{"$f":"IF(G$14<=$C$5,Input!BB138,0)  +   F138-IF(AND($B138<G$14,G$14-$B138<$C$5),OFFSET(Input!$BA138,0,G$14-$B138-1),0)\n+IF(AND(G$14>$B138,$C138>$B138,G$14-$B138<$C$5),OFFSET(Input!$BA138,0,G$14-$B138-1),0)*$D138   -    IF(AND(G$14>$C138,G$14-$C138<$C$5),OFFSET(Input!$BA138,0,G$14-$C138-1),0)*$D138","v":0},{"$f":"IF(H$14<=$C$5,Input!BC138,0)  +   G138-IF(AND($B138<H$14,H$14-$B138<$C$5),OFFSET(Input!$BA138,0,H$14-$B138-1),0)\n+IF(AND(H$14>$B138,$C138>$B138,H$14-$B138<$C$5),OFFSET(Input!$BA138,0,H$14-$B138-1),0)*$D138   -    IF(AND(H$14>$C138,H$14-$C138<$C$5),OFFSET(Input!$BA138,0,H$14-$C138-1),0)*$D138","v":0},{"$f":"IF(I$14<=$C$5,Input!BD138,0)  +   H138-IF(AND($B138<I$14,I$14-$B138<$C$5),OFFSET(Input!$BA138,0,I$14-$B138-1),0)\n+IF(AND(I$14>$B138,$C138>$B138,I$14-$B138<$C$5),OFFSET(Input!$BA138,0,I$14-$B138-1),0)*$D138   -    IF(AND(I$14>$C138,I$14-$C138<$C$5),OFFSET(Input!$BA138,0,I$14-$C138-1),0)*$D138","v":0},{"$f":"IF(J$14<=$C$5,Input!BE138,0)  +   I138-IF(AND($B138<J$14,J$14-$B138<$C$5),OFFSET(Input!$BA138,0,J$14-$B138-1),0)\n+IF(AND(J$14>$B138,$C138>$B138,J$14-$B138<$C$5),OFFSET(Input!$BA138,0,J$14-$B138-1),0)*$D138   -    IF(AND(J$14>$C138,J$14-$C138<$C$5),OFFSET(Input!$BA138,0,J$14-$C138-1),0)*$D138","v":0},{"$f":"IF(K$14<=$C$5,Input!BF138,0)  +   J138-IF(AND($B138<K$14,K$14-$B138<$C$5),OFFSET(Input!$BA138,0,K$14-$B138-1),0)\n+IF(AND(K$14>$B138,$C138>$B138,K$14-$B138<$C$5),OFFSET(Input!$BA138,0,K$14-$B138-1),0)*$D138   -    IF(AND(K$14>$C138,K$14-$C138<$C$5),OFFSET(Input!$BA138,0,K$14-$C138-1),0)*$D138","v":0},{"$f":"IF(L$14<=$C$5,Input!BG138,0)  +   K138-IF(AND($B138<L$14,L$14-$B138<$C$5),OFFSET(Input!$BA138,0,L$14-$B138-1),0)\n+IF(AND(L$14>$B138,$C138>$B138,L$14-$B138<$C$5),OFFSET(Input!$BA138,0,L$14-$B138-1),0)*$D138   -    IF(AND(L$14>$C138,L$14-$C138<$C$5),OFFSET(Input!$BA138,0,L$14-$C138-1),0)*$D138","v":0},{"$f":"IF(M$14<=$C$5,Input!BH138,0)  +   L138-IF(AND($B138<M$14,M$14-$B138<$C$5),OFFSET(Input!$BA138,0,M$14-$B138-1),0)\n+IF(AND(M$14>$B138,$C138>$B138,M$14-$B138<$C$5),OFFSET(Input!$BA138,0,M$14-$B138-1),0)*$D138   -    IF(AND(M$14>$C138,M$14-$C138<$C$5),OFFSET(Input!$BA138,0,M$14-$C138-1),0)*$D138","v":0},{"$f":"IF(N$14<=$C$5,Input!BI138,0)  +   M138-IF(AND($B138<N$14,N$14-$B138<$C$5),OFFSET(Input!$BA138,0,N$14-$B138-1),0)\n+IF(AND(N$14>$B138,$C138>$B138,N$14-$B138<$C$5),OFFSET(Input!$BA138,0,N$14-$B138-1),0)*$D138   -    IF(AND(N$14>$C138,N$14-$C138<$C$5),OFFSET(Input!$BA138,0,N$14-$C138-1),0)*$D138","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ138,0)  +   N138-IF(AND($B138<O$14,O$14-$B138<$C$5),OFFSET(Input!$BA138,0,O$14-$B138-1),0)\n+IF(AND(O$14>$B138,$C138>$B138,O$14-$B138<$C$5),OFFSET(Input!$BA138,0,O$14-$B138-1),0)*$D138   -    IF(AND(O$14>$C138,O$14-$C138<$C$5),OFFSET(Input!$BA138,0,O$14-$C138-1),0)*$D138","v":0},{"$f":"IF(P$14<=$C$5,Input!BK138,0)  +   O138-IF(AND($B138<P$14,P$14-$B138<$C$5),OFFSET(Input!$BA138,0,P$14-$B138-1),0)\n+IF(AND(P$14>$B138,$C138>$B138,P$14-$B138<$C$5),OFFSET(Input!$BA138,0,P$14-$B138-1),0)*$D138   -    IF(AND(P$14>$C138,P$14-$C138<$C$5),OFFSET(Input!$BA138,0,P$14-$C138-1),0)*$D138","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL138,0)  +   P138-IF(AND($B138<Q$14,Q$14-$B138<$C$5),OFFSET(Input!$BA138,0,Q$14-$B138-1),0)\n+IF(AND(Q$14>$B138,$C138>$B138,Q$14-$B138<$C$5),OFFSET(Input!$BA138,0,Q$14-$B138-1),0)*$D138   -    IF(AND(Q$14>$C138,Q$14-$C138<$C$5),OFFSET(Input!$BA138,0,Q$14-$C138-1),0)*$D138","v":0},{"$f":"IF(R$14<=$C$5,Input!BM138,0)  +   Q138-IF(AND($B138<R$14,R$14-$B138<$C$5),OFFSET(Input!$BA138,0,R$14-$B138-1),0)\n+IF(AND(R$14>$B138,$C138>$B138,R$14-$B138<$C$5),OFFSET(Input!$BA138,0,R$14-$B138-1),0)*$D138   -    IF(AND(R$14>$C138,R$14-$C138<$C$5),OFFSET(Input!$BA138,0,R$14-$C138-1),0)*$D138","v":0},{"$f":"IF(S$14<=$C$5,Input!BN138,0)  +   R138-IF(AND($B138<S$14,S$14-$B138<$C$5),OFFSET(Input!$BA138,0,S$14-$B138-1),0)\n+IF(AND(S$14>$B138,$C138>$B138,S$14-$B138<$C$5),OFFSET(Input!$BA138,0,S$14-$B138-1),0)*$D138   -    IF(AND(S$14>$C138,S$14-$C138<$C$5),OFFSET(Input!$BA138,0,S$14-$C138-1),0)*$D138","v":0},{"$f":"IF(T$14<=$C$5,Input!BO138,0)  +   S138-IF(AND($B138<T$14,T$14-$B138<$C$5),OFFSET(Input!$BA138,0,T$14-$B138-1),0)\n+IF(AND(T$14>$B138,$C138>$B138,T$14-$B138<$C$5),OFFSET(Input!$BA138,0,T$14-$B138-1),0)*$D138   -    IF(AND(T$14>$C138,T$14-$C138<$C$5),OFFSET(Input!$BA138,0,T$14-$C138-1),0)*$D138","v":0},{"$f":"IF(U$14<=$C$5,Input!BP138,0)  +   T138-IF(AND($B138<U$14,U$14-$B138<$C$5),OFFSET(Input!$BA138,0,U$14-$B138-1),0)\n+IF(AND(U$14>$B138,$C138>$B138,U$14-$B138<$C$5),OFFSET(Input!$BA138,0,U$14-$B138-1),0)*$D138   -    IF(AND(U$14>$C138,U$14-$C138<$C$5),OFFSET(Input!$BA138,0,U$14-$C138-1),0)*$D138","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ138,0)  +   U138-IF(AND($B138<V$14,V$14-$B138<$C$5),OFFSET(Input!$BA138,0,V$14-$B138-1),0)\n+IF(AND(V$14>$B138,$C138>$B138,V$14-$B138<$C$5),OFFSET(Input!$BA138,0,V$14-$B138-1),0)*$D138   -    IF(AND(V$14>$C138,V$14-$C138<$C$5),OFFSET(Input!$BA138,0,V$14-$C138-1),0)*$D138","v":0},{"$f":"IF(W$14<=$C$5,Input!BR138,0)  +   V138-IF(AND($B138<W$14,W$14-$B138<$C$5),OFFSET(Input!$BA138,0,W$14-$B138-1),0)\n+IF(AND(W$14>$B138,$C138>$B138,W$14-$B138<$C$5),OFFSET(Input!$BA138,0,W$14-$B138-1),0)*$D138   -    IF(AND(W$14>$C138,W$14-$C138<$C$5),OFFSET(Input!$BA138,0,W$14-$C138-1),0)*$D138","v":0},{"$f":"IF(X$14<=$C$5,Input!BS138,0)  +   W138-IF(AND($B138<X$14,X$14-$B138<$C$5),OFFSET(Input!$BA138,0,X$14-$B138-1),0)\n+IF(AND(X$14>$B138,$C138>$B138,X$14-$B138<$C$5),OFFSET(Input!$BA138,0,X$14-$B138-1),0)*$D138   -    IF(AND(X$14>$C138,X$14-$C138<$C$5),OFFSET(Input!$BA138,0,X$14-$C138-1),0)*$D138","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT138,0)  +   X138-IF(AND($B138<Y$14,Y$14-$B138<$C$5),OFFSET(Input!$BA138,0,Y$14-$B138-1),0)\n+IF(AND(Y$14>$B138,$C138>$B138,Y$14-$B138<$C$5),OFFSET(Input!$BA138,0,Y$14-$B138-1),0)*$D138   -    IF(AND(Y$14>$C138,Y$14-$C138<$C$5),OFFSET(Input!$BA138,0,Y$14-$C138-1),0)*$D138","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU138,0)  +   Y138-IF(AND($B138<Z$14,Z$14-$B138<$C$5),OFFSET(Input!$BA138,0,Z$14-$B138-1),0)\n+IF(AND(Z$14>$B138,$C138>$B138,Z$14-$B138<$C$5),OFFSET(Input!$BA138,0,Z$14-$B138-1),0)*$D138   -    IF(AND(Z$14>$C138,Z$14-$C138<$C$5),OFFSET(Input!$BA138,0,Z$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV138,0)  +   Z138-IF(AND($B138<AA$14,AA$14-$B138<$C$5),OFFSET(Input!$BA138,0,AA$14-$B138-1),0)\n+IF(AND(AA$14>$B138,$C138>$B138,AA$14-$B138<$C$5),OFFSET(Input!$BA138,0,AA$14-$B138-1),0)*$D138   -    IF(AND(AA$14>$C138,AA$14-$C138<$C$5),OFFSET(Input!$BA138,0,AA$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW138,0)  +   AA138-IF(AND($B138<AB$14,AB$14-$B138<$C$5),OFFSET(Input!$BA138,0,AB$14-$B138-1),0)\n+IF(AND(AB$14>$B138,$C138>$B138,AB$14-$B138<$C$5),OFFSET(Input!$BA138,0,AB$14-$B138-1),0)*$D138   -    IF(AND(AB$14>$C138,AB$14-$C138<$C$5),OFFSET(Input!$BA138,0,AB$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX138,0)  +   AB138-IF(AND($B138<AC$14,AC$14-$B138<$C$5),OFFSET(Input!$BA138,0,AC$14-$B138-1),0)\n+IF(AND(AC$14>$B138,$C138>$B138,AC$14-$B138<$C$5),OFFSET(Input!$BA138,0,AC$14-$B138-1),0)*$D138   -    IF(AND(AC$14>$C138,AC$14-$C138<$C$5),OFFSET(Input!$BA138,0,AC$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY138,0)  +   AC138-IF(AND($B138<AD$14,AD$14-$B138<$C$5),OFFSET(Input!$BA138,0,AD$14-$B138-1),0)\n+IF(AND(AD$14>$B138,$C138>$B138,AD$14-$B138<$C$5),OFFSET(Input!$BA138,0,AD$14-$B138-1),0)*$D138   -    IF(AND(AD$14>$C138,AD$14-$C138<$C$5),OFFSET(Input!$BA138,0,AD$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ138,0)  +   AD138-IF(AND($B138<AE$14,AE$14-$B138<$C$5),OFFSET(Input!$BA138,0,AE$14-$B138-1),0)\n+IF(AND(AE$14>$B138,$C138>$B138,AE$14-$B138<$C$5),OFFSET(Input!$BA138,0,AE$14-$B138-1),0)*$D138   -    IF(AND(AE$14>$C138,AE$14-$C138<$C$5),OFFSET(Input!$BA138,0,AE$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA138,0)  +   AE138-IF(AND($B138<AF$14,AF$14-$B138<$C$5),OFFSET(Input!$BA138,0,AF$14-$B138-1),0)\n+IF(AND(AF$14>$B138,$C138>$B138,AF$14-$B138<$C$5),OFFSET(Input!$BA138,0,AF$14-$B138-1),0)*$D138   -    IF(AND(AF$14>$C138,AF$14-$C138<$C$5),OFFSET(Input!$BA138,0,AF$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB138,0)  +   AF138-IF(AND($B138<AG$14,AG$14-$B138<$C$5),OFFSET(Input!$BA138,0,AG$14-$B138-1),0)\n+IF(AND(AG$14>$B138,$C138>$B138,AG$14-$B138<$C$5),OFFSET(Input!$BA138,0,AG$14-$B138-1),0)*$D138   -    IF(AND(AG$14>$C138,AG$14-$C138<$C$5),OFFSET(Input!$BA138,0,AG$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC138,0)  +   AG138-IF(AND($B138<AH$14,AH$14-$B138<$C$5),OFFSET(Input!$BA138,0,AH$14-$B138-1),0)\n+IF(AND(AH$14>$B138,$C138>$B138,AH$14-$B138<$C$5),OFFSET(Input!$BA138,0,AH$14-$B138-1),0)*$D138   -    IF(AND(AH$14>$C138,AH$14-$C138<$C$5),OFFSET(Input!$BA138,0,AH$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD138,0)  +   AH138-IF(AND($B138<AI$14,AI$14-$B138<$C$5),OFFSET(Input!$BA138,0,AI$14-$B138-1),0)\n+IF(AND(AI$14>$B138,$C138>$B138,AI$14-$B138<$C$5),OFFSET(Input!$BA138,0,AI$14-$B138-1),0)*$D138   -    IF(AND(AI$14>$C138,AI$14-$C138<$C$5),OFFSET(Input!$BA138,0,AI$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE138,0)  +   AI138-IF(AND($B138<AJ$14,AJ$14-$B138<$C$5),OFFSET(Input!$BA138,0,AJ$14-$B138-1),0)\n+IF(AND(AJ$14>$B138,$C138>$B138,AJ$14-$B138<$C$5),OFFSET(Input!$BA138,0,AJ$14-$B138-1),0)*$D138   -    IF(AND(AJ$14>$C138,AJ$14-$C138<$C$5),OFFSET(Input!$BA138,0,AJ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF138,0)  +   AJ138-IF(AND($B138<AK$14,AK$14-$B138<$C$5),OFFSET(Input!$BA138,0,AK$14-$B138-1),0)\n+IF(AND(AK$14>$B138,$C138>$B138,AK$14-$B138<$C$5),OFFSET(Input!$BA138,0,AK$14-$B138-1),0)*$D138   -    IF(AND(AK$14>$C138,AK$14-$C138<$C$5),OFFSET(Input!$BA138,0,AK$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG138,0)  +   AK138-IF(AND($B138<AL$14,AL$14-$B138<$C$5),OFFSET(Input!$BA138,0,AL$14-$B138-1),0)\n+IF(AND(AL$14>$B138,$C138>$B138,AL$14-$B138<$C$5),OFFSET(Input!$BA138,0,AL$14-$B138-1),0)*$D138   -    IF(AND(AL$14>$C138,AL$14-$C138<$C$5),OFFSET(Input!$BA138,0,AL$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH138,0)  +   AL138-IF(AND($B138<AM$14,AM$14-$B138<$C$5),OFFSET(Input!$BA138,0,AM$14-$B138-1),0)\n+IF(AND(AM$14>$B138,$C138>$B138,AM$14-$B138<$C$5),OFFSET(Input!$BA138,0,AM$14-$B138-1),0)*$D138   -    IF(AND(AM$14>$C138,AM$14-$C138<$C$5),OFFSET(Input!$BA138,0,AM$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI138,0)  +   AM138-IF(AND($B138<AN$14,AN$14-$B138<$C$5),OFFSET(Input!$BA138,0,AN$14-$B138-1),0)\n+IF(AND(AN$14>$B138,$C138>$B138,AN$14-$B138<$C$5),OFFSET(Input!$BA138,0,AN$14-$B138-1),0)*$D138   -    IF(AND(AN$14>$C138,AN$14-$C138<$C$5),OFFSET(Input!$BA138,0,AN$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ138,0)  +   AN138-IF(AND($B138<AO$14,AO$14-$B138<$C$5),OFFSET(Input!$BA138,0,AO$14-$B138-1),0)\n+IF(AND(AO$14>$B138,$C138>$B138,AO$14-$B138<$C$5),OFFSET(Input!$BA138,0,AO$14-$B138-1),0)*$D138   -    IF(AND(AO$14>$C138,AO$14-$C138<$C$5),OFFSET(Input!$BA138,0,AO$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK138,0)  +   AO138-IF(AND($B138<AP$14,AP$14-$B138<$C$5),OFFSET(Input!$BA138,0,AP$14-$B138-1),0)\n+IF(AND(AP$14>$B138,$C138>$B138,AP$14-$B138<$C$5),OFFSET(Input!$BA138,0,AP$14-$B138-1),0)*$D138   -    IF(AND(AP$14>$C138,AP$14-$C138<$C$5),OFFSET(Input!$BA138,0,AP$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL138,0)  +   AP138-IF(AND($B138<AQ$14,AQ$14-$B138<$C$5),OFFSET(Input!$BA138,0,AQ$14-$B138-1),0)\n+IF(AND(AQ$14>$B138,$C138>$B138,AQ$14-$B138<$C$5),OFFSET(Input!$BA138,0,AQ$14-$B138-1),0)*$D138   -    IF(AND(AQ$14>$C138,AQ$14-$C138<$C$5),OFFSET(Input!$BA138,0,AQ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM138,0)  +   AQ138-IF(AND($B138<AR$14,AR$14-$B138<$C$5),OFFSET(Input!$BA138,0,AR$14-$B138-1),0)\n+IF(AND(AR$14>$B138,$C138>$B138,AR$14-$B138<$C$5),OFFSET(Input!$BA138,0,AR$14-$B138-1),0)*$D138   -    IF(AND(AR$14>$C138,AR$14-$C138<$C$5),OFFSET(Input!$BA138,0,AR$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN138,0)  +   AR138-IF(AND($B138<AS$14,AS$14-$B138<$C$5),OFFSET(Input!$BA138,0,AS$14-$B138-1),0)\n+IF(AND(AS$14>$B138,$C138>$B138,AS$14-$B138<$C$5),OFFSET(Input!$BA138,0,AS$14-$B138-1),0)*$D138   -    IF(AND(AS$14>$C138,AS$14-$C138<$C$5),OFFSET(Input!$BA138,0,AS$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO138,0)  +   AS138-IF(AND($B138<AT$14,AT$14-$B138<$C$5),OFFSET(Input!$BA138,0,AT$14-$B138-1),0)\n+IF(AND(AT$14>$B138,$C138>$B138,AT$14-$B138<$C$5),OFFSET(Input!$BA138,0,AT$14-$B138-1),0)*$D138   -    IF(AND(AT$14>$C138,AT$14-$C138<$C$5),OFFSET(Input!$BA138,0,AT$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP138,0)  +   AT138-IF(AND($B138<AU$14,AU$14-$B138<$C$5),OFFSET(Input!$BA138,0,AU$14-$B138-1),0)\n+IF(AND(AU$14>$B138,$C138>$B138,AU$14-$B138<$C$5),OFFSET(Input!$BA138,0,AU$14-$B138-1),0)*$D138   -    IF(AND(AU$14>$C138,AU$14-$C138<$C$5),OFFSET(Input!$BA138,0,AU$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ138,0)  +   AU138-IF(AND($B138<AV$14,AV$14-$B138<$C$5),OFFSET(Input!$BA138,0,AV$14-$B138-1),0)\n+IF(AND(AV$14>$B138,$C138>$B138,AV$14-$B138<$C$5),OFFSET(Input!$BA138,0,AV$14-$B138-1),0)*$D138   -    IF(AND(AV$14>$C138,AV$14-$C138<$C$5),OFFSET(Input!$BA138,0,AV$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR138,0)  +   AV138-IF(AND($B138<AW$14,AW$14-$B138<$C$5),OFFSET(Input!$BA138,0,AW$14-$B138-1),0)\n+IF(AND(AW$14>$B138,$C138>$B138,AW$14-$B138<$C$5),OFFSET(Input!$BA138,0,AW$14-$B138-1),0)*$D138   -    IF(AND(AW$14>$C138,AW$14-$C138<$C$5),OFFSET(Input!$BA138,0,AW$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS138,0)  +   AW138-IF(AND($B138<AX$14,AX$14-$B138<$C$5),OFFSET(Input!$BA138,0,AX$14-$B138-1),0)\n+IF(AND(AX$14>$B138,$C138>$B138,AX$14-$B138<$C$5),OFFSET(Input!$BA138,0,AX$14-$B138-1),0)*$D138   -    IF(AND(AX$14>$C138,AX$14-$C138<$C$5),OFFSET(Input!$BA138,0,AX$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT138,0)  +   AX138-IF(AND($B138<AY$14,AY$14-$B138<$C$5),OFFSET(Input!$BA138,0,AY$14-$B138-1),0)\n+IF(AND(AY$14>$B138,$C138>$B138,AY$14-$B138<$C$5),OFFSET(Input!$BA138,0,AY$14-$B138-1),0)*$D138   -    IF(AND(AY$14>$C138,AY$14-$C138<$C$5),OFFSET(Input!$BA138,0,AY$14-$C138-1),0)*$D138","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU138,0)  +   AY138-IF(AND($B138<AZ$14,AZ$14-$B138<$C$5),OFFSET(Input!$BA138,0,AZ$14-$B138-1),0)\n+IF(AND(AZ$14>$B138,$C138>$B138,AZ$14-$B138<$C$5),OFFSET(Input!$BA138,0,AZ$14-$B138-1),0)*$D138   -    IF(AND(AZ$14>$C138,AZ$14-$C138<$C$5),OFFSET(Input!$BA138,0,AZ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV138,0)  +   AZ138-IF(AND($B138<BA$14,BA$14-$B138<$C$5),OFFSET(Input!$BA138,0,BA$14-$B138-1),0)\n+IF(AND(BA$14>$B138,$C138>$B138,BA$14-$B138<$C$5),OFFSET(Input!$BA138,0,BA$14-$B138-1),0)*$D138   -    IF(AND(BA$14>$C138,BA$14-$C138<$C$5),OFFSET(Input!$BA138,0,BA$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW138,0)  +   BA138-IF(AND($B138<BB$14,BB$14-$B138<$C$5),OFFSET(Input!$BA138,0,BB$14-$B138-1),0)\n+IF(AND(BB$14>$B138,$C138>$B138,BB$14-$B138<$C$5),OFFSET(Input!$BA138,0,BB$14-$B138-1),0)*$D138   -    IF(AND(BB$14>$C138,BB$14-$C138<$C$5),OFFSET(Input!$BA138,0,BB$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX138,0)  +   BB138-IF(AND($B138<BC$14,BC$14-$B138<$C$5),OFFSET(Input!$BA138,0,BC$14-$B138-1),0)\n+IF(AND(BC$14>$B138,$C138>$B138,BC$14-$B138<$C$5),OFFSET(Input!$BA138,0,BC$14-$B138-1),0)*$D138   -    IF(AND(BC$14>$C138,BC$14-$C138<$C$5),OFFSET(Input!$BA138,0,BC$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY138,0)  +   BC138-IF(AND($B138<BD$14,BD$14-$B138<$C$5),OFFSET(Input!$BA138,0,BD$14-$B138-1),0)\n+IF(AND(BD$14>$B138,$C138>$B138,BD$14-$B138<$C$5),OFFSET(Input!$BA138,0,BD$14-$B138-1),0)*$D138   -    IF(AND(BD$14>$C138,BD$14-$C138<$C$5),OFFSET(Input!$BA138,0,BD$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ138,0)  +   BD138-IF(AND($B138<BE$14,BE$14-$B138<$C$5),OFFSET(Input!$BA138,0,BE$14-$B138-1),0)\n+IF(AND(BE$14>$B138,$C138>$B138,BE$14-$B138<$C$5),OFFSET(Input!$BA138,0,BE$14-$B138-1),0)*$D138   -    IF(AND(BE$14>$C138,BE$14-$C138<$C$5),OFFSET(Input!$BA138,0,BE$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA138,0)  +   BE138-IF(AND($B138<BF$14,BF$14-$B138<$C$5),OFFSET(Input!$BA138,0,BF$14-$B138-1),0)\n+IF(AND(BF$14>$B138,$C138>$B138,BF$14-$B138<$C$5),OFFSET(Input!$BA138,0,BF$14-$B138-1),0)*$D138   -    IF(AND(BF$14>$C138,BF$14-$C138<$C$5),OFFSET(Input!$BA138,0,BF$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB138,0)  +   BF138-IF(AND($B138<BG$14,BG$14-$B138<$C$5),OFFSET(Input!$BA138,0,BG$14-$B138-1),0)\n+IF(AND(BG$14>$B138,$C138>$B138,BG$14-$B138<$C$5),OFFSET(Input!$BA138,0,BG$14-$B138-1),0)*$D138   -    IF(AND(BG$14>$C138,BG$14-$C138<$C$5),OFFSET(Input!$BA138,0,BG$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC138,0)  +   BG138-IF(AND($B138<BH$14,BH$14-$B138<$C$5),OFFSET(Input!$BA138,0,BH$14-$B138-1),0)\n+IF(AND(BH$14>$B138,$C138>$B138,BH$14-$B138<$C$5),OFFSET(Input!$BA138,0,BH$14-$B138-1),0)*$D138   -    IF(AND(BH$14>$C138,BH$14-$C138<$C$5),OFFSET(Input!$BA138,0,BH$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD138,0)  +   BH138-IF(AND($B138<BI$14,BI$14-$B138<$C$5),OFFSET(Input!$BA138,0,BI$14-$B138-1),0)\n+IF(AND(BI$14>$B138,$C138>$B138,BI$14-$B138<$C$5),OFFSET(Input!$BA138,0,BI$14-$B138-1),0)*$D138   -    IF(AND(BI$14>$C138,BI$14-$C138<$C$5),OFFSET(Input!$BA138,0,BI$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE138,0)  +   BI138-IF(AND($B138<BJ$14,BJ$14-$B138<$C$5),OFFSET(Input!$BA138,0,BJ$14-$B138-1),0)\n+IF(AND(BJ$14>$B138,$C138>$B138,BJ$14-$B138<$C$5),OFFSET(Input!$BA138,0,BJ$14-$B138-1),0)*$D138   -    IF(AND(BJ$14>$C138,BJ$14-$C138<$C$5),OFFSET(Input!$BA138,0,BJ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF138,0)  +   BJ138-IF(AND($B138<BK$14,BK$14-$B138<$C$5),OFFSET(Input!$BA138,0,BK$14-$B138-1),0)\n+IF(AND(BK$14>$B138,$C138>$B138,BK$14-$B138<$C$5),OFFSET(Input!$BA138,0,BK$14-$B138-1),0)*$D138   -    IF(AND(BK$14>$C138,BK$14-$C138<$C$5),OFFSET(Input!$BA138,0,BK$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG138,0)  +   BK138-IF(AND($B138<BL$14,BL$14-$B138<$C$5),OFFSET(Input!$BA138,0,BL$14-$B138-1),0)\n+IF(AND(BL$14>$B138,$C138>$B138,BL$14-$B138<$C$5),OFFSET(Input!$BA138,0,BL$14-$B138-1),0)*$D138   -    IF(AND(BL$14>$C138,BL$14-$C138<$C$5),OFFSET(Input!$BA138,0,BL$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH138,0)  +   BL138-IF(AND($B138<BM$14,BM$14-$B138<$C$5),OFFSET(Input!$BA138,0,BM$14-$B138-1),0)\n+IF(AND(BM$14>$B138,$C138>$B138,BM$14-$B138<$C$5),OFFSET(Input!$BA138,0,BM$14-$B138-1),0)*$D138   -    IF(AND(BM$14>$C138,BM$14-$C138<$C$5),OFFSET(Input!$BA138,0,BM$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI138,0)  +   BM138-IF(AND($B138<BN$14,BN$14-$B138<$C$5),OFFSET(Input!$BA138,0,BN$14-$B138-1),0)\n+IF(AND(BN$14>$B138,$C138>$B138,BN$14-$B138<$C$5),OFFSET(Input!$BA138,0,BN$14-$B138-1),0)*$D138   -    IF(AND(BN$14>$C138,BN$14-$C138<$C$5),OFFSET(Input!$BA138,0,BN$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ138,0)  +   BN138-IF(AND($B138<BO$14,BO$14-$B138<$C$5),OFFSET(Input!$BA138,0,BO$14-$B138-1),0)\n+IF(AND(BO$14>$B138,$C138>$B138,BO$14-$B138<$C$5),OFFSET(Input!$BA138,0,BO$14-$B138-1),0)*$D138   -    IF(AND(BO$14>$C138,BO$14-$C138<$C$5),OFFSET(Input!$BA138,0,BO$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK138,0)  +   BO138-IF(AND($B138<BP$14,BP$14-$B138<$C$5),OFFSET(Input!$BA138,0,BP$14-$B138-1),0)\n+IF(AND(BP$14>$B138,$C138>$B138,BP$14-$B138<$C$5),OFFSET(Input!$BA138,0,BP$14-$B138-1),0)*$D138   -    IF(AND(BP$14>$C138,BP$14-$C138<$C$5),OFFSET(Input!$BA138,0,BP$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL138,0)  +   BP138-IF(AND($B138<BQ$14,BQ$14-$B138<$C$5),OFFSET(Input!$BA138,0,BQ$14-$B138-1),0)\n+IF(AND(BQ$14>$B138,$C138>$B138,BQ$14-$B138<$C$5),OFFSET(Input!$BA138,0,BQ$14-$B138-1),0)*$D138   -    IF(AND(BQ$14>$C138,BQ$14-$C138<$C$5),OFFSET(Input!$BA138,0,BQ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM138,0)  +   BQ138-IF(AND($B138<BR$14,BR$14-$B138<$C$5),OFFSET(Input!$BA138,0,BR$14-$B138-1),0)\n+IF(AND(BR$14>$B138,$C138>$B138,BR$14-$B138<$C$5),OFFSET(Input!$BA138,0,BR$14-$B138-1),0)*$D138   -    IF(AND(BR$14>$C138,BR$14-$C138<$C$5),OFFSET(Input!$BA138,0,BR$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN138,0)  +   BR138-IF(AND($B138<BS$14,BS$14-$B138<$C$5),OFFSET(Input!$BA138,0,BS$14-$B138-1),0)\n+IF(AND(BS$14>$B138,$C138>$B138,BS$14-$B138<$C$5),OFFSET(Input!$BA138,0,BS$14-$B138-1),0)*$D138   -    IF(AND(BS$14>$C138,BS$14-$C138<$C$5),OFFSET(Input!$BA138,0,BS$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO138,0)  +   BS138-IF(AND($B138<BT$14,BT$14-$B138<$C$5),OFFSET(Input!$BA138,0,BT$14-$B138-1),0)\n+IF(AND(BT$14>$B138,$C138>$B138,BT$14-$B138<$C$5),OFFSET(Input!$BA138,0,BT$14-$B138-1),0)*$D138   -    IF(AND(BT$14>$C138,BT$14-$C138<$C$5),OFFSET(Input!$BA138,0,BT$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP138,0)  +   BT138-IF(AND($B138<BU$14,BU$14-$B138<$C$5),OFFSET(Input!$BA138,0,BU$14-$B138-1),0)\n+IF(AND(BU$14>$B138,$C138>$B138,BU$14-$B138<$C$5),OFFSET(Input!$BA138,0,BU$14-$B138-1),0)*$D138   -    IF(AND(BU$14>$C138,BU$14-$C138<$C$5),OFFSET(Input!$BA138,0,BU$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ138,0)  +   BU138-IF(AND($B138<BV$14,BV$14-$B138<$C$5),OFFSET(Input!$BA138,0,BV$14-$B138-1),0)\n+IF(AND(BV$14>$B138,$C138>$B138,BV$14-$B138<$C$5),OFFSET(Input!$BA138,0,BV$14-$B138-1),0)*$D138   -    IF(AND(BV$14>$C138,BV$14-$C138<$C$5),OFFSET(Input!$BA138,0,BV$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR138,0)  +   BV138-IF(AND($B138<BW$14,BW$14-$B138<$C$5),OFFSET(Input!$BA138,0,BW$14-$B138-1),0)\n+IF(AND(BW$14>$B138,$C138>$B138,BW$14-$B138<$C$5),OFFSET(Input!$BA138,0,BW$14-$B138-1),0)*$D138   -    IF(AND(BW$14>$C138,BW$14-$C138<$C$5),OFFSET(Input!$BA138,0,BW$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS138,0)  +   BW138-IF(AND($B138<BX$14,BX$14-$B138<$C$5),OFFSET(Input!$BA138,0,BX$14-$B138-1),0)\n+IF(AND(BX$14>$B138,$C138>$B138,BX$14-$B138<$C$5),OFFSET(Input!$BA138,0,BX$14-$B138-1),0)*$D138   -    IF(AND(BX$14>$C138,BX$14-$C138<$C$5),OFFSET(Input!$BA138,0,BX$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT138,0)  +   BX138-IF(AND($B138<BY$14,BY$14-$B138<$C$5),OFFSET(Input!$BA138,0,BY$14-$B138-1),0)\n+IF(AND(BY$14>$B138,$C138>$B138,BY$14-$B138<$C$5),OFFSET(Input!$BA138,0,BY$14-$B138-1),0)*$D138   -    IF(AND(BY$14>$C138,BY$14-$C138<$C$5),OFFSET(Input!$BA138,0,BY$14-$C138-1),0)*$D138","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU138,0)  +   BY138-IF(AND($B138<BZ$14,BZ$14-$B138<$C$5),OFFSET(Input!$BA138,0,BZ$14-$B138-1),0)\n+IF(AND(BZ$14>$B138,$C138>$B138,BZ$14-$B138<$C$5),OFFSET(Input!$BA138,0,BZ$14-$B138-1),0)*$D138   -    IF(AND(BZ$14>$C138,BZ$14-$C138<$C$5),OFFSET(Input!$BA138,0,BZ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV138,0)  +   BZ138-IF(AND($B138<CA$14,CA$14-$B138<$C$5),OFFSET(Input!$BA138,0,CA$14-$B138-1),0)\n+IF(AND(CA$14>$B138,$C138>$B138,CA$14-$B138<$C$5),OFFSET(Input!$BA138,0,CA$14-$B138-1),0)*$D138   -    IF(AND(CA$14>$C138,CA$14-$C138<$C$5),OFFSET(Input!$BA138,0,CA$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW138,0)  +   CA138-IF(AND($B138<CB$14,CB$14-$B138<$C$5),OFFSET(Input!$BA138,0,CB$14-$B138-1),0)\n+IF(AND(CB$14>$B138,$C138>$B138,CB$14-$B138<$C$5),OFFSET(Input!$BA138,0,CB$14-$B138-1),0)*$D138   -    IF(AND(CB$14>$C138,CB$14-$C138<$C$5),OFFSET(Input!$BA138,0,CB$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX138,0)  +   CB138-IF(AND($B138<CC$14,CC$14-$B138<$C$5),OFFSET(Input!$BA138,0,CC$14-$B138-1),0)\n+IF(AND(CC$14>$B138,$C138>$B138,CC$14-$B138<$C$5),OFFSET(Input!$BA138,0,CC$14-$B138-1),0)*$D138   -    IF(AND(CC$14>$C138,CC$14-$C138<$C$5),OFFSET(Input!$BA138,0,CC$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY138,0)  +   CC138-IF(AND($B138<CD$14,CD$14-$B138<$C$5),OFFSET(Input!$BA138,0,CD$14-$B138-1),0)\n+IF(AND(CD$14>$B138,$C138>$B138,CD$14-$B138<$C$5),OFFSET(Input!$BA138,0,CD$14-$B138-1),0)*$D138   -    IF(AND(CD$14>$C138,CD$14-$C138<$C$5),OFFSET(Input!$BA138,0,CD$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ138,0)  +   CD138-IF(AND($B138<CE$14,CE$14-$B138<$C$5),OFFSET(Input!$BA138,0,CE$14-$B138-1),0)\n+IF(AND(CE$14>$B138,$C138>$B138,CE$14-$B138<$C$5),OFFSET(Input!$BA138,0,CE$14-$B138-1),0)*$D138   -    IF(AND(CE$14>$C138,CE$14-$C138<$C$5),OFFSET(Input!$BA138,0,CE$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA138,0)  +   CE138-IF(AND($B138<CF$14,CF$14-$B138<$C$5),OFFSET(Input!$BA138,0,CF$14-$B138-1),0)\n+IF(AND(CF$14>$B138,$C138>$B138,CF$14-$B138<$C$5),OFFSET(Input!$BA138,0,CF$14-$B138-1),0)*$D138   -    IF(AND(CF$14>$C138,CF$14-$C138<$C$5),OFFSET(Input!$BA138,0,CF$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB138,0)  +   CF138-IF(AND($B138<CG$14,CG$14-$B138<$C$5),OFFSET(Input!$BA138,0,CG$14-$B138-1),0)\n+IF(AND(CG$14>$B138,$C138>$B138,CG$14-$B138<$C$5),OFFSET(Input!$BA138,0,CG$14-$B138-1),0)*$D138   -    IF(AND(CG$14>$C138,CG$14-$C138<$C$5),OFFSET(Input!$BA138,0,CG$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC138,0)  +   CG138-IF(AND($B138<CH$14,CH$14-$B138<$C$5),OFFSET(Input!$BA138,0,CH$14-$B138-1),0)\n+IF(AND(CH$14>$B138,$C138>$B138,CH$14-$B138<$C$5),OFFSET(Input!$BA138,0,CH$14-$B138-1),0)*$D138   -    IF(AND(CH$14>$C138,CH$14-$C138<$C$5),OFFSET(Input!$BA138,0,CH$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED138,0)  +   CH138-IF(AND($B138<CI$14,CI$14-$B138<$C$5),OFFSET(Input!$BA138,0,CI$14-$B138-1),0)\n+IF(AND(CI$14>$B138,$C138>$B138,CI$14-$B138<$C$5),OFFSET(Input!$BA138,0,CI$14-$B138-1),0)*$D138   -    IF(AND(CI$14>$C138,CI$14-$C138<$C$5),OFFSET(Input!$BA138,0,CI$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE138,0)  +   CI138-IF(AND($B138<CJ$14,CJ$14-$B138<$C$5),OFFSET(Input!$BA138,0,CJ$14-$B138-1),0)\n+IF(AND(CJ$14>$B138,$C138>$B138,CJ$14-$B138<$C$5),OFFSET(Input!$BA138,0,CJ$14-$B138-1),0)*$D138   -    IF(AND(CJ$14>$C138,CJ$14-$C138<$C$5),OFFSET(Input!$BA138,0,CJ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF138,0)  +   CJ138-IF(AND($B138<CK$14,CK$14-$B138<$C$5),OFFSET(Input!$BA138,0,CK$14-$B138-1),0)\n+IF(AND(CK$14>$B138,$C138>$B138,CK$14-$B138<$C$5),OFFSET(Input!$BA138,0,CK$14-$B138-1),0)*$D138   -    IF(AND(CK$14>$C138,CK$14-$C138<$C$5),OFFSET(Input!$BA138,0,CK$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG138,0)  +   CK138-IF(AND($B138<CL$14,CL$14-$B138<$C$5),OFFSET(Input!$BA138,0,CL$14-$B138-1),0)\n+IF(AND(CL$14>$B138,$C138>$B138,CL$14-$B138<$C$5),OFFSET(Input!$BA138,0,CL$14-$B138-1),0)*$D138   -    IF(AND(CL$14>$C138,CL$14-$C138<$C$5),OFFSET(Input!$BA138,0,CL$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH138,0)  +   CL138-IF(AND($B138<CM$14,CM$14-$B138<$C$5),OFFSET(Input!$BA138,0,CM$14-$B138-1),0)\n+IF(AND(CM$14>$B138,$C138>$B138,CM$14-$B138<$C$5),OFFSET(Input!$BA138,0,CM$14-$B138-1),0)*$D138   -    IF(AND(CM$14>$C138,CM$14-$C138<$C$5),OFFSET(Input!$BA138,0,CM$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI138,0)  +   CM138-IF(AND($B138<CN$14,CN$14-$B138<$C$5),OFFSET(Input!$BA138,0,CN$14-$B138-1),0)\n+IF(AND(CN$14>$B138,$C138>$B138,CN$14-$B138<$C$5),OFFSET(Input!$BA138,0,CN$14-$B138-1),0)*$D138   -    IF(AND(CN$14>$C138,CN$14-$C138<$C$5),OFFSET(Input!$BA138,0,CN$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ138,0)  +   CN138-IF(AND($B138<CO$14,CO$14-$B138<$C$5),OFFSET(Input!$BA138,0,CO$14-$B138-1),0)\n+IF(AND(CO$14>$B138,$C138>$B138,CO$14-$B138<$C$5),OFFSET(Input!$BA138,0,CO$14-$B138-1),0)*$D138   -    IF(AND(CO$14>$C138,CO$14-$C138<$C$5),OFFSET(Input!$BA138,0,CO$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK138,0)  +   CO138-IF(AND($B138<CP$14,CP$14-$B138<$C$5),OFFSET(Input!$BA138,0,CP$14-$B138-1),0)\n+IF(AND(CP$14>$B138,$C138>$B138,CP$14-$B138<$C$5),OFFSET(Input!$BA138,0,CP$14-$B138-1),0)*$D138   -    IF(AND(CP$14>$C138,CP$14-$C138<$C$5),OFFSET(Input!$BA138,0,CP$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL138,0)  +   CP138-IF(AND($B138<CQ$14,CQ$14-$B138<$C$5),OFFSET(Input!$BA138,0,CQ$14-$B138-1),0)\n+IF(AND(CQ$14>$B138,$C138>$B138,CQ$14-$B138<$C$5),OFFSET(Input!$BA138,0,CQ$14-$B138-1),0)*$D138   -    IF(AND(CQ$14>$C138,CQ$14-$C138<$C$5),OFFSET(Input!$BA138,0,CQ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM138,0)  +   CQ138-IF(AND($B138<CR$14,CR$14-$B138<$C$5),OFFSET(Input!$BA138,0,CR$14-$B138-1),0)\n+IF(AND(CR$14>$B138,$C138>$B138,CR$14-$B138<$C$5),OFFSET(Input!$BA138,0,CR$14-$B138-1),0)*$D138   -    IF(AND(CR$14>$C138,CR$14-$C138<$C$5),OFFSET(Input!$BA138,0,CR$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN138,0)  +   CR138-IF(AND($B138<CS$14,CS$14-$B138<$C$5),OFFSET(Input!$BA138,0,CS$14-$B138-1),0)\n+IF(AND(CS$14>$B138,$C138>$B138,CS$14-$B138<$C$5),OFFSET(Input!$BA138,0,CS$14-$B138-1),0)*$D138   -    IF(AND(CS$14>$C138,CS$14-$C138<$C$5),OFFSET(Input!$BA138,0,CS$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO138,0)  +   CS138-IF(AND($B138<CT$14,CT$14-$B138<$C$5),OFFSET(Input!$BA138,0,CT$14-$B138-1),0)\n+IF(AND(CT$14>$B138,$C138>$B138,CT$14-$B138<$C$5),OFFSET(Input!$BA138,0,CT$14-$B138-1),0)*$D138   -    IF(AND(CT$14>$C138,CT$14-$C138<$C$5),OFFSET(Input!$BA138,0,CT$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP138,0)  +   CT138-IF(AND($B138<CU$14,CU$14-$B138<$C$5),OFFSET(Input!$BA138,0,CU$14-$B138-1),0)\n+IF(AND(CU$14>$B138,$C138>$B138,CU$14-$B138<$C$5),OFFSET(Input!$BA138,0,CU$14-$B138-1),0)*$D138   -    IF(AND(CU$14>$C138,CU$14-$C138<$C$5),OFFSET(Input!$BA138,0,CU$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ138,0)  +   CU138-IF(AND($B138<CV$14,CV$14-$B138<$C$5),OFFSET(Input!$BA138,0,CV$14-$B138-1),0)\n+IF(AND(CV$14>$B138,$C138>$B138,CV$14-$B138<$C$5),OFFSET(Input!$BA138,0,CV$14-$B138-1),0)*$D138   -    IF(AND(CV$14>$C138,CV$14-$C138<$C$5),OFFSET(Input!$BA138,0,CV$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER138,0)  +   CV138-IF(AND($B138<CW$14,CW$14-$B138<$C$5),OFFSET(Input!$BA138,0,CW$14-$B138-1),0)\n+IF(AND(CW$14>$B138,$C138>$B138,CW$14-$B138<$C$5),OFFSET(Input!$BA138,0,CW$14-$B138-1),0)*$D138   -    IF(AND(CW$14>$C138,CW$14-$C138<$C$5),OFFSET(Input!$BA138,0,CW$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES138,0)  +   CW138-IF(AND($B138<CX$14,CX$14-$B138<$C$5),OFFSET(Input!$BA138,0,CX$14-$B138-1),0)\n+IF(AND(CX$14>$B138,$C138>$B138,CX$14-$B138<$C$5),OFFSET(Input!$BA138,0,CX$14-$B138-1),0)*$D138   -    IF(AND(CX$14>$C138,CX$14-$C138<$C$5),OFFSET(Input!$BA138,0,CX$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET138,0)  +   CX138-IF(AND($B138<CY$14,CY$14-$B138<$C$5),OFFSET(Input!$BA138,0,CY$14-$B138-1),0)\n+IF(AND(CY$14>$B138,$C138>$B138,CY$14-$B138<$C$5),OFFSET(Input!$BA138,0,CY$14-$B138-1),0)*$D138   -    IF(AND(CY$14>$C138,CY$14-$C138<$C$5),OFFSET(Input!$BA138,0,CY$14-$C138-1),0)*$D138","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU138,0)  +   CY138-IF(AND($B138<CZ$14,CZ$14-$B138<$C$5),OFFSET(Input!$BA138,0,CZ$14-$B138-1),0)\n+IF(AND(CZ$14>$B138,$C138>$B138,CZ$14-$B138<$C$5),OFFSET(Input!$BA138,0,CZ$14-$B138-1),0)*$D138   -    IF(AND(CZ$14>$C138,CZ$14-$C138<$C$5),OFFSET(Input!$BA138,0,CZ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV138,0)  +   CZ138-IF(AND($B138<DA$14,DA$14-$B138<$C$5),OFFSET(Input!$BA138,0,DA$14-$B138-1),0)\n+IF(AND(DA$14>$B138,$C138>$B138,DA$14-$B138<$C$5),OFFSET(Input!$BA138,0,DA$14-$B138-1),0)*$D138   -    IF(AND(DA$14>$C138,DA$14-$C138<$C$5),OFFSET(Input!$BA138,0,DA$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW138,0)  +   DA138-IF(AND($B138<DB$14,DB$14-$B138<$C$5),OFFSET(Input!$BA138,0,DB$14-$B138-1),0)\n+IF(AND(DB$14>$B138,$C138>$B138,DB$14-$B138<$C$5),OFFSET(Input!$BA138,0,DB$14-$B138-1),0)*$D138   -    IF(AND(DB$14>$C138,DB$14-$C138<$C$5),OFFSET(Input!$BA138,0,DB$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX138,0)  +   DB138-IF(AND($B138<DC$14,DC$14-$B138<$C$5),OFFSET(Input!$BA138,0,DC$14-$B138-1),0)\n+IF(AND(DC$14>$B138,$C138>$B138,DC$14-$B138<$C$5),OFFSET(Input!$BA138,0,DC$14-$B138-1),0)*$D138   -    IF(AND(DC$14>$C138,DC$14-$C138<$C$5),OFFSET(Input!$BA138,0,DC$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY138,0)  +   DC138-IF(AND($B138<DD$14,DD$14-$B138<$C$5),OFFSET(Input!$BA138,0,DD$14-$B138-1),0)\n+IF(AND(DD$14>$B138,$C138>$B138,DD$14-$B138<$C$5),OFFSET(Input!$BA138,0,DD$14-$B138-1),0)*$D138   -    IF(AND(DD$14>$C138,DD$14-$C138<$C$5),OFFSET(Input!$BA138,0,DD$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ138,0)  +   DD138-IF(AND($B138<DE$14,DE$14-$B138<$C$5),OFFSET(Input!$BA138,0,DE$14-$B138-1),0)\n+IF(AND(DE$14>$B138,$C138>$B138,DE$14-$B138<$C$5),OFFSET(Input!$BA138,0,DE$14-$B138-1),0)*$D138   -    IF(AND(DE$14>$C138,DE$14-$C138<$C$5),OFFSET(Input!$BA138,0,DE$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA138,0)  +   DE138-IF(AND($B138<DF$14,DF$14-$B138<$C$5),OFFSET(Input!$BA138,0,DF$14-$B138-1),0)\n+IF(AND(DF$14>$B138,$C138>$B138,DF$14-$B138<$C$5),OFFSET(Input!$BA138,0,DF$14-$B138-1),0)*$D138   -    IF(AND(DF$14>$C138,DF$14-$C138<$C$5),OFFSET(Input!$BA138,0,DF$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB138,0)  +   DF138-IF(AND($B138<DG$14,DG$14-$B138<$C$5),OFFSET(Input!$BA138,0,DG$14-$B138-1),0)\n+IF(AND(DG$14>$B138,$C138>$B138,DG$14-$B138<$C$5),OFFSET(Input!$BA138,0,DG$14-$B138-1),0)*$D138   -    IF(AND(DG$14>$C138,DG$14-$C138<$C$5),OFFSET(Input!$BA138,0,DG$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC138,0)  +   DG138-IF(AND($B138<DH$14,DH$14-$B138<$C$5),OFFSET(Input!$BA138,0,DH$14-$B138-1),0)\n+IF(AND(DH$14>$B138,$C138>$B138,DH$14-$B138<$C$5),OFFSET(Input!$BA138,0,DH$14-$B138-1),0)*$D138   -    IF(AND(DH$14>$C138,DH$14-$C138<$C$5),OFFSET(Input!$BA138,0,DH$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD138,0)  +   DH138-IF(AND($B138<DI$14,DI$14-$B138<$C$5),OFFSET(Input!$BA138,0,DI$14-$B138-1),0)\n+IF(AND(DI$14>$B138,$C138>$B138,DI$14-$B138<$C$5),OFFSET(Input!$BA138,0,DI$14-$B138-1),0)*$D138   -    IF(AND(DI$14>$C138,DI$14-$C138<$C$5),OFFSET(Input!$BA138,0,DI$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE138,0)  +   DI138-IF(AND($B138<DJ$14,DJ$14-$B138<$C$5),OFFSET(Input!$BA138,0,DJ$14-$B138-1),0)\n+IF(AND(DJ$14>$B138,$C138>$B138,DJ$14-$B138<$C$5),OFFSET(Input!$BA138,0,DJ$14-$B138-1),0)*$D138   -    IF(AND(DJ$14>$C138,DJ$14-$C138<$C$5),OFFSET(Input!$BA138,0,DJ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF138,0)  +   DJ138-IF(AND($B138<DK$14,DK$14-$B138<$C$5),OFFSET(Input!$BA138,0,DK$14-$B138-1),0)\n+IF(AND(DK$14>$B138,$C138>$B138,DK$14-$B138<$C$5),OFFSET(Input!$BA138,0,DK$14-$B138-1),0)*$D138   -    IF(AND(DK$14>$C138,DK$14-$C138<$C$5),OFFSET(Input!$BA138,0,DK$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG138,0)  +   DK138-IF(AND($B138<DL$14,DL$14-$B138<$C$5),OFFSET(Input!$BA138,0,DL$14-$B138-1),0)\n+IF(AND(DL$14>$B138,$C138>$B138,DL$14-$B138<$C$5),OFFSET(Input!$BA138,0,DL$14-$B138-1),0)*$D138   -    IF(AND(DL$14>$C138,DL$14-$C138<$C$5),OFFSET(Input!$BA138,0,DL$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH138,0)  +   DL138-IF(AND($B138<DM$14,DM$14-$B138<$C$5),OFFSET(Input!$BA138,0,DM$14-$B138-1),0)\n+IF(AND(DM$14>$B138,$C138>$B138,DM$14-$B138<$C$5),OFFSET(Input!$BA138,0,DM$14-$B138-1),0)*$D138   -    IF(AND(DM$14>$C138,DM$14-$C138<$C$5),OFFSET(Input!$BA138,0,DM$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI138,0)  +   DM138-IF(AND($B138<DN$14,DN$14-$B138<$C$5),OFFSET(Input!$BA138,0,DN$14-$B138-1),0)\n+IF(AND(DN$14>$B138,$C138>$B138,DN$14-$B138<$C$5),OFFSET(Input!$BA138,0,DN$14-$B138-1),0)*$D138   -    IF(AND(DN$14>$C138,DN$14-$C138<$C$5),OFFSET(Input!$BA138,0,DN$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ138,0)  +   DN138-IF(AND($B138<DO$14,DO$14-$B138<$C$5),OFFSET(Input!$BA138,0,DO$14-$B138-1),0)\n+IF(AND(DO$14>$B138,$C138>$B138,DO$14-$B138<$C$5),OFFSET(Input!$BA138,0,DO$14-$B138-1),0)*$D138   -    IF(AND(DO$14>$C138,DO$14-$C138<$C$5),OFFSET(Input!$BA138,0,DO$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK138,0)  +   DO138-IF(AND($B138<DP$14,DP$14-$B138<$C$5),OFFSET(Input!$BA138,0,DP$14-$B138-1),0)\n+IF(AND(DP$14>$B138,$C138>$B138,DP$14-$B138<$C$5),OFFSET(Input!$BA138,0,DP$14-$B138-1),0)*$D138   -    IF(AND(DP$14>$C138,DP$14-$C138<$C$5),OFFSET(Input!$BA138,0,DP$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL138,0)  +   DP138-IF(AND($B138<DQ$14,DQ$14-$B138<$C$5),OFFSET(Input!$BA138,0,DQ$14-$B138-1),0)\n+IF(AND(DQ$14>$B138,$C138>$B138,DQ$14-$B138<$C$5),OFFSET(Input!$BA138,0,DQ$14-$B138-1),0)*$D138   -    IF(AND(DQ$14>$C138,DQ$14-$C138<$C$5),OFFSET(Input!$BA138,0,DQ$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM138,0)  +   DQ138-IF(AND($B138<DR$14,DR$14-$B138<$C$5),OFFSET(Input!$BA138,0,DR$14-$B138-1),0)\n+IF(AND(DR$14>$B138,$C138>$B138,DR$14-$B138<$C$5),OFFSET(Input!$BA138,0,DR$14-$B138-1),0)*$D138   -    IF(AND(DR$14>$C138,DR$14-$C138<$C$5),OFFSET(Input!$BA138,0,DR$14-$C138-1),0)*$D138","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN138,0)  +   DR138-IF(AND($B138<DS$14,DS$14-$B138<$C$5),OFFSET(Input!$BA138,0,DS$14-$B138-1),0)\n+IF(AND(DS$14>$B138,$C138>$B138,DS$14-$B138<$C$5),OFFSET(Input!$BA138,0,DS$14-$B138-1),0)*$D138   -    IF(AND(DS$14>$C138,DS$14-$C138<$C$5),OFFSET(Input!$BA138,0,DS$14-$C138-1),0)*$D138","v":0}]
[{"$f":"Calcs!A161","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E161),1,Calcs!E161)*Periods,0)","v":0},{"$f":"ROUND(MAX(B161,Input!Z161*Periods),0)","v":0},{"$f":"IF(Calcs!DY161>Calcs!DZ161,IF(Input!R161<>0,Input!AC161/Input!R161,0),IF(Input!V161<>0,Input!AE161/Input!V161,0))","v":0},null,{"$f":"Input!BA161","v":0},{"$f":"IF(G$14<=$C$5,Input!BB161,0)  +   F161-IF(AND($B161<G$14,G$14-$B161<$C$5),OFFSET(Input!$BA161,0,G$14-$B161-1),0)\n+IF(AND(G$14>$B161,$C161>$B161,G$14-$B161<$C$5),OFFSET(Input!$BA161,0,G$14-$B161-1),0)*$D161   -    IF(AND(G$14>$C161,G$14-$C161<$C$5),OFFSET(Input!$BA161,0,G$14-$C161-1),0)*$D161","v":0},{"$f":"IF(H$14<=$C$5,Input!BC161,0)  +   G161-IF(AND($B161<H$14,H$14-$B161<$C$5),OFFSET(Input!$BA161,0,H$14-$B161-1),0)\n+IF(AND(H$14>$B161,$C161>$B161,H$14-$B161<$C$5),OFFSET(Input!$BA161,0,H$14-$B161-1),0)*$D161   -    IF(AND(H$14>$C161,H$14-$C161<$C$5),OFFSET(Input!$BA161,0,H$14-$C161-1),0)*$D161","v":0},{"$f":"IF(I$14<=$C$5,Input!BD161,0)  +   H161-IF(AND($B161<I$14,I$14-$B161<$C$5),OFFSET(Input!$BA161,0,I$14-$B161-1),0)\n+IF(AND(I$14>$B161,$C161>$B161,I$14-$B161<$C$5),OFFSET(Input!$BA161,0,I$14-$B161-1),0)*$D161   -    IF(AND(I$14>$C161,I$14-$C161<$C$5),OFFSET(Input!$BA161,0,I$14-$C161-1),0)*$D161","v":0},{"$f":"IF(J$14<=$C$5,Input!BE161,0)  +   I161-IF(AND($B161<J$14,J$14-$B161<$C$5),OFFSET(Input!$BA161,0,J$14-$B161-1),0)\n+IF(AND(J$14>$B161,$C161>$B161,J$14-$B161<$C$5),OFFSET(Input!$BA161,0,J$14-$B161-1),0)*$D161   -    IF(AND(J$14>$C161,J$14-$C161<$C$5),OFFSET(Input!$BA161,0,J$14-$C161-1),0)*$D161","v":0},{"$f":"IF(K$14<=$C$5,Input!BF161,0)  +   J161-IF(AND($B161<K$14,K$14-$B161<$C$5),OFFSET(Input!$BA161,0,K$14-$B161-1),0)\n+IF(AND(K$14>$B161,$C161>$B161,K$14-$B161<$C$5),OFFSET(Input!$BA161,0,K$14-$B161-1),0)*$D161   -    IF(AND(K$14>$C161,K$14-$C161<$C$5),OFFSET(Input!$BA161,0,K$14-$C161-1),0)*$D161","v":0},{"$f":"IF(L$14<=$C$5,Input!BG161,0)  +   K161-IF(AND($B161<L$14,L$14-$B161<$C$5),OFFSET(Input!$BA161,0,L$14-$B161-1),0)\n+IF(AND(L$14>$B161,$C161>$B161,L$14-$B161<$C$5),OFFSET(Input!$BA161,0,L$14-$B161-1),0)*$D161   -    IF(AND(L$14>$C161,L$14-$C161<$C$5),OFFSET(Input!$BA161,0,L$14-$C161-1),0)*$D161","v":0},{"$f":"IF(M$14<=$C$5,Input!BH161,0)  +   L161-IF(AND($B161<M$14,M$14-$B161<$C$5),OFFSET(Input!$BA161,0,M$14-$B161-1),0)\n+IF(AND(M$14>$B161,$C161>$B161,M$14-$B161<$C$5),OFFSET(Input!$BA161,0,M$14-$B161-1),0)*$D161   -    IF(AND(M$14>$C161,M$14-$C161<$C$5),OFFSET(Input!$BA161,0,M$14-$C161-1),0)*$D161","v":0},{"$f":"IF(N$14<=$C$5,Input!BI161,0)  +   M161-IF(AND($B161<N$14,N$14-$B161<$C$5),OFFSET(Input!$BA161,0,N$14-$B161-1),0)\n+IF(AND(N$14>$B161,$C161>$B161,N$14-$B161<$C$5),OFFSET(Input!$BA161,0,N$14-$B161-1),0)*$D161   -    IF(AND(N$14>$C161,N$14-$C161<$C$5),OFFSET(Input!$BA161,0,N$14-$C161-1),0)*$D161","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ161,0)  +   N161-IF(AND($B161<O$14,O$14-$B161<$C$5),OFFSET(Input!$BA161,0,O$14-$B161-1),0)\n+IF(AND(O$14>$B161,$C161>$B161,O$14-$B161<$C$5),OFFSET(Input!$BA161,0,O$14-$B161-1),0)*$D161   -    IF(AND(O$14>$C161,O$14-$C161<$C$5),OFFSET(Input!$BA161,0,O$14-$C161-1),0)*$D161","v":0},{"$f":"IF(P$14<=$C$5,Input!BK161,0)  +   O161-IF(AND($B161<P$14,P$14-$B161<$C$5),OFFSET(Input!$BA161,0,P$14-$B161-1),0)\n+IF(AND(P$14>$B161,$C161>$B161,P$14-$B161<$C$5),OFFSET(Input!$BA161,0,P$14-$B161-1),0)*$D161   -    IF(AND(P$14>$C161,P$14-$C161<$C$5),OFFSET(Input!$BA161,0,P$14-$C161-1),0)*$D161","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL161,0)  +   P161-IF(AND($B161<Q$14,Q$14-$B161<$C$5),OFFSET(Input!$BA161,0,Q$14-$B161-1),0)\n+IF(AND(Q$14>$B161,$C161>$B161,Q$14-$B161<$C$5),OFFSET(Input!$BA161,0,Q$14-$B161-1),0)*$D161   -    IF(AND(Q$14>$C161,Q$14-$C161<$C$5),OFFSET(Input!$BA161,0,Q$14-$C161-1),0)*$D161","v":0},{"$f":"IF(R$14<=$C$5,Input!BM161,0)  +   Q161-IF(AND($B161<R$14,R$14-$B161<$C$5),OFFSET(Input!$BA161,0,R$14-$B161-1),0)\n+IF(AND(R$14>$B161,$C161>$B161,R$14-$B161<$C$5),OFFSET(Input!$BA161,0,R$14-$B161-1),0)*$D161   -    IF(AND(R$14>$C161,R$14-$C161<$C$5),OFFSET(Input!$BA161,0,R$14-$C161-1),0)*$D161","v":0},{"$f":"IF(S$14<=$C$5,Input!BN161,0)  +   R161-IF(AND($B161<S$14,S$14-$B161<$C$5),OFFSET(Input!$BA161,0,S$14-$B161-1),0)\n+IF(AND(S$14>$B161,$C161>$B161,S$14-$B161<$C$5),OFFSET(Input!$BA161,0,S$14-$B161-1),0)*$D161   -    IF(AND(S$14>$C161,S$14-$C161<$C$5),OFFSET(Input!$BA161,0,S$14-$C161-1),0)*$D161","v":0},{"$f":"IF(T$14<=$C$5,Input!BO161,0)  +   S161-IF(AND($B161<T$14,T$14-$B161<$C$5),OFFSET(Input!$BA161,0,T$14-$B161-1),0)\n+IF(AND(T$14>$B161,$C161>$B161,T$14-$B161<$C$5),OFFSET(Input!$BA161,0,T$14-$B161-1),0)*$D161   -    IF(AND(T$14>$C161,T$14-$C161<$C$5),OFFSET(Input!$BA161,0,T$14-$C161-1),0)*$D161","v":0},{"$f":"IF(U$14<=$C$5,Input!BP161,0)  +   T161-IF(AND($B161<U$14,U$14-$B161<$C$5),OFFSET(Input!$BA161,0,U$14-$B161-1),0)\n+IF(AND(U$14>$B161,$C161>$B161,U$14-$B161<$C$5),OFFSET(Input!$BA161,0,U$14-$B161-1),0)*$D161   -    IF(AND(U$14>$C161,U$14-$C161<$C$5),OFFSET(Input!$BA161,0,U$14-$C161-1),0)*$D161","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ161,0)  +   U161-IF(AND($B161<V$14,V$14-$B161<$C$5),OFFSET(Input!$BA161,0,V$14-$B161-1),0)\n+IF(AND(V$14>$B161,$C161>$B161,V$14-$B161<$C$5),OFFSET(Input!$BA161,0,V$14-$B161-1),0)*$D161   -    IF(AND(V$14>$C161,V$14-$C161<$C$5),OFFSET(Input!$BA161,0,V$14-$C161-1),0)*$D161","v":0},{"$f":"IF(W$14<=$C$5,Input!BR161,0)  +   V161-IF(AND($B161<W$14,W$14-$B161<$C$5),OFFSET(Input!$BA161,0,W$14-$B161-1),0)\n+IF(AND(W$14>$B161,$C161>$B161,W$14-$B161<$C$5),OFFSET(Input!$BA161,0,W$14-$B161-1),0)*$D161   -    IF(AND(W$14>$C161,W$14-$C161<$C$5),OFFSET(Input!$BA161,0,W$14-$C161-1),0)*$D161","v":0},{"$f":"IF(X$14<=$C$5,Input!BS161,0)  +   W161-IF(AND($B161<X$14,X$14-$B161<$C$5),OFFSET(Input!$BA161,0,X$14-$B161-1),0)\n+IF(AND(X$14>$B161,$C161>$B161,X$14-$B161<$C$5),OFFSET(Input!$BA161,0,X$14-$B161-1),0)*$D161   -    IF(AND(X$14>$C161,X$14-$C161<$C$5),OFFSET(Input!$BA161,0,X$14-$C161-1),0)*$D161","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT161,0)  +   X161-IF(AND($B161<Y$14,Y$14-$B161<$C$5),OFFSET(Input!$BA161,0,Y$14-$B161-1),0)\n+IF(AND(Y$14>$B161,$C161>$B161,Y$14-$B161<$C$5),OFFSET(Input!$BA161,0,Y$14-$B161-1),0)*$D161   -    IF(AND(Y$14>$C161,Y$14-$C161<$C$5),OFFSET(Input!$BA161,0,Y$14-$C161-1),0)*$D161","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU161,0)  +   Y161-IF(AND($B161<Z$14,Z$14-$B161<$C$5),OFFSET(Input!$BA161,0,Z$14-$B161-1),0)\n+IF(AND(Z$14>$B161,$C161>$B161,Z$14-$B161<$C$5),OFFSET(Input!$BA161,0,Z$14-$B161-1),0)*$D161   -    IF(AND(Z$14>$C161,Z$14-$C161<$C$5),OFFSET(Input!$BA161,0,Z$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV161,0)  +   Z161-IF(AND($B161<AA$14,AA$14-$B161<$C$5),OFFSET(Input!$BA161,0,AA$14-$B161-1),0)\n+IF(AND(AA$14>$B161,$C161>$B161,AA$14-$B161<$C$5),OFFSET(Input!$BA161,0,AA$14-$B161-1),0)*$D161   -    IF(AND(AA$14>$C161,AA$14-$C161<$C$5),OFFSET(Input!$BA161,0,AA$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW161,0)  +   AA161-IF(AND($B161<AB$14,AB$14-$B161<$C$5),OFFSET(Input!$BA161,0,AB$14-$B161-1),0)\n+IF(AND(AB$14>$B161,$C161>$B161,AB$14-$B161<$C$5),OFFSET(Input!$BA161,0,AB$14-$B161-1),0)*$D161   -    IF(AND(AB$14>$C161,AB$14-$C161<$C$5),OFFSET(Input!$BA161,0,AB$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX161,0)  +   AB161-IF(AND($B161<AC$14,AC$14-$B161<$C$5),OFFSET(Input!$BA161,0,AC$14-$B161-1),0)\n+IF(AND(AC$14>$B161,$C161>$B161,AC$14-$B161<$C$5),OFFSET(Input!$BA161,0,AC$14-$B161-1),0)*$D161   -    IF(AND(AC$14>$C161,AC$14-$C161<$C$5),OFFSET(Input!$BA161,0,AC$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY161,0)  +   AC161-IF(AND($B161<AD$14,AD$14-$B161<$C$5),OFFSET(Input!$BA161,0,AD$14-$B161-1),0)\n+IF(AND(AD$14>$B161,$C161>$B161,AD$14-$B161<$C$5),OFFSET(Input!$BA161,0,AD$14-$B161-1),0)*$D161   -    IF(AND(AD$14>$C161,AD$14-$C161<$C$5),OFFSET(Input!$BA161,0,AD$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ161,0)  +   AD161-IF(AND($B161<AE$14,AE$14-$B161<$C$5),OFFSET(Input!$BA161,0,AE$14-$B161-1),0)\n+IF(AND(AE$14>$B161,$C161>$B161,AE$14-$B161<$C$5),OFFSET(Input!$BA161,0,AE$14-$B161-1),0)*$D161   -    IF(AND(AE$14>$C161,AE$14-$C161<$C$5),OFFSET(Input!$BA161,0,AE$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA161,0)  +   AE161-IF(AND($B161<AF$14,AF$14-$B161<$C$5),OFFSET(Input!$BA161,0,AF$14-$B161-1),0)\n+IF(AND(AF$14>$B161,$C161>$B161,AF$14-$B161<$C$5),OFFSET(Input!$BA161,0,AF$14-$B161-1),0)*$D161   -    IF(AND(AF$14>$C161,AF$14-$C161<$C$5),OFFSET(Input!$BA161,0,AF$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB161,0)  +   AF161-IF(AND($B161<AG$14,AG$14-$B161<$C$5),OFFSET(Input!$BA161,0,AG$14-$B161-1),0)\n+IF(AND(AG$14>$B161,$C161>$B161,AG$14-$B161<$C$5),OFFSET(Input!$BA161,0,AG$14-$B161-1),0)*$D161   -    IF(AND(AG$14>$C161,AG$14-$C161<$C$5),OFFSET(Input!$BA161,0,AG$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC161,0)  +   AG161-IF(AND($B161<AH$14,AH$14-$B161<$C$5),OFFSET(Input!$BA161,0,AH$14-$B161-1),0)\n+IF(AND(AH$14>$B161,$C161>$B161,AH$14-$B161<$C$5),OFFSET(Input!$BA161,0,AH$14-$B161-1),0)*$D161   -    IF(AND(AH$14>$C161,AH$14-$C161<$C$5),OFFSET(Input!$BA161,0,AH$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD161,0)  +   AH161-IF(AND($B161<AI$14,AI$14-$B161<$C$5),OFFSET(Input!$BA161,0,AI$14-$B161-1),0)\n+IF(AND(AI$14>$B161,$C161>$B161,AI$14-$B161<$C$5),OFFSET(Input!$BA161,0,AI$14-$B161-1),0)*$D161   -    IF(AND(AI$14>$C161,AI$14-$C161<$C$5),OFFSET(Input!$BA161,0,AI$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE161,0)  +   AI161-IF(AND($B161<AJ$14,AJ$14-$B161<$C$5),OFFSET(Input!$BA161,0,AJ$14-$B161-1),0)\n+IF(AND(AJ$14>$B161,$C161>$B161,AJ$14-$B161<$C$5),OFFSET(Input!$BA161,0,AJ$14-$B161-1),0)*$D161   -    IF(AND(AJ$14>$C161,AJ$14-$C161<$C$5),OFFSET(Input!$BA161,0,AJ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF161,0)  +   AJ161-IF(AND($B161<AK$14,AK$14-$B161<$C$5),OFFSET(Input!$BA161,0,AK$14-$B161-1),0)\n+IF(AND(AK$14>$B161,$C161>$B161,AK$14-$B161<$C$5),OFFSET(Input!$BA161,0,AK$14-$B161-1),0)*$D161   -    IF(AND(AK$14>$C161,AK$14-$C161<$C$5),OFFSET(Input!$BA161,0,AK$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG161,0)  +   AK161-IF(AND($B161<AL$14,AL$14-$B161<$C$5),OFFSET(Input!$BA161,0,AL$14-$B161-1),0)\n+IF(AND(AL$14>$B161,$C161>$B161,AL$14-$B161<$C$5),OFFSET(Input!$BA161,0,AL$14-$B161-1),0)*$D161   -    IF(AND(AL$14>$C161,AL$14-$C161<$C$5),OFFSET(Input!$BA161,0,AL$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH161,0)  +   AL161-IF(AND($B161<AM$14,AM$14-$B161<$C$5),OFFSET(Input!$BA161,0,AM$14-$B161-1),0)\n+IF(AND(AM$14>$B161,$C161>$B161,AM$14-$B161<$C$5),OFFSET(Input!$BA161,0,AM$14-$B161-1),0)*$D161   -    IF(AND(AM$14>$C161,AM$14-$C161<$C$5),OFFSET(Input!$BA161,0,AM$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI161,0)  +   AM161-IF(AND($B161<AN$14,AN$14-$B161<$C$5),OFFSET(Input!$BA161,0,AN$14-$B161-1),0)\n+IF(AND(AN$14>$B161,$C161>$B161,AN$14-$B161<$C$5),OFFSET(Input!$BA161,0,AN$14-$B161-1),0)*$D161   -    IF(AND(AN$14>$C161,AN$14-$C161<$C$5),OFFSET(Input!$BA161,0,AN$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ161,0)  +   AN161-IF(AND($B161<AO$14,AO$14-$B161<$C$5),OFFSET(Input!$BA161,0,AO$14-$B161-1),0)\n+IF(AND(AO$14>$B161,$C161>$B161,AO$14-$B161<$C$5),OFFSET(Input!$BA161,0,AO$14-$B161-1),0)*$D161   -    IF(AND(AO$14>$C161,AO$14-$C161<$C$5),OFFSET(Input!$BA161,0,AO$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK161,0)  +   AO161-IF(AND($B161<AP$14,AP$14-$B161<$C$5),OFFSET(Input!$BA161,0,AP$14-$B161-1),0)\n+IF(AND(AP$14>$B161,$C161>$B161,AP$14-$B161<$C$5),OFFSET(Input!$BA161,0,AP$14-$B161-1),0)*$D161   -    IF(AND(AP$14>$C161,AP$14-$C161<$C$5),OFFSET(Input!$BA161,0,AP$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL161,0)  +   AP161-IF(AND($B161<AQ$14,AQ$14-$B161<$C$5),OFFSET(Input!$BA161,0,AQ$14-$B161-1),0)\n+IF(AND(AQ$14>$B161,$C161>$B161,AQ$14-$B161<$C$5),OFFSET(Input!$BA161,0,AQ$14-$B161-1),0)*$D161   -    IF(AND(AQ$14>$C161,AQ$14-$C161<$C$5),OFFSET(Input!$BA161,0,AQ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM161,0)  +   AQ161-IF(AND($B161<AR$14,AR$14-$B161<$C$5),OFFSET(Input!$BA161,0,AR$14-$B161-1),0)\n+IF(AND(AR$14>$B161,$C161>$B161,AR$14-$B161<$C$5),OFFSET(Input!$BA161,0,AR$14-$B161-1),0)*$D161   -    IF(AND(AR$14>$C161,AR$14-$C161<$C$5),OFFSET(Input!$BA161,0,AR$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN161,0)  +   AR161-IF(AND($B161<AS$14,AS$14-$B161<$C$5),OFFSET(Input!$BA161,0,AS$14-$B161-1),0)\n+IF(AND(AS$14>$B161,$C161>$B161,AS$14-$B161<$C$5),OFFSET(Input!$BA161,0,AS$14-$B161-1),0)*$D161   -    IF(AND(AS$14>$C161,AS$14-$C161<$C$5),OFFSET(Input!$BA161,0,AS$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO161,0)  +   AS161-IF(AND($B161<AT$14,AT$14-$B161<$C$5),OFFSET(Input!$BA161,0,AT$14-$B161-1),0)\n+IF(AND(AT$14>$B161,$C161>$B161,AT$14-$B161<$C$5),OFFSET(Input!$BA161,0,AT$14-$B161-1),0)*$D161   -    IF(AND(AT$14>$C161,AT$14-$C161<$C$5),OFFSET(Input!$BA161,0,AT$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP161,0)  +   AT161-IF(AND($B161<AU$14,AU$14-$B161<$C$5),OFFSET(Input!$BA161,0,AU$14-$B161-1),0)\n+IF(AND(AU$14>$B161,$C161>$B161,AU$14-$B161<$C$5),OFFSET(Input!$BA161,0,AU$14-$B161-1),0)*$D161   -    IF(AND(AU$14>$C161,AU$14-$C161<$C$5),OFFSET(Input!$BA161,0,AU$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ161,0)  +   AU161-IF(AND($B161<AV$14,AV$14-$B161<$C$5),OFFSET(Input!$BA161,0,AV$14-$B161-1),0)\n+IF(AND(AV$14>$B161,$C161>$B161,AV$14-$B161<$C$5),OFFSET(Input!$BA161,0,AV$14-$B161-1),0)*$D161   -    IF(AND(AV$14>$C161,AV$14-$C161<$C$5),OFFSET(Input!$BA161,0,AV$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR161,0)  +   AV161-IF(AND($B161<AW$14,AW$14-$B161<$C$5),OFFSET(Input!$BA161,0,AW$14-$B161-1),0)\n+IF(AND(AW$14>$B161,$C161>$B161,AW$14-$B161<$C$5),OFFSET(Input!$BA161,0,AW$14-$B161-1),0)*$D161   -    IF(AND(AW$14>$C161,AW$14-$C161<$C$5),OFFSET(Input!$BA161,0,AW$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS161,0)  +   AW161-IF(AND($B161<AX$14,AX$14-$B161<$C$5),OFFSET(Input!$BA161,0,AX$14-$B161-1),0)\n+IF(AND(AX$14>$B161,$C161>$B161,AX$14-$B161<$C$5),OFFSET(Input!$BA161,0,AX$14-$B161-1),0)*$D161   -    IF(AND(AX$14>$C161,AX$14-$C161<$C$5),OFFSET(Input!$BA161,0,AX$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT161,0)  +   AX161-IF(AND($B161<AY$14,AY$14-$B161<$C$5),OFFSET(Input!$BA161,0,AY$14-$B161-1),0)\n+IF(AND(AY$14>$B161,$C161>$B161,AY$14-$B161<$C$5),OFFSET(Input!$BA161,0,AY$14-$B161-1),0)*$D161   -    IF(AND(AY$14>$C161,AY$14-$C161<$C$5),OFFSET(Input!$BA161,0,AY$14-$C161-1),0)*$D161","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU161,0)  +   AY161-IF(AND($B161<AZ$14,AZ$14-$B161<$C$5),OFFSET(Input!$BA161,0,AZ$14-$B161-1),0)\n+IF(AND(AZ$14>$B161,$C161>$B161,AZ$14-$B161<$C$5),OFFSET(Input!$BA161,0,AZ$14-$B161-1),0)*$D161   -    IF(AND(AZ$14>$C161,AZ$14-$C161<$C$5),OFFSET(Input!$BA161,0,AZ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV161,0)  +   AZ161-IF(AND($B161<BA$14,BA$14-$B161<$C$5),OFFSET(Input!$BA161,0,BA$14-$B161-1),0)\n+IF(AND(BA$14>$B161,$C161>$B161,BA$14-$B161<$C$5),OFFSET(Input!$BA161,0,BA$14-$B161-1),0)*$D161   -    IF(AND(BA$14>$C161,BA$14-$C161<$C$5),OFFSET(Input!$BA161,0,BA$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW161,0)  +   BA161-IF(AND($B161<BB$14,BB$14-$B161<$C$5),OFFSET(Input!$BA161,0,BB$14-$B161-1),0)\n+IF(AND(BB$14>$B161,$C161>$B161,BB$14-$B161<$C$5),OFFSET(Input!$BA161,0,BB$14-$B161-1),0)*$D161   -    IF(AND(BB$14>$C161,BB$14-$C161<$C$5),OFFSET(Input!$BA161,0,BB$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX161,0)  +   BB161-IF(AND($B161<BC$14,BC$14-$B161<$C$5),OFFSET(Input!$BA161,0,BC$14-$B161-1),0)\n+IF(AND(BC$14>$B161,$C161>$B161,BC$14-$B161<$C$5),OFFSET(Input!$BA161,0,BC$14-$B161-1),0)*$D161   -    IF(AND(BC$14>$C161,BC$14-$C161<$C$5),OFFSET(Input!$BA161,0,BC$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY161,0)  +   BC161-IF(AND($B161<BD$14,BD$14-$B161<$C$5),OFFSET(Input!$BA161,0,BD$14-$B161-1),0)\n+IF(AND(BD$14>$B161,$C161>$B161,BD$14-$B161<$C$5),OFFSET(Input!$BA161,0,BD$14-$B161-1),0)*$D161   -    IF(AND(BD$14>$C161,BD$14-$C161<$C$5),OFFSET(Input!$BA161,0,BD$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ161,0)  +   BD161-IF(AND($B161<BE$14,BE$14-$B161<$C$5),OFFSET(Input!$BA161,0,BE$14-$B161-1),0)\n+IF(AND(BE$14>$B161,$C161>$B161,BE$14-$B161<$C$5),OFFSET(Input!$BA161,0,BE$14-$B161-1),0)*$D161   -    IF(AND(BE$14>$C161,BE$14-$C161<$C$5),OFFSET(Input!$BA161,0,BE$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA161,0)  +   BE161-IF(AND($B161<BF$14,BF$14-$B161<$C$5),OFFSET(Input!$BA161,0,BF$14-$B161-1),0)\n+IF(AND(BF$14>$B161,$C161>$B161,BF$14-$B161<$C$5),OFFSET(Input!$BA161,0,BF$14-$B161-1),0)*$D161   -    IF(AND(BF$14>$C161,BF$14-$C161<$C$5),OFFSET(Input!$BA161,0,BF$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB161,0)  +   BF161-IF(AND($B161<BG$14,BG$14-$B161<$C$5),OFFSET(Input!$BA161,0,BG$14-$B161-1),0)\n+IF(AND(BG$14>$B161,$C161>$B161,BG$14-$B161<$C$5),OFFSET(Input!$BA161,0,BG$14-$B161-1),0)*$D161   -    IF(AND(BG$14>$C161,BG$14-$C161<$C$5),OFFSET(Input!$BA161,0,BG$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC161,0)  +   BG161-IF(AND($B161<BH$14,BH$14-$B161<$C$5),OFFSET(Input!$BA161,0,BH$14-$B161-1),0)\n+IF(AND(BH$14>$B161,$C161>$B161,BH$14-$B161<$C$5),OFFSET(Input!$BA161,0,BH$14-$B161-1),0)*$D161   -    IF(AND(BH$14>$C161,BH$14-$C161<$C$5),OFFSET(Input!$BA161,0,BH$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD161,0)  +   BH161-IF(AND($B161<BI$14,BI$14-$B161<$C$5),OFFSET(Input!$BA161,0,BI$14-$B161-1),0)\n+IF(AND(BI$14>$B161,$C161>$B161,BI$14-$B161<$C$5),OFFSET(Input!$BA161,0,BI$14-$B161-1),0)*$D161   -    IF(AND(BI$14>$C161,BI$14-$C161<$C$5),OFFSET(Input!$BA161,0,BI$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE161,0)  +   BI161-IF(AND($B161<BJ$14,BJ$14-$B161<$C$5),OFFSET(Input!$BA161,0,BJ$14-$B161-1),0)\n+IF(AND(BJ$14>$B161,$C161>$B161,BJ$14-$B161<$C$5),OFFSET(Input!$BA161,0,BJ$14-$B161-1),0)*$D161   -    IF(AND(BJ$14>$C161,BJ$14-$C161<$C$5),OFFSET(Input!$BA161,0,BJ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF161,0)  +   BJ161-IF(AND($B161<BK$14,BK$14-$B161<$C$5),OFFSET(Input!$BA161,0,BK$14-$B161-1),0)\n+IF(AND(BK$14>$B161,$C161>$B161,BK$14-$B161<$C$5),OFFSET(Input!$BA161,0,BK$14-$B161-1),0)*$D161   -    IF(AND(BK$14>$C161,BK$14-$C161<$C$5),OFFSET(Input!$BA161,0,BK$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG161,0)  +   BK161-IF(AND($B161<BL$14,BL$14-$B161<$C$5),OFFSET(Input!$BA161,0,BL$14-$B161-1),0)\n+IF(AND(BL$14>$B161,$C161>$B161,BL$14-$B161<$C$5),OFFSET(Input!$BA161,0,BL$14-$B161-1),0)*$D161   -    IF(AND(BL$14>$C161,BL$14-$C161<$C$5),OFFSET(Input!$BA161,0,BL$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH161,0)  +   BL161-IF(AND($B161<BM$14,BM$14-$B161<$C$5),OFFSET(Input!$BA161,0,BM$14-$B161-1),0)\n+IF(AND(BM$14>$B161,$C161>$B161,BM$14-$B161<$C$5),OFFSET(Input!$BA161,0,BM$14-$B161-1),0)*$D161   -    IF(AND(BM$14>$C161,BM$14-$C161<$C$5),OFFSET(Input!$BA161,0,BM$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI161,0)  +   BM161-IF(AND($B161<BN$14,BN$14-$B161<$C$5),OFFSET(Input!$BA161,0,BN$14-$B161-1),0)\n+IF(AND(BN$14>$B161,$C161>$B161,BN$14-$B161<$C$5),OFFSET(Input!$BA161,0,BN$14-$B161-1),0)*$D161   -    IF(AND(BN$14>$C161,BN$14-$C161<$C$5),OFFSET(Input!$BA161,0,BN$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ161,0)  +   BN161-IF(AND($B161<BO$14,BO$14-$B161<$C$5),OFFSET(Input!$BA161,0,BO$14-$B161-1),0)\n+IF(AND(BO$14>$B161,$C161>$B161,BO$14-$B161<$C$5),OFFSET(Input!$BA161,0,BO$14-$B161-1),0)*$D161   -    IF(AND(BO$14>$C161,BO$14-$C161<$C$5),OFFSET(Input!$BA161,0,BO$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK161,0)  +   BO161-IF(AND($B161<BP$14,BP$14-$B161<$C$5),OFFSET(Input!$BA161,0,BP$14-$B161-1),0)\n+IF(AND(BP$14>$B161,$C161>$B161,BP$14-$B161<$C$5),OFFSET(Input!$BA161,0,BP$14-$B161-1),0)*$D161   -    IF(AND(BP$14>$C161,BP$14-$C161<$C$5),OFFSET(Input!$BA161,0,BP$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL161,0)  +   BP161-IF(AND($B161<BQ$14,BQ$14-$B161<$C$5),OFFSET(Input!$BA161,0,BQ$14-$B161-1),0)\n+IF(AND(BQ$14>$B161,$C161>$B161,BQ$14-$B161<$C$5),OFFSET(Input!$BA161,0,BQ$14-$B161-1),0)*$D161   -    IF(AND(BQ$14>$C161,BQ$14-$C161<$C$5),OFFSET(Input!$BA161,0,BQ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM161,0)  +   BQ161-IF(AND($B161<BR$14,BR$14-$B161<$C$5),OFFSET(Input!$BA161,0,BR$14-$B161-1),0)\n+IF(AND(BR$14>$B161,$C161>$B161,BR$14-$B161<$C$5),OFFSET(Input!$BA161,0,BR$14-$B161-1),0)*$D161   -    IF(AND(BR$14>$C161,BR$14-$C161<$C$5),OFFSET(Input!$BA161,0,BR$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN161,0)  +   BR161-IF(AND($B161<BS$14,BS$14-$B161<$C$5),OFFSET(Input!$BA161,0,BS$14-$B161-1),0)\n+IF(AND(BS$14>$B161,$C161>$B161,BS$14-$B161<$C$5),OFFSET(Input!$BA161,0,BS$14-$B161-1),0)*$D161   -    IF(AND(BS$14>$C161,BS$14-$C161<$C$5),OFFSET(Input!$BA161,0,BS$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO161,0)  +   BS161-IF(AND($B161<BT$14,BT$14-$B161<$C$5),OFFSET(Input!$BA161,0,BT$14-$B161-1),0)\n+IF(AND(BT$14>$B161,$C161>$B161,BT$14-$B161<$C$5),OFFSET(Input!$BA161,0,BT$14-$B161-1),0)*$D161   -    IF(AND(BT$14>$C161,BT$14-$C161<$C$5),OFFSET(Input!$BA161,0,BT$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP161,0)  +   BT161-IF(AND($B161<BU$14,BU$14-$B161<$C$5),OFFSET(Input!$BA161,0,BU$14-$B161-1),0)\n+IF(AND(BU$14>$B161,$C161>$B161,BU$14-$B161<$C$5),OFFSET(Input!$BA161,0,BU$14-$B161-1),0)*$D161   -    IF(AND(BU$14>$C161,BU$14-$C161<$C$5),OFFSET(Input!$BA161,0,BU$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ161,0)  +   BU161-IF(AND($B161<BV$14,BV$14-$B161<$C$5),OFFSET(Input!$BA161,0,BV$14-$B161-1),0)\n+IF(AND(BV$14>$B161,$C161>$B161,BV$14-$B161<$C$5),OFFSET(Input!$BA161,0,BV$14-$B161-1),0)*$D161   -    IF(AND(BV$14>$C161,BV$14-$C161<$C$5),OFFSET(Input!$BA161,0,BV$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR161,0)  +   BV161-IF(AND($B161<BW$14,BW$14-$B161<$C$5),OFFSET(Input!$BA161,0,BW$14-$B161-1),0)\n+IF(AND(BW$14>$B161,$C161>$B161,BW$14-$B161<$C$5),OFFSET(Input!$BA161,0,BW$14-$B161-1),0)*$D161   -    IF(AND(BW$14>$C161,BW$14-$C161<$C$5),OFFSET(Input!$BA161,0,BW$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS161,0)  +   BW161-IF(AND($B161<BX$14,BX$14-$B161<$C$5),OFFSET(Input!$BA161,0,BX$14-$B161-1),0)\n+IF(AND(BX$14>$B161,$C161>$B161,BX$14-$B161<$C$5),OFFSET(Input!$BA161,0,BX$14-$B161-1),0)*$D161   -    IF(AND(BX$14>$C161,BX$14-$C161<$C$5),OFFSET(Input!$BA161,0,BX$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT161,0)  +   BX161-IF(AND($B161<BY$14,BY$14-$B161<$C$5),OFFSET(Input!$BA161,0,BY$14-$B161-1),0)\n+IF(AND(BY$14>$B161,$C161>$B161,BY$14-$B161<$C$5),OFFSET(Input!$BA161,0,BY$14-$B161-1),0)*$D161   -    IF(AND(BY$14>$C161,BY$14-$C161<$C$5),OFFSET(Input!$BA161,0,BY$14-$C161-1),0)*$D161","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU161,0)  +   BY161-IF(AND($B161<BZ$14,BZ$14-$B161<$C$5),OFFSET(Input!$BA161,0,BZ$14-$B161-1),0)\n+IF(AND(BZ$14>$B161,$C161>$B161,BZ$14-$B161<$C$5),OFFSET(Input!$BA161,0,BZ$14-$B161-1),0)*$D161   -    IF(AND(BZ$14>$C161,BZ$14-$C161<$C$5),OFFSET(Input!$BA161,0,BZ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV161,0)  +   BZ161-IF(AND($B161<CA$14,CA$14-$B161<$C$5),OFFSET(Input!$BA161,0,CA$14-$B161-1),0)\n+IF(AND(CA$14>$B161,$C161>$B161,CA$14-$B161<$C$5),OFFSET(Input!$BA161,0,CA$14-$B161-1),0)*$D161   -    IF(AND(CA$14>$C161,CA$14-$C161<$C$5),OFFSET(Input!$BA161,0,CA$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW161,0)  +   CA161-IF(AND($B161<CB$14,CB$14-$B161<$C$5),OFFSET(Input!$BA161,0,CB$14-$B161-1),0)\n+IF(AND(CB$14>$B161,$C161>$B161,CB$14-$B161<$C$5),OFFSET(Input!$BA161,0,CB$14-$B161-1),0)*$D161   -    IF(AND(CB$14>$C161,CB$14-$C161<$C$5),OFFSET(Input!$BA161,0,CB$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX161,0)  +   CB161-IF(AND($B161<CC$14,CC$14-$B161<$C$5),OFFSET(Input!$BA161,0,CC$14-$B161-1),0)\n+IF(AND(CC$14>$B161,$C161>$B161,CC$14-$B161<$C$5),OFFSET(Input!$BA161,0,CC$14-$B161-1),0)*$D161   -    IF(AND(CC$14>$C161,CC$14-$C161<$C$5),OFFSET(Input!$BA161,0,CC$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY161,0)  +   CC161-IF(AND($B161<CD$14,CD$14-$B161<$C$5),OFFSET(Input!$BA161,0,CD$14-$B161-1),0)\n+IF(AND(CD$14>$B161,$C161>$B161,CD$14-$B161<$C$5),OFFSET(Input!$BA161,0,CD$14-$B161-1),0)*$D161   -    IF(AND(CD$14>$C161,CD$14-$C161<$C$5),OFFSET(Input!$BA161,0,CD$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ161,0)  +   CD161-IF(AND($B161<CE$14,CE$14-$B161<$C$5),OFFSET(Input!$BA161,0,CE$14-$B161-1),0)\n+IF(AND(CE$14>$B161,$C161>$B161,CE$14-$B161<$C$5),OFFSET(Input!$BA161,0,CE$14-$B161-1),0)*$D161   -    IF(AND(CE$14>$C161,CE$14-$C161<$C$5),OFFSET(Input!$BA161,0,CE$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA161,0)  +   CE161-IF(AND($B161<CF$14,CF$14-$B161<$C$5),OFFSET(Input!$BA161,0,CF$14-$B161-1),0)\n+IF(AND(CF$14>$B161,$C161>$B161,CF$14-$B161<$C$5),OFFSET(Input!$BA161,0,CF$14-$B161-1),0)*$D161   -    IF(AND(CF$14>$C161,CF$14-$C161<$C$5),OFFSET(Input!$BA161,0,CF$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB161,0)  +   CF161-IF(AND($B161<CG$14,CG$14-$B161<$C$5),OFFSET(Input!$BA161,0,CG$14-$B161-1),0)\n+IF(AND(CG$14>$B161,$C161>$B161,CG$14-$B161<$C$5),OFFSET(Input!$BA161,0,CG$14-$B161-1),0)*$D161   -    IF(AND(CG$14>$C161,CG$14-$C161<$C$5),OFFSET(Input!$BA161,0,CG$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC161,0)  +   CG161-IF(AND($B161<CH$14,CH$14-$B161<$C$5),OFFSET(Input!$BA161,0,CH$14-$B161-1),0)\n+IF(AND(CH$14>$B161,$C161>$B161,CH$14-$B161<$C$5),OFFSET(Input!$BA161,0,CH$14-$B161-1),0)*$D161   -    IF(AND(CH$14>$C161,CH$14-$C161<$C$5),OFFSET(Input!$BA161,0,CH$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED161,0)  +   CH161-IF(AND($B161<CI$14,CI$14-$B161<$C$5),OFFSET(Input!$BA161,0,CI$14-$B161-1),0)\n+IF(AND(CI$14>$B161,$C161>$B161,CI$14-$B161<$C$5),OFFSET(Input!$BA161,0,CI$14-$B161-1),0)*$D161   -    IF(AND(CI$14>$C161,CI$14-$C161<$C$5),OFFSET(Input!$BA161,0,CI$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE161,0)  +   CI161-IF(AND($B161<CJ$14,CJ$14-$B161<$C$5),OFFSET(Input!$BA161,0,CJ$14-$B161-1),0)\n+IF(AND(CJ$14>$B161,$C161>$B161,CJ$14-$B161<$C$5),OFFSET(Input!$BA161,0,CJ$14-$B161-1),0)*$D161   -    IF(AND(CJ$14>$C161,CJ$14-$C161<$C$5),OFFSET(Input!$BA161,0,CJ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF161,0)  +   CJ161-IF(AND($B161<CK$14,CK$14-$B161<$C$5),OFFSET(Input!$BA161,0,CK$14-$B161-1),0)\n+IF(AND(CK$14>$B161,$C161>$B161,CK$14-$B161<$C$5),OFFSET(Input!$BA161,0,CK$14-$B161-1),0)*$D161   -    IF(AND(CK$14>$C161,CK$14-$C161<$C$5),OFFSET(Input!$BA161,0,CK$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG161,0)  +   CK161-IF(AND($B161<CL$14,CL$14-$B161<$C$5),OFFSET(Input!$BA161,0,CL$14-$B161-1),0)\n+IF(AND(CL$14>$B161,$C161>$B161,CL$14-$B161<$C$5),OFFSET(Input!$BA161,0,CL$14-$B161-1),0)*$D161   -    IF(AND(CL$14>$C161,CL$14-$C161<$C$5),OFFSET(Input!$BA161,0,CL$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH161,0)  +   CL161-IF(AND($B161<CM$14,CM$14-$B161<$C$5),OFFSET(Input!$BA161,0,CM$14-$B161-1),0)\n+IF(AND(CM$14>$B161,$C161>$B161,CM$14-$B161<$C$5),OFFSET(Input!$BA161,0,CM$14-$B161-1),0)*$D161   -    IF(AND(CM$14>$C161,CM$14-$C161<$C$5),OFFSET(Input!$BA161,0,CM$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI161,0)  +   CM161-IF(AND($B161<CN$14,CN$14-$B161<$C$5),OFFSET(Input!$BA161,0,CN$14-$B161-1),0)\n+IF(AND(CN$14>$B161,$C161>$B161,CN$14-$B161<$C$5),OFFSET(Input!$BA161,0,CN$14-$B161-1),0)*$D161   -    IF(AND(CN$14>$C161,CN$14-$C161<$C$5),OFFSET(Input!$BA161,0,CN$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ161,0)  +   CN161-IF(AND($B161<CO$14,CO$14-$B161<$C$5),OFFSET(Input!$BA161,0,CO$14-$B161-1),0)\n+IF(AND(CO$14>$B161,$C161>$B161,CO$14-$B161<$C$5),OFFSET(Input!$BA161,0,CO$14-$B161-1),0)*$D161   -    IF(AND(CO$14>$C161,CO$14-$C161<$C$5),OFFSET(Input!$BA161,0,CO$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK161,0)  +   CO161-IF(AND($B161<CP$14,CP$14-$B161<$C$5),OFFSET(Input!$BA161,0,CP$14-$B161-1),0)\n+IF(AND(CP$14>$B161,$C161>$B161,CP$14-$B161<$C$5),OFFSET(Input!$BA161,0,CP$14-$B161-1),0)*$D161   -    IF(AND(CP$14>$C161,CP$14-$C161<$C$5),OFFSET(Input!$BA161,0,CP$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL161,0)  +   CP161-IF(AND($B161<CQ$14,CQ$14-$B161<$C$5),OFFSET(Input!$BA161,0,CQ$14-$B161-1),0)\n+IF(AND(CQ$14>$B161,$C161>$B161,CQ$14-$B161<$C$5),OFFSET(Input!$BA161,0,CQ$14-$B161-1),0)*$D161   -    IF(AND(CQ$14>$C161,CQ$14-$C161<$C$5),OFFSET(Input!$BA161,0,CQ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM161,0)  +   CQ161-IF(AND($B161<CR$14,CR$14-$B161<$C$5),OFFSET(Input!$BA161,0,CR$14-$B161-1),0)\n+IF(AND(CR$14>$B161,$C161>$B161,CR$14-$B161<$C$5),OFFSET(Input!$BA161,0,CR$14-$B161-1),0)*$D161   -    IF(AND(CR$14>$C161,CR$14-$C161<$C$5),OFFSET(Input!$BA161,0,CR$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN161,0)  +   CR161-IF(AND($B161<CS$14,CS$14-$B161<$C$5),OFFSET(Input!$BA161,0,CS$14-$B161-1),0)\n+IF(AND(CS$14>$B161,$C161>$B161,CS$14-$B161<$C$5),OFFSET(Input!$BA161,0,CS$14-$B161-1),0)*$D161   -    IF(AND(CS$14>$C161,CS$14-$C161<$C$5),OFFSET(Input!$BA161,0,CS$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO161,0)  +   CS161-IF(AND($B161<CT$14,CT$14-$B161<$C$5),OFFSET(Input!$BA161,0,CT$14-$B161-1),0)\n+IF(AND(CT$14>$B161,$C161>$B161,CT$14-$B161<$C$5),OFFSET(Input!$BA161,0,CT$14-$B161-1),0)*$D161   -    IF(AND(CT$14>$C161,CT$14-$C161<$C$5),OFFSET(Input!$BA161,0,CT$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP161,0)  +   CT161-IF(AND($B161<CU$14,CU$14-$B161<$C$5),OFFSET(Input!$BA161,0,CU$14-$B161-1),0)\n+IF(AND(CU$14>$B161,$C161>$B161,CU$14-$B161<$C$5),OFFSET(Input!$BA161,0,CU$14-$B161-1),0)*$D161   -    IF(AND(CU$14>$C161,CU$14-$C161<$C$5),OFFSET(Input!$BA161,0,CU$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ161,0)  +   CU161-IF(AND($B161<CV$14,CV$14-$B161<$C$5),OFFSET(Input!$BA161,0,CV$14-$B161-1),0)\n+IF(AND(CV$14>$B161,$C161>$B161,CV$14-$B161<$C$5),OFFSET(Input!$BA161,0,CV$14-$B161-1),0)*$D161   -    IF(AND(CV$14>$C161,CV$14-$C161<$C$5),OFFSET(Input!$BA161,0,CV$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER161,0)  +   CV161-IF(AND($B161<CW$14,CW$14-$B161<$C$5),OFFSET(Input!$BA161,0,CW$14-$B161-1),0)\n+IF(AND(CW$14>$B161,$C161>$B161,CW$14-$B161<$C$5),OFFSET(Input!$BA161,0,CW$14-$B161-1),0)*$D161   -    IF(AND(CW$14>$C161,CW$14-$C161<$C$5),OFFSET(Input!$BA161,0,CW$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES161,0)  +   CW161-IF(AND($B161<CX$14,CX$14-$B161<$C$5),OFFSET(Input!$BA161,0,CX$14-$B161-1),0)\n+IF(AND(CX$14>$B161,$C161>$B161,CX$14-$B161<$C$5),OFFSET(Input!$BA161,0,CX$14-$B161-1),0)*$D161   -    IF(AND(CX$14>$C161,CX$14-$C161<$C$5),OFFSET(Input!$BA161,0,CX$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET161,0)  +   CX161-IF(AND($B161<CY$14,CY$14-$B161<$C$5),OFFSET(Input!$BA161,0,CY$14-$B161-1),0)\n+IF(AND(CY$14>$B161,$C161>$B161,CY$14-$B161<$C$5),OFFSET(Input!$BA161,0,CY$14-$B161-1),0)*$D161   -    IF(AND(CY$14>$C161,CY$14-$C161<$C$5),OFFSET(Input!$BA161,0,CY$14-$C161-1),0)*$D161","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU161,0)  +   CY161-IF(AND($B161<CZ$14,CZ$14-$B161<$C$5),OFFSET(Input!$BA161,0,CZ$14-$B161-1),0)\n+IF(AND(CZ$14>$B161,$C161>$B161,CZ$14-$B161<$C$5),OFFSET(Input!$BA161,0,CZ$14-$B161-1),0)*$D161   -    IF(AND(CZ$14>$C161,CZ$14-$C161<$C$5),OFFSET(Input!$BA161,0,CZ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV161,0)  +   CZ161-IF(AND($B161<DA$14,DA$14-$B161<$C$5),OFFSET(Input!$BA161,0,DA$14-$B161-1),0)\n+IF(AND(DA$14>$B161,$C161>$B161,DA$14-$B161<$C$5),OFFSET(Input!$BA161,0,DA$14-$B161-1),0)*$D161   -    IF(AND(DA$14>$C161,DA$14-$C161<$C$5),OFFSET(Input!$BA161,0,DA$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW161,0)  +   DA161-IF(AND($B161<DB$14,DB$14-$B161<$C$5),OFFSET(Input!$BA161,0,DB$14-$B161-1),0)\n+IF(AND(DB$14>$B161,$C161>$B161,DB$14-$B161<$C$5),OFFSET(Input!$BA161,0,DB$14-$B161-1),0)*$D161   -    IF(AND(DB$14>$C161,DB$14-$C161<$C$5),OFFSET(Input!$BA161,0,DB$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX161,0)  +   DB161-IF(AND($B161<DC$14,DC$14-$B161<$C$5),OFFSET(Input!$BA161,0,DC$14-$B161-1),0)\n+IF(AND(DC$14>$B161,$C161>$B161,DC$14-$B161<$C$5),OFFSET(Input!$BA161,0,DC$14-$B161-1),0)*$D161   -    IF(AND(DC$14>$C161,DC$14-$C161<$C$5),OFFSET(Input!$BA161,0,DC$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY161,0)  +   DC161-IF(AND($B161<DD$14,DD$14-$B161<$C$5),OFFSET(Input!$BA161,0,DD$14-$B161-1),0)\n+IF(AND(DD$14>$B161,$C161>$B161,DD$14-$B161<$C$5),OFFSET(Input!$BA161,0,DD$14-$B161-1),0)*$D161   -    IF(AND(DD$14>$C161,DD$14-$C161<$C$5),OFFSET(Input!$BA161,0,DD$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ161,0)  +   DD161-IF(AND($B161<DE$14,DE$14-$B161<$C$5),OFFSET(Input!$BA161,0,DE$14-$B161-1),0)\n+IF(AND(DE$14>$B161,$C161>$B161,DE$14-$B161<$C$5),OFFSET(Input!$BA161,0,DE$14-$B161-1),0)*$D161   -    IF(AND(DE$14>$C161,DE$14-$C161<$C$5),OFFSET(Input!$BA161,0,DE$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA161,0)  +   DE161-IF(AND($B161<DF$14,DF$14-$B161<$C$5),OFFSET(Input!$BA161,0,DF$14-$B161-1),0)\n+IF(AND(DF$14>$B161,$C161>$B161,DF$14-$B161<$C$5),OFFSET(Input!$BA161,0,DF$14-$B161-1),0)*$D161   -    IF(AND(DF$14>$C161,DF$14-$C161<$C$5),OFFSET(Input!$BA161,0,DF$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB161,0)  +   DF161-IF(AND($B161<DG$14,DG$14-$B161<$C$5),OFFSET(Input!$BA161,0,DG$14-$B161-1),0)\n+IF(AND(DG$14>$B161,$C161>$B161,DG$14-$B161<$C$5),OFFSET(Input!$BA161,0,DG$14-$B161-1),0)*$D161   -    IF(AND(DG$14>$C161,DG$14-$C161<$C$5),OFFSET(Input!$BA161,0,DG$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC161,0)  +   DG161-IF(AND($B161<DH$14,DH$14-$B161<$C$5),OFFSET(Input!$BA161,0,DH$14-$B161-1),0)\n+IF(AND(DH$14>$B161,$C161>$B161,DH$14-$B161<$C$5),OFFSET(Input!$BA161,0,DH$14-$B161-1),0)*$D161   -    IF(AND(DH$14>$C161,DH$14-$C161<$C$5),OFFSET(Input!$BA161,0,DH$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD161,0)  +   DH161-IF(AND($B161<DI$14,DI$14-$B161<$C$5),OFFSET(Input!$BA161,0,DI$14-$B161-1),0)\n+IF(AND(DI$14>$B161,$C161>$B161,DI$14-$B161<$C$5),OFFSET(Input!$BA161,0,DI$14-$B161-1),0)*$D161   -    IF(AND(DI$14>$C161,DI$14-$C161<$C$5),OFFSET(Input!$BA161,0,DI$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE161,0)  +   DI161-IF(AND($B161<DJ$14,DJ$14-$B161<$C$5),OFFSET(Input!$BA161,0,DJ$14-$B161-1),0)\n+IF(AND(DJ$14>$B161,$C161>$B161,DJ$14-$B161<$C$5),OFFSET(Input!$BA161,0,DJ$14-$B161-1),0)*$D161   -    IF(AND(DJ$14>$C161,DJ$14-$C161<$C$5),OFFSET(Input!$BA161,0,DJ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF161,0)  +   DJ161-IF(AND($B161<DK$14,DK$14-$B161<$C$5),OFFSET(Input!$BA161,0,DK$14-$B161-1),0)\n+IF(AND(DK$14>$B161,$C161>$B161,DK$14-$B161<$C$5),OFFSET(Input!$BA161,0,DK$14-$B161-1),0)*$D161   -    IF(AND(DK$14>$C161,DK$14-$C161<$C$5),OFFSET(Input!$BA161,0,DK$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG161,0)  +   DK161-IF(AND($B161<DL$14,DL$14-$B161<$C$5),OFFSET(Input!$BA161,0,DL$14-$B161-1),0)\n+IF(AND(DL$14>$B161,$C161>$B161,DL$14-$B161<$C$5),OFFSET(Input!$BA161,0,DL$14-$B161-1),0)*$D161   -    IF(AND(DL$14>$C161,DL$14-$C161<$C$5),OFFSET(Input!$BA161,0,DL$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH161,0)  +   DL161-IF(AND($B161<DM$14,DM$14-$B161<$C$5),OFFSET(Input!$BA161,0,DM$14-$B161-1),0)\n+IF(AND(DM$14>$B161,$C161>$B161,DM$14-$B161<$C$5),OFFSET(Input!$BA161,0,DM$14-$B161-1),0)*$D161   -    IF(AND(DM$14>$C161,DM$14-$C161<$C$5),OFFSET(Input!$BA161,0,DM$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI161,0)  +   DM161-IF(AND($B161<DN$14,DN$14-$B161<$C$5),OFFSET(Input!$BA161,0,DN$14-$B161-1),0)\n+IF(AND(DN$14>$B161,$C161>$B161,DN$14-$B161<$C$5),OFFSET(Input!$BA161,0,DN$14-$B161-1),0)*$D161   -    IF(AND(DN$14>$C161,DN$14-$C161<$C$5),OFFSET(Input!$BA161,0,DN$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ161,0)  +   DN161-IF(AND($B161<DO$14,DO$14-$B161<$C$5),OFFSET(Input!$BA161,0,DO$14-$B161-1),0)\n+IF(AND(DO$14>$B161,$C161>$B161,DO$14-$B161<$C$5),OFFSET(Input!$BA161,0,DO$14-$B161-1),0)*$D161   -    IF(AND(DO$14>$C161,DO$14-$C161<$C$5),OFFSET(Input!$BA161,0,DO$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK161,0)  +   DO161-IF(AND($B161<DP$14,DP$14-$B161<$C$5),OFFSET(Input!$BA161,0,DP$14-$B161-1),0)\n+IF(AND(DP$14>$B161,$C161>$B161,DP$14-$B161<$C$5),OFFSET(Input!$BA161,0,DP$14-$B161-1),0)*$D161   -    IF(AND(DP$14>$C161,DP$14-$C161<$C$5),OFFSET(Input!$BA161,0,DP$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL161,0)  +   DP161-IF(AND($B161<DQ$14,DQ$14-$B161<$C$5),OFFSET(Input!$BA161,0,DQ$14-$B161-1),0)\n+IF(AND(DQ$14>$B161,$C161>$B161,DQ$14-$B161<$C$5),OFFSET(Input!$BA161,0,DQ$14-$B161-1),0)*$D161   -    IF(AND(DQ$14>$C161,DQ$14-$C161<$C$5),OFFSET(Input!$BA161,0,DQ$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM161,0)  +   DQ161-IF(AND($B161<DR$14,DR$14-$B161<$C$5),OFFSET(Input!$BA161,0,DR$14-$B161-1),0)\n+IF(AND(DR$14>$B161,$C161>$B161,DR$14-$B161<$C$5),OFFSET(Input!$BA161,0,DR$14-$B161-1),0)*$D161   -    IF(AND(DR$14>$C161,DR$14-$C161<$C$5),OFFSET(Input!$BA161,0,DR$14-$C161-1),0)*$D161","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN161,0)  +   DR161-IF(AND($B161<DS$14,DS$14-$B161<$C$5),OFFSET(Input!$BA161,0,DS$14-$B161-1),0)\n+IF(AND(DS$14>$B161,$C161>$B161,DS$14-$B161<$C$5),OFFSET(Input!$BA161,0,DS$14-$B161-1),0)*$D161   -    IF(AND(DS$14>$C161,DS$14-$C161<$C$5),OFFSET(Input!$BA161,0,DS$14-$C161-1),0)*$D161","v":0}]
[{"$f":"Calcs!A203","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E203),1,Calcs!E203)*Periods,0)","v":0},{"$f":"ROUND(MAX(B203,Input!Z203*Periods),0)","v":0},{"$f":"IF(Calcs!DY203>Calcs!DZ203,IF(Input!R203<>0,Input!AC203/Input!R203,0),IF(Input!V203<>0,Input!AE203/Input!V203,0))","v":0},null,{"$f":"Input!BA203","v":0},{"$f":"IF(G$14<=$C$5,Input!BB203,0)  +   F203-IF(AND($B203<G$14,G$14-$B203<$C$5),OFFSET(Input!$BA203,0,G$14-$B203-1),0)\n+IF(AND(G$14>$B203,$C203>$B203,G$14-$B203<$C$5),OFFSET(Input!$BA203,0,G$14-$B203-1),0)*$D203   -    IF(AND(G$14>$C203,G$14-$C203<$C$5),OFFSET(Input!$BA203,0,G$14-$C203-1),0)*$D203","v":0},{"$f":"IF(H$14<=$C$5,Input!BC203,0)  +   G203-IF(AND($B203<H$14,H$14-$B203<$C$5),OFFSET(Input!$BA203,0,H$14-$B203-1),0)\n+IF(AND(H$14>$B203,$C203>$B203,H$14-$B203<$C$5),OFFSET(Input!$BA203,0,H$14-$B203-1),0)*$D203   -    IF(AND(H$14>$C203,H$14-$C203<$C$5),OFFSET(Input!$BA203,0,H$14-$C203-1),0)*$D203","v":0},{"$f":"IF(I$14<=$C$5,Input!BD203,0)  +   H203-IF(AND($B203<I$14,I$14-$B203<$C$5),OFFSET(Input!$BA203,0,I$14-$B203-1),0)\n+IF(AND(I$14>$B203,$C203>$B203,I$14-$B203<$C$5),OFFSET(Input!$BA203,0,I$14-$B203-1),0)*$D203   -    IF(AND(I$14>$C203,I$14-$C203<$C$5),OFFSET(Input!$BA203,0,I$14-$C203-1),0)*$D203","v":0},{"$f":"IF(J$14<=$C$5,Input!BE203,0)  +   I203-IF(AND($B203<J$14,J$14-$B203<$C$5),OFFSET(Input!$BA203,0,J$14-$B203-1),0)\n+IF(AND(J$14>$B203,$C203>$B203,J$14-$B203<$C$5),OFFSET(Input!$BA203,0,J$14-$B203-1),0)*$D203   -    IF(AND(J$14>$C203,J$14-$C203<$C$5),OFFSET(Input!$BA203,0,J$14-$C203-1),0)*$D203","v":0},{"$f":"IF(K$14<=$C$5,Input!BF203,0)  +   J203-IF(AND($B203<K$14,K$14-$B203<$C$5),OFFSET(Input!$BA203,0,K$14-$B203-1),0)\n+IF(AND(K$14>$B203,$C203>$B203,K$14-$B203<$C$5),OFFSET(Input!$BA203,0,K$14-$B203-1),0)*$D203   -    IF(AND(K$14>$C203,K$14-$C203<$C$5),OFFSET(Input!$BA203,0,K$14-$C203-1),0)*$D203","v":0},{"$f":"IF(L$14<=$C$5,Input!BG203,0)  +   K203-IF(AND($B203<L$14,L$14-$B203<$C$5),OFFSET(Input!$BA203,0,L$14-$B203-1),0)\n+IF(AND(L$14>$B203,$C203>$B203,L$14-$B203<$C$5),OFFSET(Input!$BA203,0,L$14-$B203-1),0)*$D203   -    IF(AND(L$14>$C203,L$14-$C203<$C$5),OFFSET(Input!$BA203,0,L$14-$C203-1),0)*$D203","v":0},{"$f":"IF(M$14<=$C$5,Input!BH203,0)  +   L203-IF(AND($B203<M$14,M$14-$B203<$C$5),OFFSET(Input!$BA203,0,M$14-$B203-1),0)\n+IF(AND(M$14>$B203,$C203>$B203,M$14-$B203<$C$5),OFFSET(Input!$BA203,0,M$14-$B203-1),0)*$D203   -    IF(AND(M$14>$C203,M$14-$C203<$C$5),OFFSET(Input!$BA203,0,M$14-$C203-1),0)*$D203","v":0},{"$f":"IF(N$14<=$C$5,Input!BI203,0)  +   M203-IF(AND($B203<N$14,N$14-$B203<$C$5),OFFSET(Input!$BA203,0,N$14-$B203-1),0)\n+IF(AND(N$14>$B203,$C203>$B203,N$14-$B203<$C$5),OFFSET(Input!$BA203,0,N$14-$B203-1),0)*$D203   -    IF(AND(N$14>$C203,N$14-$C203<$C$5),OFFSET(Input!$BA203,0,N$14-$C203-1),0)*$D203","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ203,0)  +   N203-IF(AND($B203<O$14,O$14-$B203<$C$5),OFFSET(Input!$BA203,0,O$14-$B203-1),0)\n+IF(AND(O$14>$B203,$C203>$B203,O$14-$B203<$C$5),OFFSET(Input!$BA203,0,O$14-$B203-1),0)*$D203   -    IF(AND(O$14>$C203,O$14-$C203<$C$5),OFFSET(Input!$BA203,0,O$14-$C203-1),0)*$D203","v":0},{"$f":"IF(P$14<=$C$5,Input!BK203,0)  +   O203-IF(AND($B203<P$14,P$14-$B203<$C$5),OFFSET(Input!$BA203,0,P$14-$B203-1),0)\n+IF(AND(P$14>$B203,$C203>$B203,P$14-$B203<$C$5),OFFSET(Input!$BA203,0,P$14-$B203-1),0)*$D203   -    IF(AND(P$14>$C203,P$14-$C203<$C$5),OFFSET(Input!$BA203,0,P$14-$C203-1),0)*$D203","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL203,0)  +   P203-IF(AND($B203<Q$14,Q$14-$B203<$C$5),OFFSET(Input!$BA203,0,Q$14-$B203-1),0)\n+IF(AND(Q$14>$B203,$C203>$B203,Q$14-$B203<$C$5),OFFSET(Input!$BA203,0,Q$14-$B203-1),0)*$D203   -    IF(AND(Q$14>$C203,Q$14-$C203<$C$5),OFFSET(Input!$BA203,0,Q$14-$C203-1),0)*$D203","v":0},{"$f":"IF(R$14<=$C$5,Input!BM203,0)  +   Q203-IF(AND($B203<R$14,R$14-$B203<$C$5),OFFSET(Input!$BA203,0,R$14-$B203-1),0)\n+IF(AND(R$14>$B203,$C203>$B203,R$14-$B203<$C$5),OFFSET(Input!$BA203,0,R$14-$B203-1),0)*$D203   -    IF(AND(R$14>$C203,R$14-$C203<$C$5),OFFSET(Input!$BA203,0,R$14-$C203-1),0)*$D203","v":0},{"$f":"IF(S$14<=$C$5,Input!BN203,0)  +   R203-IF(AND($B203<S$14,S$14-$B203<$C$5),OFFSET(Input!$BA203,0,S$14-$B203-1),0)\n+IF(AND(S$14>$B203,$C203>$B203,S$14-$B203<$C$5),OFFSET(Input!$BA203,0,S$14-$B203-1),0)*$D203   -    IF(AND(S$14>$C203,S$14-$C203<$C$5),OFFSET(Input!$BA203,0,S$14-$C203-1),0)*$D203","v":0},{"$f":"IF(T$14<=$C$5,Input!BO203,0)  +   S203-IF(AND($B203<T$14,T$14-$B203<$C$5),OFFSET(Input!$BA203,0,T$14-$B203-1),0)\n+IF(AND(T$14>$B203,$C203>$B203,T$14-$B203<$C$5),OFFSET(Input!$BA203,0,T$14-$B203-1),0)*$D203   -    IF(AND(T$14>$C203,T$14-$C203<$C$5),OFFSET(Input!$BA203,0,T$14-$C203-1),0)*$D203","v":0},{"$f":"IF(U$14<=$C$5,Input!BP203,0)  +   T203-IF(AND($B203<U$14,U$14-$B203<$C$5),OFFSET(Input!$BA203,0,U$14-$B203-1),0)\n+IF(AND(U$14>$B203,$C203>$B203,U$14-$B203<$C$5),OFFSET(Input!$BA203,0,U$14-$B203-1),0)*$D203   -    IF(AND(U$14>$C203,U$14-$C203<$C$5),OFFSET(Input!$BA203,0,U$14-$C203-1),0)*$D203","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ203,0)  +   U203-IF(AND($B203<V$14,V$14-$B203<$C$5),OFFSET(Input!$BA203,0,V$14-$B203-1),0)\n+IF(AND(V$14>$B203,$C203>$B203,V$14-$B203<$C$5),OFFSET(Input!$BA203,0,V$14-$B203-1),0)*$D203   -    IF(AND(V$14>$C203,V$14-$C203<$C$5),OFFSET(Input!$BA203,0,V$14-$C203-1),0)*$D203","v":0},{"$f":"IF(W$14<=$C$5,Input!BR203,0)  +   V203-IF(AND($B203<W$14,W$14-$B203<$C$5),OFFSET(Input!$BA203,0,W$14-$B203-1),0)\n+IF(AND(W$14>$B203,$C203>$B203,W$14-$B203<$C$5),OFFSET(Input!$BA203,0,W$14-$B203-1),0)*$D203   -    IF(AND(W$14>$C203,W$14-$C203<$C$5),OFFSET(Input!$BA203,0,W$14-$C203-1),0)*$D203","v":0},{"$f":"IF(X$14<=$C$5,Input!BS203,0)  +   W203-IF(AND($B203<X$14,X$14-$B203<$C$5),OFFSET(Input!$BA203,0,X$14-$B203-1),0)\n+IF(AND(X$14>$B203,$C203>$B203,X$14-$B203<$C$5),OFFSET(Input!$BA203,0,X$14-$B203-1),0)*$D203   -    IF(AND(X$14>$C203,X$14-$C203<$C$5),OFFSET(Input!$BA203,0,X$14-$C203-1),0)*$D203","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT203,0)  +   X203-IF(AND($B203<Y$14,Y$14-$B203<$C$5),OFFSET(Input!$BA203,0,Y$14-$B203-1),0)\n+IF(AND(Y$14>$B203,$C203>$B203,Y$14-$B203<$C$5),OFFSET(Input!$BA203,0,Y$14-$B203-1),0)*$D203   -    IF(AND(Y$14>$C203,Y$14-$C203<$C$5),OFFSET(Input!$BA203,0,Y$14-$C203-1),0)*$D203","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU203,0)  +   Y203-IF(AND($B203<Z$14,Z$14-$B203<$C$5),OFFSET(Input!$BA203,0,Z$14-$B203-1),0)\n+IF(AND(Z$14>$B203,$C203>$B203,Z$14-$B203<$C$5),OFFSET(Input!$BA203,0,Z$14-$B203-1),0)*$D203   -    IF(AND(Z$14>$C203,Z$14-$C203<$C$5),OFFSET(Input!$BA203,0,Z$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV203,0)  +   Z203-IF(AND($B203<AA$14,AA$14-$B203<$C$5),OFFSET(Input!$BA203,0,AA$14-$B203-1),0)\n+IF(AND(AA$14>$B203,$C203>$B203,AA$14-$B203<$C$5),OFFSET(Input!$BA203,0,AA$14-$B203-1),0)*$D203   -    IF(AND(AA$14>$C203,AA$14-$C203<$C$5),OFFSET(Input!$BA203,0,AA$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW203,0)  +   AA203-IF(AND($B203<AB$14,AB$14-$B203<$C$5),OFFSET(Input!$BA203,0,AB$14-$B203-1),0)\n+IF(AND(AB$14>$B203,$C203>$B203,AB$14-$B203<$C$5),OFFSET(Input!$BA203,0,AB$14-$B203-1),0)*$D203   -    IF(AND(AB$14>$C203,AB$14-$C203<$C$5),OFFSET(Input!$BA203,0,AB$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX203,0)  +   AB203-IF(AND($B203<AC$14,AC$14-$B203<$C$5),OFFSET(Input!$BA203,0,AC$14-$B203-1),0)\n+IF(AND(AC$14>$B203,$C203>$B203,AC$14-$B203<$C$5),OFFSET(Input!$BA203,0,AC$14-$B203-1),0)*$D203   -    IF(AND(AC$14>$C203,AC$14-$C203<$C$5),OFFSET(Input!$BA203,0,AC$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY203,0)  +   AC203-IF(AND($B203<AD$14,AD$14-$B203<$C$5),OFFSET(Input!$BA203,0,AD$14-$B203-1),0)\n+IF(AND(AD$14>$B203,$C203>$B203,AD$14-$B203<$C$5),OFFSET(Input!$BA203,0,AD$14-$B203-1),0)*$D203   -    IF(AND(AD$14>$C203,AD$14-$C203<$C$5),OFFSET(Input!$BA203,0,AD$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ203,0)  +   AD203-IF(AND($B203<AE$14,AE$14-$B203<$C$5),OFFSET(Input!$BA203,0,AE$14-$B203-1),0)\n+IF(AND(AE$14>$B203,$C203>$B203,AE$14-$B203<$C$5),OFFSET(Input!$BA203,0,AE$14-$B203-1),0)*$D203   -    IF(AND(AE$14>$C203,AE$14-$C203<$C$5),OFFSET(Input!$BA203,0,AE$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA203,0)  +   AE203-IF(AND($B203<AF$14,AF$14-$B203<$C$5),OFFSET(Input!$BA203,0,AF$14-$B203-1),0)\n+IF(AND(AF$14>$B203,$C203>$B203,AF$14-$B203<$C$5),OFFSET(Input!$BA203,0,AF$14-$B203-1),0)*$D203   -    IF(AND(AF$14>$C203,AF$14-$C203<$C$5),OFFSET(Input!$BA203,0,AF$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB203,0)  +   AF203-IF(AND($B203<AG$14,AG$14-$B203<$C$5),OFFSET(Input!$BA203,0,AG$14-$B203-1),0)\n+IF(AND(AG$14>$B203,$C203>$B203,AG$14-$B203<$C$5),OFFSET(Input!$BA203,0,AG$14-$B203-1),0)*$D203   -    IF(AND(AG$14>$C203,AG$14-$C203<$C$5),OFFSET(Input!$BA203,0,AG$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC203,0)  +   AG203-IF(AND($B203<AH$14,AH$14-$B203<$C$5),OFFSET(Input!$BA203,0,AH$14-$B203-1),0)\n+IF(AND(AH$14>$B203,$C203>$B203,AH$14-$B203<$C$5),OFFSET(Input!$BA203,0,AH$14-$B203-1),0)*$D203   -    IF(AND(AH$14>$C203,AH$14-$C203<$C$5),OFFSET(Input!$BA203,0,AH$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD203,0)  +   AH203-IF(AND($B203<AI$14,AI$14-$B203<$C$5),OFFSET(Input!$BA203,0,AI$14-$B203-1),0)\n+IF(AND(AI$14>$B203,$C203>$B203,AI$14-$B203<$C$5),OFFSET(Input!$BA203,0,AI$14-$B203-1),0)*$D203   -    IF(AND(AI$14>$C203,AI$14-$C203<$C$5),OFFSET(Input!$BA203,0,AI$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE203,0)  +   AI203-IF(AND($B203<AJ$14,AJ$14-$B203<$C$5),OFFSET(Input!$BA203,0,AJ$14-$B203-1),0)\n+IF(AND(AJ$14>$B203,$C203>$B203,AJ$14-$B203<$C$5),OFFSET(Input!$BA203,0,AJ$14-$B203-1),0)*$D203   -    IF(AND(AJ$14>$C203,AJ$14-$C203<$C$5),OFFSET(Input!$BA203,0,AJ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF203,0)  +   AJ203-IF(AND($B203<AK$14,AK$14-$B203<$C$5),OFFSET(Input!$BA203,0,AK$14-$B203-1),0)\n+IF(AND(AK$14>$B203,$C203>$B203,AK$14-$B203<$C$5),OFFSET(Input!$BA203,0,AK$14-$B203-1),0)*$D203   -    IF(AND(AK$14>$C203,AK$14-$C203<$C$5),OFFSET(Input!$BA203,0,AK$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG203,0)  +   AK203-IF(AND($B203<AL$14,AL$14-$B203<$C$5),OFFSET(Input!$BA203,0,AL$14-$B203-1),0)\n+IF(AND(AL$14>$B203,$C203>$B203,AL$14-$B203<$C$5),OFFSET(Input!$BA203,0,AL$14-$B203-1),0)*$D203   -    IF(AND(AL$14>$C203,AL$14-$C203<$C$5),OFFSET(Input!$BA203,0,AL$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH203,0)  +   AL203-IF(AND($B203<AM$14,AM$14-$B203<$C$5),OFFSET(Input!$BA203,0,AM$14-$B203-1),0)\n+IF(AND(AM$14>$B203,$C203>$B203,AM$14-$B203<$C$5),OFFSET(Input!$BA203,0,AM$14-$B203-1),0)*$D203   -    IF(AND(AM$14>$C203,AM$14-$C203<$C$5),OFFSET(Input!$BA203,0,AM$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI203,0)  +   AM203-IF(AND($B203<AN$14,AN$14-$B203<$C$5),OFFSET(Input!$BA203,0,AN$14-$B203-1),0)\n+IF(AND(AN$14>$B203,$C203>$B203,AN$14-$B203<$C$5),OFFSET(Input!$BA203,0,AN$14-$B203-1),0)*$D203   -    IF(AND(AN$14>$C203,AN$14-$C203<$C$5),OFFSET(Input!$BA203,0,AN$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ203,0)  +   AN203-IF(AND($B203<AO$14,AO$14-$B203<$C$5),OFFSET(Input!$BA203,0,AO$14-$B203-1),0)\n+IF(AND(AO$14>$B203,$C203>$B203,AO$14-$B203<$C$5),OFFSET(Input!$BA203,0,AO$14-$B203-1),0)*$D203   -    IF(AND(AO$14>$C203,AO$14-$C203<$C$5),OFFSET(Input!$BA203,0,AO$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK203,0)  +   AO203-IF(AND($B203<AP$14,AP$14-$B203<$C$5),OFFSET(Input!$BA203,0,AP$14-$B203-1),0)\n+IF(AND(AP$14>$B203,$C203>$B203,AP$14-$B203<$C$5),OFFSET(Input!$BA203,0,AP$14-$B203-1),0)*$D203   -    IF(AND(AP$14>$C203,AP$14-$C203<$C$5),OFFSET(Input!$BA203,0,AP$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL203,0)  +   AP203-IF(AND($B203<AQ$14,AQ$14-$B203<$C$5),OFFSET(Input!$BA203,0,AQ$14-$B203-1),0)\n+IF(AND(AQ$14>$B203,$C203>$B203,AQ$14-$B203<$C$5),OFFSET(Input!$BA203,0,AQ$14-$B203-1),0)*$D203   -    IF(AND(AQ$14>$C203,AQ$14-$C203<$C$5),OFFSET(Input!$BA203,0,AQ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM203,0)  +   AQ203-IF(AND($B203<AR$14,AR$14-$B203<$C$5),OFFSET(Input!$BA203,0,AR$14-$B203-1),0)\n+IF(AND(AR$14>$B203,$C203>$B203,AR$14-$B203<$C$5),OFFSET(Input!$BA203,0,AR$14-$B203-1),0)*$D203   -    IF(AND(AR$14>$C203,AR$14-$C203<$C$5),OFFSET(Input!$BA203,0,AR$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN203,0)  +   AR203-IF(AND($B203<AS$14,AS$14-$B203<$C$5),OFFSET(Input!$BA203,0,AS$14-$B203-1),0)\n+IF(AND(AS$14>$B203,$C203>$B203,AS$14-$B203<$C$5),OFFSET(Input!$BA203,0,AS$14-$B203-1),0)*$D203   -    IF(AND(AS$14>$C203,AS$14-$C203<$C$5),OFFSET(Input!$BA203,0,AS$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO203,0)  +   AS203-IF(AND($B203<AT$14,AT$14-$B203<$C$5),OFFSET(Input!$BA203,0,AT$14-$B203-1),0)\n+IF(AND(AT$14>$B203,$C203>$B203,AT$14-$B203<$C$5),OFFSET(Input!$BA203,0,AT$14-$B203-1),0)*$D203   -    IF(AND(AT$14>$C203,AT$14-$C203<$C$5),OFFSET(Input!$BA203,0,AT$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP203,0)  +   AT203-IF(AND($B203<AU$14,AU$14-$B203<$C$5),OFFSET(Input!$BA203,0,AU$14-$B203-1),0)\n+IF(AND(AU$14>$B203,$C203>$B203,AU$14-$B203<$C$5),OFFSET(Input!$BA203,0,AU$14-$B203-1),0)*$D203   -    IF(AND(AU$14>$C203,AU$14-$C203<$C$5),OFFSET(Input!$BA203,0,AU$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ203,0)  +   AU203-IF(AND($B203<AV$14,AV$14-$B203<$C$5),OFFSET(Input!$BA203,0,AV$14-$B203-1),0)\n+IF(AND(AV$14>$B203,$C203>$B203,AV$14-$B203<$C$5),OFFSET(Input!$BA203,0,AV$14-$B203-1),0)*$D203   -    IF(AND(AV$14>$C203,AV$14-$C203<$C$5),OFFSET(Input!$BA203,0,AV$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR203,0)  +   AV203-IF(AND($B203<AW$14,AW$14-$B203<$C$5),OFFSET(Input!$BA203,0,AW$14-$B203-1),0)\n+IF(AND(AW$14>$B203,$C203>$B203,AW$14-$B203<$C$5),OFFSET(Input!$BA203,0,AW$14-$B203-1),0)*$D203   -    IF(AND(AW$14>$C203,AW$14-$C203<$C$5),OFFSET(Input!$BA203,0,AW$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS203,0)  +   AW203-IF(AND($B203<AX$14,AX$14-$B203<$C$5),OFFSET(Input!$BA203,0,AX$14-$B203-1),0)\n+IF(AND(AX$14>$B203,$C203>$B203,AX$14-$B203<$C$5),OFFSET(Input!$BA203,0,AX$14-$B203-1),0)*$D203   -    IF(AND(AX$14>$C203,AX$14-$C203<$C$5),OFFSET(Input!$BA203,0,AX$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT203,0)  +   AX203-IF(AND($B203<AY$14,AY$14-$B203<$C$5),OFFSET(Input!$BA203,0,AY$14-$B203-1),0)\n+IF(AND(AY$14>$B203,$C203>$B203,AY$14-$B203<$C$5),OFFSET(Input!$BA203,0,AY$14-$B203-1),0)*$D203   -    IF(AND(AY$14>$C203,AY$14-$C203<$C$5),OFFSET(Input!$BA203,0,AY$14-$C203-1),0)*$D203","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU203,0)  +   AY203-IF(AND($B203<AZ$14,AZ$14-$B203<$C$5),OFFSET(Input!$BA203,0,AZ$14-$B203-1),0)\n+IF(AND(AZ$14>$B203,$C203>$B203,AZ$14-$B203<$C$5),OFFSET(Input!$BA203,0,AZ$14-$B203-1),0)*$D203   -    IF(AND(AZ$14>$C203,AZ$14-$C203<$C$5),OFFSET(Input!$BA203,0,AZ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV203,0)  +   AZ203-IF(AND($B203<BA$14,BA$14-$B203<$C$5),OFFSET(Input!$BA203,0,BA$14-$B203-1),0)\n+IF(AND(BA$14>$B203,$C203>$B203,BA$14-$B203<$C$5),OFFSET(Input!$BA203,0,BA$14-$B203-1),0)*$D203   -    IF(AND(BA$14>$C203,BA$14-$C203<$C$5),OFFSET(Input!$BA203,0,BA$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW203,0)  +   BA203-IF(AND($B203<BB$14,BB$14-$B203<$C$5),OFFSET(Input!$BA203,0,BB$14-$B203-1),0)\n+IF(AND(BB$14>$B203,$C203>$B203,BB$14-$B203<$C$5),OFFSET(Input!$BA203,0,BB$14-$B203-1),0)*$D203   -    IF(AND(BB$14>$C203,BB$14-$C203<$C$5),OFFSET(Input!$BA203,0,BB$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX203,0)  +   BB203-IF(AND($B203<BC$14,BC$14-$B203<$C$5),OFFSET(Input!$BA203,0,BC$14-$B203-1),0)\n+IF(AND(BC$14>$B203,$C203>$B203,BC$14-$B203<$C$5),OFFSET(Input!$BA203,0,BC$14-$B203-1),0)*$D203   -    IF(AND(BC$14>$C203,BC$14-$C203<$C$5),OFFSET(Input!$BA203,0,BC$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY203,0)  +   BC203-IF(AND($B203<BD$14,BD$14-$B203<$C$5),OFFSET(Input!$BA203,0,BD$14-$B203-1),0)\n+IF(AND(BD$14>$B203,$C203>$B203,BD$14-$B203<$C$5),OFFSET(Input!$BA203,0,BD$14-$B203-1),0)*$D203   -    IF(AND(BD$14>$C203,BD$14-$C203<$C$5),OFFSET(Input!$BA203,0,BD$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ203,0)  +   BD203-IF(AND($B203<BE$14,BE$14-$B203<$C$5),OFFSET(Input!$BA203,0,BE$14-$B203-1),0)\n+IF(AND(BE$14>$B203,$C203>$B203,BE$14-$B203<$C$5),OFFSET(Input!$BA203,0,BE$14-$B203-1),0)*$D203   -    IF(AND(BE$14>$C203,BE$14-$C203<$C$5),OFFSET(Input!$BA203,0,BE$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA203,0)  +   BE203-IF(AND($B203<BF$14,BF$14-$B203<$C$5),OFFSET(Input!$BA203,0,BF$14-$B203-1),0)\n+IF(AND(BF$14>$B203,$C203>$B203,BF$14-$B203<$C$5),OFFSET(Input!$BA203,0,BF$14-$B203-1),0)*$D203   -    IF(AND(BF$14>$C203,BF$14-$C203<$C$5),OFFSET(Input!$BA203,0,BF$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB203,0)  +   BF203-IF(AND($B203<BG$14,BG$14-$B203<$C$5),OFFSET(Input!$BA203,0,BG$14-$B203-1),0)\n+IF(AND(BG$14>$B203,$C203>$B203,BG$14-$B203<$C$5),OFFSET(Input!$BA203,0,BG$14-$B203-1),0)*$D203   -    IF(AND(BG$14>$C203,BG$14-$C203<$C$5),OFFSET(Input!$BA203,0,BG$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC203,0)  +   BG203-IF(AND($B203<BH$14,BH$14-$B203<$C$5),OFFSET(Input!$BA203,0,BH$14-$B203-1),0)\n+IF(AND(BH$14>$B203,$C203>$B203,BH$14-$B203<$C$5),OFFSET(Input!$BA203,0,BH$14-$B203-1),0)*$D203   -    IF(AND(BH$14>$C203,BH$14-$C203<$C$5),OFFSET(Input!$BA203,0,BH$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD203,0)  +   BH203-IF(AND($B203<BI$14,BI$14-$B203<$C$5),OFFSET(Input!$BA203,0,BI$14-$B203-1),0)\n+IF(AND(BI$14>$B203,$C203>$B203,BI$14-$B203<$C$5),OFFSET(Input!$BA203,0,BI$14-$B203-1),0)*$D203   -    IF(AND(BI$14>$C203,BI$14-$C203<$C$5),OFFSET(Input!$BA203,0,BI$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE203,0)  +   BI203-IF(AND($B203<BJ$14,BJ$14-$B203<$C$5),OFFSET(Input!$BA203,0,BJ$14-$B203-1),0)\n+IF(AND(BJ$14>$B203,$C203>$B203,BJ$14-$B203<$C$5),OFFSET(Input!$BA203,0,BJ$14-$B203-1),0)*$D203   -    IF(AND(BJ$14>$C203,BJ$14-$C203<$C$5),OFFSET(Input!$BA203,0,BJ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF203,0)  +   BJ203-IF(AND($B203<BK$14,BK$14-$B203<$C$5),OFFSET(Input!$BA203,0,BK$14-$B203-1),0)\n+IF(AND(BK$14>$B203,$C203>$B203,BK$14-$B203<$C$5),OFFSET(Input!$BA203,0,BK$14-$B203-1),0)*$D203   -    IF(AND(BK$14>$C203,BK$14-$C203<$C$5),OFFSET(Input!$BA203,0,BK$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG203,0)  +   BK203-IF(AND($B203<BL$14,BL$14-$B203<$C$5),OFFSET(Input!$BA203,0,BL$14-$B203-1),0)\n+IF(AND(BL$14>$B203,$C203>$B203,BL$14-$B203<$C$5),OFFSET(Input!$BA203,0,BL$14-$B203-1),0)*$D203   -    IF(AND(BL$14>$C203,BL$14-$C203<$C$5),OFFSET(Input!$BA203,0,BL$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH203,0)  +   BL203-IF(AND($B203<BM$14,BM$14-$B203<$C$5),OFFSET(Input!$BA203,0,BM$14-$B203-1),0)\n+IF(AND(BM$14>$B203,$C203>$B203,BM$14-$B203<$C$5),OFFSET(Input!$BA203,0,BM$14-$B203-1),0)*$D203   -    IF(AND(BM$14>$C203,BM$14-$C203<$C$5),OFFSET(Input!$BA203,0,BM$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI203,0)  +   BM203-IF(AND($B203<BN$14,BN$14-$B203<$C$5),OFFSET(Input!$BA203,0,BN$14-$B203-1),0)\n+IF(AND(BN$14>$B203,$C203>$B203,BN$14-$B203<$C$5),OFFSET(Input!$BA203,0,BN$14-$B203-1),0)*$D203   -    IF(AND(BN$14>$C203,BN$14-$C203<$C$5),OFFSET(Input!$BA203,0,BN$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ203,0)  +   BN203-IF(AND($B203<BO$14,BO$14-$B203<$C$5),OFFSET(Input!$BA203,0,BO$14-$B203-1),0)\n+IF(AND(BO$14>$B203,$C203>$B203,BO$14-$B203<$C$5),OFFSET(Input!$BA203,0,BO$14-$B203-1),0)*$D203   -    IF(AND(BO$14>$C203,BO$14-$C203<$C$5),OFFSET(Input!$BA203,0,BO$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK203,0)  +   BO203-IF(AND($B203<BP$14,BP$14-$B203<$C$5),OFFSET(Input!$BA203,0,BP$14-$B203-1),0)\n+IF(AND(BP$14>$B203,$C203>$B203,BP$14-$B203<$C$5),OFFSET(Input!$BA203,0,BP$14-$B203-1),0)*$D203   -    IF(AND(BP$14>$C203,BP$14-$C203<$C$5),OFFSET(Input!$BA203,0,BP$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL203,0)  +   BP203-IF(AND($B203<BQ$14,BQ$14-$B203<$C$5),OFFSET(Input!$BA203,0,BQ$14-$B203-1),0)\n+IF(AND(BQ$14>$B203,$C203>$B203,BQ$14-$B203<$C$5),OFFSET(Input!$BA203,0,BQ$14-$B203-1),0)*$D203   -    IF(AND(BQ$14>$C203,BQ$14-$C203<$C$5),OFFSET(Input!$BA203,0,BQ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM203,0)  +   BQ203-IF(AND($B203<BR$14,BR$14-$B203<$C$5),OFFSET(Input!$BA203,0,BR$14-$B203-1),0)\n+IF(AND(BR$14>$B203,$C203>$B203,BR$14-$B203<$C$5),OFFSET(Input!$BA203,0,BR$14-$B203-1),0)*$D203   -    IF(AND(BR$14>$C203,BR$14-$C203<$C$5),OFFSET(Input!$BA203,0,BR$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN203,0)  +   BR203-IF(AND($B203<BS$14,BS$14-$B203<$C$5),OFFSET(Input!$BA203,0,BS$14-$B203-1),0)\n+IF(AND(BS$14>$B203,$C203>$B203,BS$14-$B203<$C$5),OFFSET(Input!$BA203,0,BS$14-$B203-1),0)*$D203   -    IF(AND(BS$14>$C203,BS$14-$C203<$C$5),OFFSET(Input!$BA203,0,BS$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO203,0)  +   BS203-IF(AND($B203<BT$14,BT$14-$B203<$C$5),OFFSET(Input!$BA203,0,BT$14-$B203-1),0)\n+IF(AND(BT$14>$B203,$C203>$B203,BT$14-$B203<$C$5),OFFSET(Input!$BA203,0,BT$14-$B203-1),0)*$D203   -    IF(AND(BT$14>$C203,BT$14-$C203<$C$5),OFFSET(Input!$BA203,0,BT$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP203,0)  +   BT203-IF(AND($B203<BU$14,BU$14-$B203<$C$5),OFFSET(Input!$BA203,0,BU$14-$B203-1),0)\n+IF(AND(BU$14>$B203,$C203>$B203,BU$14-$B203<$C$5),OFFSET(Input!$BA203,0,BU$14-$B203-1),0)*$D203   -    IF(AND(BU$14>$C203,BU$14-$C203<$C$5),OFFSET(Input!$BA203,0,BU$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ203,0)  +   BU203-IF(AND($B203<BV$14,BV$14-$B203<$C$5),OFFSET(Input!$BA203,0,BV$14-$B203-1),0)\n+IF(AND(BV$14>$B203,$C203>$B203,BV$14-$B203<$C$5),OFFSET(Input!$BA203,0,BV$14-$B203-1),0)*$D203   -    IF(AND(BV$14>$C203,BV$14-$C203<$C$5),OFFSET(Input!$BA203,0,BV$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR203,0)  +   BV203-IF(AND($B203<BW$14,BW$14-$B203<$C$5),OFFSET(Input!$BA203,0,BW$14-$B203-1),0)\n+IF(AND(BW$14>$B203,$C203>$B203,BW$14-$B203<$C$5),OFFSET(Input!$BA203,0,BW$14-$B203-1),0)*$D203   -    IF(AND(BW$14>$C203,BW$14-$C203<$C$5),OFFSET(Input!$BA203,0,BW$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS203,0)  +   BW203-IF(AND($B203<BX$14,BX$14-$B203<$C$5),OFFSET(Input!$BA203,0,BX$14-$B203-1),0)\n+IF(AND(BX$14>$B203,$C203>$B203,BX$14-$B203<$C$5),OFFSET(Input!$BA203,0,BX$14-$B203-1),0)*$D203   -    IF(AND(BX$14>$C203,BX$14-$C203<$C$5),OFFSET(Input!$BA203,0,BX$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT203,0)  +   BX203-IF(AND($B203<BY$14,BY$14-$B203<$C$5),OFFSET(Input!$BA203,0,BY$14-$B203-1),0)\n+IF(AND(BY$14>$B203,$C203>$B203,BY$14-$B203<$C$5),OFFSET(Input!$BA203,0,BY$14-$B203-1),0)*$D203   -    IF(AND(BY$14>$C203,BY$14-$C203<$C$5),OFFSET(Input!$BA203,0,BY$14-$C203-1),0)*$D203","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU203,0)  +   BY203-IF(AND($B203<BZ$14,BZ$14-$B203<$C$5),OFFSET(Input!$BA203,0,BZ$14-$B203-1),0)\n+IF(AND(BZ$14>$B203,$C203>$B203,BZ$14-$B203<$C$5),OFFSET(Input!$BA203,0,BZ$14-$B203-1),0)*$D203   -    IF(AND(BZ$14>$C203,BZ$14-$C203<$C$5),OFFSET(Input!$BA203,0,BZ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV203,0)  +   BZ203-IF(AND($B203<CA$14,CA$14-$B203<$C$5),OFFSET(Input!$BA203,0,CA$14-$B203-1),0)\n+IF(AND(CA$14>$B203,$C203>$B203,CA$14-$B203<$C$5),OFFSET(Input!$BA203,0,CA$14-$B203-1),0)*$D203   -    IF(AND(CA$14>$C203,CA$14-$C203<$C$5),OFFSET(Input!$BA203,0,CA$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW203,0)  +   CA203-IF(AND($B203<CB$14,CB$14-$B203<$C$5),OFFSET(Input!$BA203,0,CB$14-$B203-1),0)\n+IF(AND(CB$14>$B203,$C203>$B203,CB$14-$B203<$C$5),OFFSET(Input!$BA203,0,CB$14-$B203-1),0)*$D203   -    IF(AND(CB$14>$C203,CB$14-$C203<$C$5),OFFSET(Input!$BA203,0,CB$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX203,0)  +   CB203-IF(AND($B203<CC$14,CC$14-$B203<$C$5),OFFSET(Input!$BA203,0,CC$14-$B203-1),0)\n+IF(AND(CC$14>$B203,$C203>$B203,CC$14-$B203<$C$5),OFFSET(Input!$BA203,0,CC$14-$B203-1),0)*$D203   -    IF(AND(CC$14>$C203,CC$14-$C203<$C$5),OFFSET(Input!$BA203,0,CC$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY203,0)  +   CC203-IF(AND($B203<CD$14,CD$14-$B203<$C$5),OFFSET(Input!$BA203,0,CD$14-$B203-1),0)\n+IF(AND(CD$14>$B203,$C203>$B203,CD$14-$B203<$C$5),OFFSET(Input!$BA203,0,CD$14-$B203-1),0)*$D203   -    IF(AND(CD$14>$C203,CD$14-$C203<$C$5),OFFSET(Input!$BA203,0,CD$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ203,0)  +   CD203-IF(AND($B203<CE$14,CE$14-$B203<$C$5),OFFSET(Input!$BA203,0,CE$14-$B203-1),0)\n+IF(AND(CE$14>$B203,$C203>$B203,CE$14-$B203<$C$5),OFFSET(Input!$BA203,0,CE$14-$B203-1),0)*$D203   -    IF(AND(CE$14>$C203,CE$14-$C203<$C$5),OFFSET(Input!$BA203,0,CE$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA203,0)  +   CE203-IF(AND($B203<CF$14,CF$14-$B203<$C$5),OFFSET(Input!$BA203,0,CF$14-$B203-1),0)\n+IF(AND(CF$14>$B203,$C203>$B203,CF$14-$B203<$C$5),OFFSET(Input!$BA203,0,CF$14-$B203-1),0)*$D203   -    IF(AND(CF$14>$C203,CF$14-$C203<$C$5),OFFSET(Input!$BA203,0,CF$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB203,0)  +   CF203-IF(AND($B203<CG$14,CG$14-$B203<$C$5),OFFSET(Input!$BA203,0,CG$14-$B203-1),0)\n+IF(AND(CG$14>$B203,$C203>$B203,CG$14-$B203<$C$5),OFFSET(Input!$BA203,0,CG$14-$B203-1),0)*$D203   -    IF(AND(CG$14>$C203,CG$14-$C203<$C$5),OFFSET(Input!$BA203,0,CG$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC203,0)  +   CG203-IF(AND($B203<CH$14,CH$14-$B203<$C$5),OFFSET(Input!$BA203,0,CH$14-$B203-1),0)\n+IF(AND(CH$14>$B203,$C203>$B203,CH$14-$B203<$C$5),OFFSET(Input!$BA203,0,CH$14-$B203-1),0)*$D203   -    IF(AND(CH$14>$C203,CH$14-$C203<$C$5),OFFSET(Input!$BA203,0,CH$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED203,0)  +   CH203-IF(AND($B203<CI$14,CI$14-$B203<$C$5),OFFSET(Input!$BA203,0,CI$14-$B203-1),0)\n+IF(AND(CI$14>$B203,$C203>$B203,CI$14-$B203<$C$5),OFFSET(Input!$BA203,0,CI$14-$B203-1),0)*$D203   -    IF(AND(CI$14>$C203,CI$14-$C203<$C$5),OFFSET(Input!$BA203,0,CI$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE203,0)  +   CI203-IF(AND($B203<CJ$14,CJ$14-$B203<$C$5),OFFSET(Input!$BA203,0,CJ$14-$B203-1),0)\n+IF(AND(CJ$14>$B203,$C203>$B203,CJ$14-$B203<$C$5),OFFSET(Input!$BA203,0,CJ$14-$B203-1),0)*$D203   -    IF(AND(CJ$14>$C203,CJ$14-$C203<$C$5),OFFSET(Input!$BA203,0,CJ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF203,0)  +   CJ203-IF(AND($B203<CK$14,CK$14-$B203<$C$5),OFFSET(Input!$BA203,0,CK$14-$B203-1),0)\n+IF(AND(CK$14>$B203,$C203>$B203,CK$14-$B203<$C$5),OFFSET(Input!$BA203,0,CK$14-$B203-1),0)*$D203   -    IF(AND(CK$14>$C203,CK$14-$C203<$C$5),OFFSET(Input!$BA203,0,CK$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG203,0)  +   CK203-IF(AND($B203<CL$14,CL$14-$B203<$C$5),OFFSET(Input!$BA203,0,CL$14-$B203-1),0)\n+IF(AND(CL$14>$B203,$C203>$B203,CL$14-$B203<$C$5),OFFSET(Input!$BA203,0,CL$14-$B203-1),0)*$D203   -    IF(AND(CL$14>$C203,CL$14-$C203<$C$5),OFFSET(Input!$BA203,0,CL$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH203,0)  +   CL203-IF(AND($B203<CM$14,CM$14-$B203<$C$5),OFFSET(Input!$BA203,0,CM$14-$B203-1),0)\n+IF(AND(CM$14>$B203,$C203>$B203,CM$14-$B203<$C$5),OFFSET(Input!$BA203,0,CM$14-$B203-1),0)*$D203   -    IF(AND(CM$14>$C203,CM$14-$C203<$C$5),OFFSET(Input!$BA203,0,CM$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI203,0)  +   CM203-IF(AND($B203<CN$14,CN$14-$B203<$C$5),OFFSET(Input!$BA203,0,CN$14-$B203-1),0)\n+IF(AND(CN$14>$B203,$C203>$B203,CN$14-$B203<$C$5),OFFSET(Input!$BA203,0,CN$14-$B203-1),0)*$D203   -    IF(AND(CN$14>$C203,CN$14-$C203<$C$5),OFFSET(Input!$BA203,0,CN$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ203,0)  +   CN203-IF(AND($B203<CO$14,CO$14-$B203<$C$5),OFFSET(Input!$BA203,0,CO$14-$B203-1),0)\n+IF(AND(CO$14>$B203,$C203>$B203,CO$14-$B203<$C$5),OFFSET(Input!$BA203,0,CO$14-$B203-1),0)*$D203   -    IF(AND(CO$14>$C203,CO$14-$C203<$C$5),OFFSET(Input!$BA203,0,CO$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK203,0)  +   CO203-IF(AND($B203<CP$14,CP$14-$B203<$C$5),OFFSET(Input!$BA203,0,CP$14-$B203-1),0)\n+IF(AND(CP$14>$B203,$C203>$B203,CP$14-$B203<$C$5),OFFSET(Input!$BA203,0,CP$14-$B203-1),0)*$D203   -    IF(AND(CP$14>$C203,CP$14-$C203<$C$5),OFFSET(Input!$BA203,0,CP$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL203,0)  +   CP203-IF(AND($B203<CQ$14,CQ$14-$B203<$C$5),OFFSET(Input!$BA203,0,CQ$14-$B203-1),0)\n+IF(AND(CQ$14>$B203,$C203>$B203,CQ$14-$B203<$C$5),OFFSET(Input!$BA203,0,CQ$14-$B203-1),0)*$D203   -    IF(AND(CQ$14>$C203,CQ$14-$C203<$C$5),OFFSET(Input!$BA203,0,CQ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM203,0)  +   CQ203-IF(AND($B203<CR$14,CR$14-$B203<$C$5),OFFSET(Input!$BA203,0,CR$14-$B203-1),0)\n+IF(AND(CR$14>$B203,$C203>$B203,CR$14-$B203<$C$5),OFFSET(Input!$BA203,0,CR$14-$B203-1),0)*$D203   -    IF(AND(CR$14>$C203,CR$14-$C203<$C$5),OFFSET(Input!$BA203,0,CR$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN203,0)  +   CR203-IF(AND($B203<CS$14,CS$14-$B203<$C$5),OFFSET(Input!$BA203,0,CS$14-$B203-1),0)\n+IF(AND(CS$14>$B203,$C203>$B203,CS$14-$B203<$C$5),OFFSET(Input!$BA203,0,CS$14-$B203-1),0)*$D203   -    IF(AND(CS$14>$C203,CS$14-$C203<$C$5),OFFSET(Input!$BA203,0,CS$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO203,0)  +   CS203-IF(AND($B203<CT$14,CT$14-$B203<$C$5),OFFSET(Input!$BA203,0,CT$14-$B203-1),0)\n+IF(AND(CT$14>$B203,$C203>$B203,CT$14-$B203<$C$5),OFFSET(Input!$BA203,0,CT$14-$B203-1),0)*$D203   -    IF(AND(CT$14>$C203,CT$14-$C203<$C$5),OFFSET(Input!$BA203,0,CT$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP203,0)  +   CT203-IF(AND($B203<CU$14,CU$14-$B203<$C$5),OFFSET(Input!$BA203,0,CU$14-$B203-1),0)\n+IF(AND(CU$14>$B203,$C203>$B203,CU$14-$B203<$C$5),OFFSET(Input!$BA203,0,CU$14-$B203-1),0)*$D203   -    IF(AND(CU$14>$C203,CU$14-$C203<$C$5),OFFSET(Input!$BA203,0,CU$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ203,0)  +   CU203-IF(AND($B203<CV$14,CV$14-$B203<$C$5),OFFSET(Input!$BA203,0,CV$14-$B203-1),0)\n+IF(AND(CV$14>$B203,$C203>$B203,CV$14-$B203<$C$5),OFFSET(Input!$BA203,0,CV$14-$B203-1),0)*$D203   -    IF(AND(CV$14>$C203,CV$14-$C203<$C$5),OFFSET(Input!$BA203,0,CV$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER203,0)  +   CV203-IF(AND($B203<CW$14,CW$14-$B203<$C$5),OFFSET(Input!$BA203,0,CW$14-$B203-1),0)\n+IF(AND(CW$14>$B203,$C203>$B203,CW$14-$B203<$C$5),OFFSET(Input!$BA203,0,CW$14-$B203-1),0)*$D203   -    IF(AND(CW$14>$C203,CW$14-$C203<$C$5),OFFSET(Input!$BA203,0,CW$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES203,0)  +   CW203-IF(AND($B203<CX$14,CX$14-$B203<$C$5),OFFSET(Input!$BA203,0,CX$14-$B203-1),0)\n+IF(AND(CX$14>$B203,$C203>$B203,CX$14-$B203<$C$5),OFFSET(Input!$BA203,0,CX$14-$B203-1),0)*$D203   -    IF(AND(CX$14>$C203,CX$14-$C203<$C$5),OFFSET(Input!$BA203,0,CX$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET203,0)  +   CX203-IF(AND($B203<CY$14,CY$14-$B203<$C$5),OFFSET(Input!$BA203,0,CY$14-$B203-1),0)\n+IF(AND(CY$14>$B203,$C203>$B203,CY$14-$B203<$C$5),OFFSET(Input!$BA203,0,CY$14-$B203-1),0)*$D203   -    IF(AND(CY$14>$C203,CY$14-$C203<$C$5),OFFSET(Input!$BA203,0,CY$14-$C203-1),0)*$D203","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU203,0)  +   CY203-IF(AND($B203<CZ$14,CZ$14-$B203<$C$5),OFFSET(Input!$BA203,0,CZ$14-$B203-1),0)\n+IF(AND(CZ$14>$B203,$C203>$B203,CZ$14-$B203<$C$5),OFFSET(Input!$BA203,0,CZ$14-$B203-1),0)*$D203   -    IF(AND(CZ$14>$C203,CZ$14-$C203<$C$5),OFFSET(Input!$BA203,0,CZ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV203,0)  +   CZ203-IF(AND($B203<DA$14,DA$14-$B203<$C$5),OFFSET(Input!$BA203,0,DA$14-$B203-1),0)\n+IF(AND(DA$14>$B203,$C203>$B203,DA$14-$B203<$C$5),OFFSET(Input!$BA203,0,DA$14-$B203-1),0)*$D203   -    IF(AND(DA$14>$C203,DA$14-$C203<$C$5),OFFSET(Input!$BA203,0,DA$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW203,0)  +   DA203-IF(AND($B203<DB$14,DB$14-$B203<$C$5),OFFSET(Input!$BA203,0,DB$14-$B203-1),0)\n+IF(AND(DB$14>$B203,$C203>$B203,DB$14-$B203<$C$5),OFFSET(Input!$BA203,0,DB$14-$B203-1),0)*$D203   -    IF(AND(DB$14>$C203,DB$14-$C203<$C$5),OFFSET(Input!$BA203,0,DB$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX203,0)  +   DB203-IF(AND($B203<DC$14,DC$14-$B203<$C$5),OFFSET(Input!$BA203,0,DC$14-$B203-1),0)\n+IF(AND(DC$14>$B203,$C203>$B203,DC$14-$B203<$C$5),OFFSET(Input!$BA203,0,DC$14-$B203-1),0)*$D203   -    IF(AND(DC$14>$C203,DC$14-$C203<$C$5),OFFSET(Input!$BA203,0,DC$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY203,0)  +   DC203-IF(AND($B203<DD$14,DD$14-$B203<$C$5),OFFSET(Input!$BA203,0,DD$14-$B203-1),0)\n+IF(AND(DD$14>$B203,$C203>$B203,DD$14-$B203<$C$5),OFFSET(Input!$BA203,0,DD$14-$B203-1),0)*$D203   -    IF(AND(DD$14>$C203,DD$14-$C203<$C$5),OFFSET(Input!$BA203,0,DD$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ203,0)  +   DD203-IF(AND($B203<DE$14,DE$14-$B203<$C$5),OFFSET(Input!$BA203,0,DE$14-$B203-1),0)\n+IF(AND(DE$14>$B203,$C203>$B203,DE$14-$B203<$C$5),OFFSET(Input!$BA203,0,DE$14-$B203-1),0)*$D203   -    IF(AND(DE$14>$C203,DE$14-$C203<$C$5),OFFSET(Input!$BA203,0,DE$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA203,0)  +   DE203-IF(AND($B203<DF$14,DF$14-$B203<$C$5),OFFSET(Input!$BA203,0,DF$14-$B203-1),0)\n+IF(AND(DF$14>$B203,$C203>$B203,DF$14-$B203<$C$5),OFFSET(Input!$BA203,0,DF$14-$B203-1),0)*$D203   -    IF(AND(DF$14>$C203,DF$14-$C203<$C$5),OFFSET(Input!$BA203,0,DF$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB203,0)  +   DF203-IF(AND($B203<DG$14,DG$14-$B203<$C$5),OFFSET(Input!$BA203,0,DG$14-$B203-1),0)\n+IF(AND(DG$14>$B203,$C203>$B203,DG$14-$B203<$C$5),OFFSET(Input!$BA203,0,DG$14-$B203-1),0)*$D203   -    IF(AND(DG$14>$C203,DG$14-$C203<$C$5),OFFSET(Input!$BA203,0,DG$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC203,0)  +   DG203-IF(AND($B203<DH$14,DH$14-$B203<$C$5),OFFSET(Input!$BA203,0,DH$14-$B203-1),0)\n+IF(AND(DH$14>$B203,$C203>$B203,DH$14-$B203<$C$5),OFFSET(Input!$BA203,0,DH$14-$B203-1),0)*$D203   -    IF(AND(DH$14>$C203,DH$14-$C203<$C$5),OFFSET(Input!$BA203,0,DH$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD203,0)  +   DH203-IF(AND($B203<DI$14,DI$14-$B203<$C$5),OFFSET(Input!$BA203,0,DI$14-$B203-1),0)\n+IF(AND(DI$14>$B203,$C203>$B203,DI$14-$B203<$C$5),OFFSET(Input!$BA203,0,DI$14-$B203-1),0)*$D203   -    IF(AND(DI$14>$C203,DI$14-$C203<$C$5),OFFSET(Input!$BA203,0,DI$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE203,0)  +   DI203-IF(AND($B203<DJ$14,DJ$14-$B203<$C$5),OFFSET(Input!$BA203,0,DJ$14-$B203-1),0)\n+IF(AND(DJ$14>$B203,$C203>$B203,DJ$14-$B203<$C$5),OFFSET(Input!$BA203,0,DJ$14-$B203-1),0)*$D203   -    IF(AND(DJ$14>$C203,DJ$14-$C203<$C$5),OFFSET(Input!$BA203,0,DJ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF203,0)  +   DJ203-IF(AND($B203<DK$14,DK$14-$B203<$C$5),OFFSET(Input!$BA203,0,DK$14-$B203-1),0)\n+IF(AND(DK$14>$B203,$C203>$B203,DK$14-$B203<$C$5),OFFSET(Input!$BA203,0,DK$14-$B203-1),0)*$D203   -    IF(AND(DK$14>$C203,DK$14-$C203<$C$5),OFFSET(Input!$BA203,0,DK$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG203,0)  +   DK203-IF(AND($B203<DL$14,DL$14-$B203<$C$5),OFFSET(Input!$BA203,0,DL$14-$B203-1),0)\n+IF(AND(DL$14>$B203,$C203>$B203,DL$14-$B203<$C$5),OFFSET(Input!$BA203,0,DL$14-$B203-1),0)*$D203   -    IF(AND(DL$14>$C203,DL$14-$C203<$C$5),OFFSET(Input!$BA203,0,DL$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH203,0)  +   DL203-IF(AND($B203<DM$14,DM$14-$B203<$C$5),OFFSET(Input!$BA203,0,DM$14-$B203-1),0)\n+IF(AND(DM$14>$B203,$C203>$B203,DM$14-$B203<$C$5),OFFSET(Input!$BA203,0,DM$14-$B203-1),0)*$D203   -    IF(AND(DM$14>$C203,DM$14-$C203<$C$5),OFFSET(Input!$BA203,0,DM$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI203,0)  +   DM203-IF(AND($B203<DN$14,DN$14-$B203<$C$5),OFFSET(Input!$BA203,0,DN$14-$B203-1),0)\n+IF(AND(DN$14>$B203,$C203>$B203,DN$14-$B203<$C$5),OFFSET(Input!$BA203,0,DN$14-$B203-1),0)*$D203   -    IF(AND(DN$14>$C203,DN$14-$C203<$C$5),OFFSET(Input!$BA203,0,DN$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ203,0)  +   DN203-IF(AND($B203<DO$14,DO$14-$B203<$C$5),OFFSET(Input!$BA203,0,DO$14-$B203-1),0)\n+IF(AND(DO$14>$B203,$C203>$B203,DO$14-$B203<$C$5),OFFSET(Input!$BA203,0,DO$14-$B203-1),0)*$D203   -    IF(AND(DO$14>$C203,DO$14-$C203<$C$5),OFFSET(Input!$BA203,0,DO$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK203,0)  +   DO203-IF(AND($B203<DP$14,DP$14-$B203<$C$5),OFFSET(Input!$BA203,0,DP$14-$B203-1),0)\n+IF(AND(DP$14>$B203,$C203>$B203,DP$14-$B203<$C$5),OFFSET(Input!$BA203,0,DP$14-$B203-1),0)*$D203   -    IF(AND(DP$14>$C203,DP$14-$C203<$C$5),OFFSET(Input!$BA203,0,DP$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL203,0)  +   DP203-IF(AND($B203<DQ$14,DQ$14-$B203<$C$5),OFFSET(Input!$BA203,0,DQ$14-$B203-1),0)\n+IF(AND(DQ$14>$B203,$C203>$B203,DQ$14-$B203<$C$5),OFFSET(Input!$BA203,0,DQ$14-$B203-1),0)*$D203   -    IF(AND(DQ$14>$C203,DQ$14-$C203<$C$5),OFFSET(Input!$BA203,0,DQ$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM203,0)  +   DQ203-IF(AND($B203<DR$14,DR$14-$B203<$C$5),OFFSET(Input!$BA203,0,DR$14-$B203-1),0)\n+IF(AND(DR$14>$B203,$C203>$B203,DR$14-$B203<$C$5),OFFSET(Input!$BA203,0,DR$14-$B203-1),0)*$D203   -    IF(AND(DR$14>$C203,DR$14-$C203<$C$5),OFFSET(Input!$BA203,0,DR$14-$C203-1),0)*$D203","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN203,0)  +   DR203-IF(AND($B203<DS$14,DS$14-$B203<$C$5),OFFSET(Input!$BA203,0,DS$14-$B203-1),0)\n+IF(AND(DS$14>$B203,$C203>$B203,DS$14-$B203<$C$5),OFFSET(Input!$BA203,0,DS$14-$B203-1),0)*$D203   -    IF(AND(DS$14>$C203,DS$14-$C203<$C$5),OFFSET(Input!$BA203,0,DS$14-$C203-1),0)*$D203","v":0}]
[{"$f":"Calcs!A222","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E222),1,Calcs!E222)*Periods,0)","v":0},{"$f":"ROUND(MAX(B222,Input!Z222*Periods),0)","v":0},{"$f":"IF(Calcs!DY222>Calcs!DZ222,IF(Input!R222<>0,Input!AC222/Input!R222,0),IF(Input!V222<>0,Input!AE222/Input!V222,0))","v":0},null,{"$f":"Input!BA222","v":0},{"$f":"IF(G$14<=$C$5,Input!BB222,0)  +   F222-IF(AND($B222<G$14,G$14-$B222<$C$5),OFFSET(Input!$BA222,0,G$14-$B222-1),0)\n+IF(AND(G$14>$B222,$C222>$B222,G$14-$B222<$C$5),OFFSET(Input!$BA222,0,G$14-$B222-1),0)*$D222   -    IF(AND(G$14>$C222,G$14-$C222<$C$5),OFFSET(Input!$BA222,0,G$14-$C222-1),0)*$D222","v":0},{"$f":"IF(H$14<=$C$5,Input!BC222,0)  +   G222-IF(AND($B222<H$14,H$14-$B222<$C$5),OFFSET(Input!$BA222,0,H$14-$B222-1),0)\n+IF(AND(H$14>$B222,$C222>$B222,H$14-$B222<$C$5),OFFSET(Input!$BA222,0,H$14-$B222-1),0)*$D222   -    IF(AND(H$14>$C222,H$14-$C222<$C$5),OFFSET(Input!$BA222,0,H$14-$C222-1),0)*$D222","v":0},{"$f":"IF(I$14<=$C$5,Input!BD222,0)  +   H222-IF(AND($B222<I$14,I$14-$B222<$C$5),OFFSET(Input!$BA222,0,I$14-$B222-1),0)\n+IF(AND(I$14>$B222,$C222>$B222,I$14-$B222<$C$5),OFFSET(Input!$BA222,0,I$14-$B222-1),0)*$D222   -    IF(AND(I$14>$C222,I$14-$C222<$C$5),OFFSET(Input!$BA222,0,I$14-$C222-1),0)*$D222","v":0},{"$f":"IF(J$14<=$C$5,Input!BE222,0)  +   I222-IF(AND($B222<J$14,J$14-$B222<$C$5),OFFSET(Input!$BA222,0,J$14-$B222-1),0)\n+IF(AND(J$14>$B222,$C222>$B222,J$14-$B222<$C$5),OFFSET(Input!$BA222,0,J$14-$B222-1),0)*$D222   -    IF(AND(J$14>$C222,J$14-$C222<$C$5),OFFSET(Input!$BA222,0,J$14-$C222-1),0)*$D222","v":0},{"$f":"IF(K$14<=$C$5,Input!BF222,0)  +   J222-IF(AND($B222<K$14,K$14-$B222<$C$5),OFFSET(Input!$BA222,0,K$14-$B222-1),0)\n+IF(AND(K$14>$B222,$C222>$B222,K$14-$B222<$C$5),OFFSET(Input!$BA222,0,K$14-$B222-1),0)*$D222   -    IF(AND(K$14>$C222,K$14-$C222<$C$5),OFFSET(Input!$BA222,0,K$14-$C222-1),0)*$D222","v":0},{"$f":"IF(L$14<=$C$5,Input!BG222,0)  +   K222-IF(AND($B222<L$14,L$14-$B222<$C$5),OFFSET(Input!$BA222,0,L$14-$B222-1),0)\n+IF(AND(L$14>$B222,$C222>$B222,L$14-$B222<$C$5),OFFSET(Input!$BA222,0,L$14-$B222-1),0)*$D222   -    IF(AND(L$14>$C222,L$14-$C222<$C$5),OFFSET(Input!$BA222,0,L$14-$C222-1),0)*$D222","v":0},{"$f":"IF(M$14<=$C$5,Input!BH222,0)  +   L222-IF(AND($B222<M$14,M$14-$B222<$C$5),OFFSET(Input!$BA222,0,M$14-$B222-1),0)\n+IF(AND(M$14>$B222,$C222>$B222,M$14-$B222<$C$5),OFFSET(Input!$BA222,0,M$14-$B222-1),0)*$D222   -    IF(AND(M$14>$C222,M$14-$C222<$C$5),OFFSET(Input!$BA222,0,M$14-$C222-1),0)*$D222","v":0},{"$f":"IF(N$14<=$C$5,Input!BI222,0)  +   M222-IF(AND($B222<N$14,N$14-$B222<$C$5),OFFSET(Input!$BA222,0,N$14-$B222-1),0)\n+IF(AND(N$14>$B222,$C222>$B222,N$14-$B222<$C$5),OFFSET(Input!$BA222,0,N$14-$B222-1),0)*$D222   -    IF(AND(N$14>$C222,N$14-$C222<$C$5),OFFSET(Input!$BA222,0,N$14-$C222-1),0)*$D222","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ222,0)  +   N222-IF(AND($B222<O$14,O$14-$B222<$C$5),OFFSET(Input!$BA222,0,O$14-$B222-1),0)\n+IF(AND(O$14>$B222,$C222>$B222,O$14-$B222<$C$5),OFFSET(Input!$BA222,0,O$14-$B222-1),0)*$D222   -    IF(AND(O$14>$C222,O$14-$C222<$C$5),OFFSET(Input!$BA222,0,O$14-$C222-1),0)*$D222","v":0},{"$f":"IF(P$14<=$C$5,Input!BK222,0)  +   O222-IF(AND($B222<P$14,P$14-$B222<$C$5),OFFSET(Input!$BA222,0,P$14-$B222-1),0)\n+IF(AND(P$14>$B222,$C222>$B222,P$14-$B222<$C$5),OFFSET(Input!$BA222,0,P$14-$B222-1),0)*$D222   -    IF(AND(P$14>$C222,P$14-$C222<$C$5),OFFSET(Input!$BA222,0,P$14-$C222-1),0)*$D222","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL222,0)  +   P222-IF(AND($B222<Q$14,Q$14-$B222<$C$5),OFFSET(Input!$BA222,0,Q$14-$B222-1),0)\n+IF(AND(Q$14>$B222,$C222>$B222,Q$14-$B222<$C$5),OFFSET(Input!$BA222,0,Q$14-$B222-1),0)*$D222   -    IF(AND(Q$14>$C222,Q$14-$C222<$C$5),OFFSET(Input!$BA222,0,Q$14-$C222-1),0)*$D222","v":0},{"$f":"IF(R$14<=$C$5,Input!BM222,0)  +   Q222-IF(AND($B222<R$14,R$14-$B222<$C$5),OFFSET(Input!$BA222,0,R$14-$B222-1),0)\n+IF(AND(R$14>$B222,$C222>$B222,R$14-$B222<$C$5),OFFSET(Input!$BA222,0,R$14-$B222-1),0)*$D222   -    IF(AND(R$14>$C222,R$14-$C222<$C$5),OFFSET(Input!$BA222,0,R$14-$C222-1),0)*$D222","v":0},{"$f":"IF(S$14<=$C$5,Input!BN222,0)  +   R222-IF(AND($B222<S$14,S$14-$B222<$C$5),OFFSET(Input!$BA222,0,S$14-$B222-1),0)\n+IF(AND(S$14>$B222,$C222>$B222,S$14-$B222<$C$5),OFFSET(Input!$BA222,0,S$14-$B222-1),0)*$D222   -    IF(AND(S$14>$C222,S$14-$C222<$C$5),OFFSET(Input!$BA222,0,S$14-$C222-1),0)*$D222","v":0},{"$f":"IF(T$14<=$C$5,Input!BO222,0)  +   S222-IF(AND($B222<T$14,T$14-$B222<$C$5),OFFSET(Input!$BA222,0,T$14-$B222-1),0)\n+IF(AND(T$14>$B222,$C222>$B222,T$14-$B222<$C$5),OFFSET(Input!$BA222,0,T$14-$B222-1),0)*$D222   -    IF(AND(T$14>$C222,T$14-$C222<$C$5),OFFSET(Input!$BA222,0,T$14-$C222-1),0)*$D222","v":0},{"$f":"IF(U$14<=$C$5,Input!BP222,0)  +   T222-IF(AND($B222<U$14,U$14-$B222<$C$5),OFFSET(Input!$BA222,0,U$14-$B222-1),0)\n+IF(AND(U$14>$B222,$C222>$B222,U$14-$B222<$C$5),OFFSET(Input!$BA222,0,U$14-$B222-1),0)*$D222   -    IF(AND(U$14>$C222,U$14-$C222<$C$5),OFFSET(Input!$BA222,0,U$14-$C222-1),0)*$D222","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ222,0)  +   U222-IF(AND($B222<V$14,V$14-$B222<$C$5),OFFSET(Input!$BA222,0,V$14-$B222-1),0)\n+IF(AND(V$14>$B222,$C222>$B222,V$14-$B222<$C$5),OFFSET(Input!$BA222,0,V$14-$B222-1),0)*$D222   -    IF(AND(V$14>$C222,V$14-$C222<$C$5),OFFSET(Input!$BA222,0,V$14-$C222-1),0)*$D222","v":0},{"$f":"IF(W$14<=$C$5,Input!BR222,0)  +   V222-IF(AND($B222<W$14,W$14-$B222<$C$5),OFFSET(Input!$BA222,0,W$14-$B222-1),0)\n+IF(AND(W$14>$B222,$C222>$B222,W$14-$B222<$C$5),OFFSET(Input!$BA222,0,W$14-$B222-1),0)*$D222   -    IF(AND(W$14>$C222,W$14-$C222<$C$5),OFFSET(Input!$BA222,0,W$14-$C222-1),0)*$D222","v":0},{"$f":"IF(X$14<=$C$5,Input!BS222,0)  +   W222-IF(AND($B222<X$14,X$14-$B222<$C$5),OFFSET(Input!$BA222,0,X$14-$B222-1),0)\n+IF(AND(X$14>$B222,$C222>$B222,X$14-$B222<$C$5),OFFSET(Input!$BA222,0,X$14-$B222-1),0)*$D222   -    IF(AND(X$14>$C222,X$14-$C222<$C$5),OFFSET(Input!$BA222,0,X$14-$C222-1),0)*$D222","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT222,0)  +   X222-IF(AND($B222<Y$14,Y$14-$B222<$C$5),OFFSET(Input!$BA222,0,Y$14-$B222-1),0)\n+IF(AND(Y$14>$B222,$C222>$B222,Y$14-$B222<$C$5),OFFSET(Input!$BA222,0,Y$14-$B222-1),0)*$D222   -    IF(AND(Y$14>$C222,Y$14-$C222<$C$5),OFFSET(Input!$BA222,0,Y$14-$C222-1),0)*$D222","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU222,0)  +   Y222-IF(AND($B222<Z$14,Z$14-$B222<$C$5),OFFSET(Input!$BA222,0,Z$14-$B222-1),0)\n+IF(AND(Z$14>$B222,$C222>$B222,Z$14-$B222<$C$5),OFFSET(Input!$BA222,0,Z$14-$B222-1),0)*$D222   -    IF(AND(Z$14>$C222,Z$14-$C222<$C$5),OFFSET(Input!$BA222,0,Z$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV222,0)  +   Z222-IF(AND($B222<AA$14,AA$14-$B222<$C$5),OFFSET(Input!$BA222,0,AA$14-$B222-1),0)\n+IF(AND(AA$14>$B222,$C222>$B222,AA$14-$B222<$C$5),OFFSET(Input!$BA222,0,AA$14-$B222-1),0)*$D222   -    IF(AND(AA$14>$C222,AA$14-$C222<$C$5),OFFSET(Input!$BA222,0,AA$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW222,0)  +   AA222-IF(AND($B222<AB$14,AB$14-$B222<$C$5),OFFSET(Input!$BA222,0,AB$14-$B222-1),0)\n+IF(AND(AB$14>$B222,$C222>$B222,AB$14-$B222<$C$5),OFFSET(Input!$BA222,0,AB$14-$B222-1),0)*$D222   -    IF(AND(AB$14>$C222,AB$14-$C222<$C$5),OFFSET(Input!$BA222,0,AB$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX222,0)  +   AB222-IF(AND($B222<AC$14,AC$14-$B222<$C$5),OFFSET(Input!$BA222,0,AC$14-$B222-1),0)\n+IF(AND(AC$14>$B222,$C222>$B222,AC$14-$B222<$C$5),OFFSET(Input!$BA222,0,AC$14-$B222-1),0)*$D222   -    IF(AND(AC$14>$C222,AC$14-$C222<$C$5),OFFSET(Input!$BA222,0,AC$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY222,0)  +   AC222-IF(AND($B222<AD$14,AD$14-$B222<$C$5),OFFSET(Input!$BA222,0,AD$14-$B222-1),0)\n+IF(AND(AD$14>$B222,$C222>$B222,AD$14-$B222<$C$5),OFFSET(Input!$BA222,0,AD$14-$B222-1),0)*$D222   -    IF(AND(AD$14>$C222,AD$14-$C222<$C$5),OFFSET(Input!$BA222,0,AD$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ222,0)  +   AD222-IF(AND($B222<AE$14,AE$14-$B222<$C$5),OFFSET(Input!$BA222,0,AE$14-$B222-1),0)\n+IF(AND(AE$14>$B222,$C222>$B222,AE$14-$B222<$C$5),OFFSET(Input!$BA222,0,AE$14-$B222-1),0)*$D222   -    IF(AND(AE$14>$C222,AE$14-$C222<$C$5),OFFSET(Input!$BA222,0,AE$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA222,0)  +   AE222-IF(AND($B222<AF$14,AF$14-$B222<$C$5),OFFSET(Input!$BA222,0,AF$14-$B222-1),0)\n+IF(AND(AF$14>$B222,$C222>$B222,AF$14-$B222<$C$5),OFFSET(Input!$BA222,0,AF$14-$B222-1),0)*$D222   -    IF(AND(AF$14>$C222,AF$14-$C222<$C$5),OFFSET(Input!$BA222,0,AF$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB222,0)  +   AF222-IF(AND($B222<AG$14,AG$14-$B222<$C$5),OFFSET(Input!$BA222,0,AG$14-$B222-1),0)\n+IF(AND(AG$14>$B222,$C222>$B222,AG$14-$B222<$C$5),OFFSET(Input!$BA222,0,AG$14-$B222-1),0)*$D222   -    IF(AND(AG$14>$C222,AG$14-$C222<$C$5),OFFSET(Input!$BA222,0,AG$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC222,0)  +   AG222-IF(AND($B222<AH$14,AH$14-$B222<$C$5),OFFSET(Input!$BA222,0,AH$14-$B222-1),0)\n+IF(AND(AH$14>$B222,$C222>$B222,AH$14-$B222<$C$5),OFFSET(Input!$BA222,0,AH$14-$B222-1),0)*$D222   -    IF(AND(AH$14>$C222,AH$14-$C222<$C$5),OFFSET(Input!$BA222,0,AH$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD222,0)  +   AH222-IF(AND($B222<AI$14,AI$14-$B222<$C$5),OFFSET(Input!$BA222,0,AI$14-$B222-1),0)\n+IF(AND(AI$14>$B222,$C222>$B222,AI$14-$B222<$C$5),OFFSET(Input!$BA222,0,AI$14-$B222-1),0)*$D222   -    IF(AND(AI$14>$C222,AI$14-$C222<$C$5),OFFSET(Input!$BA222,0,AI$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE222,0)  +   AI222-IF(AND($B222<AJ$14,AJ$14-$B222<$C$5),OFFSET(Input!$BA222,0,AJ$14-$B222-1),0)\n+IF(AND(AJ$14>$B222,$C222>$B222,AJ$14-$B222<$C$5),OFFSET(Input!$BA222,0,AJ$14-$B222-1),0)*$D222   -    IF(AND(AJ$14>$C222,AJ$14-$C222<$C$5),OFFSET(Input!$BA222,0,AJ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF222,0)  +   AJ222-IF(AND($B222<AK$14,AK$14-$B222<$C$5),OFFSET(Input!$BA222,0,AK$14-$B222-1),0)\n+IF(AND(AK$14>$B222,$C222>$B222,AK$14-$B222<$C$5),OFFSET(Input!$BA222,0,AK$14-$B222-1),0)*$D222   -    IF(AND(AK$14>$C222,AK$14-$C222<$C$5),OFFSET(Input!$BA222,0,AK$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG222,0)  +   AK222-IF(AND($B222<AL$14,AL$14-$B222<$C$5),OFFSET(Input!$BA222,0,AL$14-$B222-1),0)\n+IF(AND(AL$14>$B222,$C222>$B222,AL$14-$B222<$C$5),OFFSET(Input!$BA222,0,AL$14-$B222-1),0)*$D222   -    IF(AND(AL$14>$C222,AL$14-$C222<$C$5),OFFSET(Input!$BA222,0,AL$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH222,0)  +   AL222-IF(AND($B222<AM$14,AM$14-$B222<$C$5),OFFSET(Input!$BA222,0,AM$14-$B222-1),0)\n+IF(AND(AM$14>$B222,$C222>$B222,AM$14-$B222<$C$5),OFFSET(Input!$BA222,0,AM$14-$B222-1),0)*$D222   -    IF(AND(AM$14>$C222,AM$14-$C222<$C$5),OFFSET(Input!$BA222,0,AM$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI222,0)  +   AM222-IF(AND($B222<AN$14,AN$14-$B222<$C$5),OFFSET(Input!$BA222,0,AN$14-$B222-1),0)\n+IF(AND(AN$14>$B222,$C222>$B222,AN$14-$B222<$C$5),OFFSET(Input!$BA222,0,AN$14-$B222-1),0)*$D222   -    IF(AND(AN$14>$C222,AN$14-$C222<$C$5),OFFSET(Input!$BA222,0,AN$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ222,0)  +   AN222-IF(AND($B222<AO$14,AO$14-$B222<$C$5),OFFSET(Input!$BA222,0,AO$14-$B222-1),0)\n+IF(AND(AO$14>$B222,$C222>$B222,AO$14-$B222<$C$5),OFFSET(Input!$BA222,0,AO$14-$B222-1),0)*$D222   -    IF(AND(AO$14>$C222,AO$14-$C222<$C$5),OFFSET(Input!$BA222,0,AO$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK222,0)  +   AO222-IF(AND($B222<AP$14,AP$14-$B222<$C$5),OFFSET(Input!$BA222,0,AP$14-$B222-1),0)\n+IF(AND(AP$14>$B222,$C222>$B222,AP$14-$B222<$C$5),OFFSET(Input!$BA222,0,AP$14-$B222-1),0)*$D222   -    IF(AND(AP$14>$C222,AP$14-$C222<$C$5),OFFSET(Input!$BA222,0,AP$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL222,0)  +   AP222-IF(AND($B222<AQ$14,AQ$14-$B222<$C$5),OFFSET(Input!$BA222,0,AQ$14-$B222-1),0)\n+IF(AND(AQ$14>$B222,$C222>$B222,AQ$14-$B222<$C$5),OFFSET(Input!$BA222,0,AQ$14-$B222-1),0)*$D222   -    IF(AND(AQ$14>$C222,AQ$14-$C222<$C$5),OFFSET(Input!$BA222,0,AQ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM222,0)  +   AQ222-IF(AND($B222<AR$14,AR$14-$B222<$C$5),OFFSET(Input!$BA222,0,AR$14-$B222-1),0)\n+IF(AND(AR$14>$B222,$C222>$B222,AR$14-$B222<$C$5),OFFSET(Input!$BA222,0,AR$14-$B222-1),0)*$D222   -    IF(AND(AR$14>$C222,AR$14-$C222<$C$5),OFFSET(Input!$BA222,0,AR$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN222,0)  +   AR222-IF(AND($B222<AS$14,AS$14-$B222<$C$5),OFFSET(Input!$BA222,0,AS$14-$B222-1),0)\n+IF(AND(AS$14>$B222,$C222>$B222,AS$14-$B222<$C$5),OFFSET(Input!$BA222,0,AS$14-$B222-1),0)*$D222   -    IF(AND(AS$14>$C222,AS$14-$C222<$C$5),OFFSET(Input!$BA222,0,AS$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO222,0)  +   AS222-IF(AND($B222<AT$14,AT$14-$B222<$C$5),OFFSET(Input!$BA222,0,AT$14-$B222-1),0)\n+IF(AND(AT$14>$B222,$C222>$B222,AT$14-$B222<$C$5),OFFSET(Input!$BA222,0,AT$14-$B222-1),0)*$D222   -    IF(AND(AT$14>$C222,AT$14-$C222<$C$5),OFFSET(Input!$BA222,0,AT$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP222,0)  +   AT222-IF(AND($B222<AU$14,AU$14-$B222<$C$5),OFFSET(Input!$BA222,0,AU$14-$B222-1),0)\n+IF(AND(AU$14>$B222,$C222>$B222,AU$14-$B222<$C$5),OFFSET(Input!$BA222,0,AU$14-$B222-1),0)*$D222   -    IF(AND(AU$14>$C222,AU$14-$C222<$C$5),OFFSET(Input!$BA222,0,AU$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ222,0)  +   AU222-IF(AND($B222<AV$14,AV$14-$B222<$C$5),OFFSET(Input!$BA222,0,AV$14-$B222-1),0)\n+IF(AND(AV$14>$B222,$C222>$B222,AV$14-$B222<$C$5),OFFSET(Input!$BA222,0,AV$14-$B222-1),0)*$D222   -    IF(AND(AV$14>$C222,AV$14-$C222<$C$5),OFFSET(Input!$BA222,0,AV$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR222,0)  +   AV222-IF(AND($B222<AW$14,AW$14-$B222<$C$5),OFFSET(Input!$BA222,0,AW$14-$B222-1),0)\n+IF(AND(AW$14>$B222,$C222>$B222,AW$14-$B222<$C$5),OFFSET(Input!$BA222,0,AW$14-$B222-1),0)*$D222   -    IF(AND(AW$14>$C222,AW$14-$C222<$C$5),OFFSET(Input!$BA222,0,AW$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS222,0)  +   AW222-IF(AND($B222<AX$14,AX$14-$B222<$C$5),OFFSET(Input!$BA222,0,AX$14-$B222-1),0)\n+IF(AND(AX$14>$B222,$C222>$B222,AX$14-$B222<$C$5),OFFSET(Input!$BA222,0,AX$14-$B222-1),0)*$D222   -    IF(AND(AX$14>$C222,AX$14-$C222<$C$5),OFFSET(Input!$BA222,0,AX$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT222,0)  +   AX222-IF(AND($B222<AY$14,AY$14-$B222<$C$5),OFFSET(Input!$BA222,0,AY$14-$B222-1),0)\n+IF(AND(AY$14>$B222,$C222>$B222,AY$14-$B222<$C$5),OFFSET(Input!$BA222,0,AY$14-$B222-1),0)*$D222   -    IF(AND(AY$14>$C222,AY$14-$C222<$C$5),OFFSET(Input!$BA222,0,AY$14-$C222-1),0)*$D222","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU222,0)  +   AY222-IF(AND($B222<AZ$14,AZ$14-$B222<$C$5),OFFSET(Input!$BA222,0,AZ$14-$B222-1),0)\n+IF(AND(AZ$14>$B222,$C222>$B222,AZ$14-$B222<$C$5),OFFSET(Input!$BA222,0,AZ$14-$B222-1),0)*$D222   -    IF(AND(AZ$14>$C222,AZ$14-$C222<$C$5),OFFSET(Input!$BA222,0,AZ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV222,0)  +   AZ222-IF(AND($B222<BA$14,BA$14-$B222<$C$5),OFFSET(Input!$BA222,0,BA$14-$B222-1),0)\n+IF(AND(BA$14>$B222,$C222>$B222,BA$14-$B222<$C$5),OFFSET(Input!$BA222,0,BA$14-$B222-1),0)*$D222   -    IF(AND(BA$14>$C222,BA$14-$C222<$C$5),OFFSET(Input!$BA222,0,BA$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW222,0)  +   BA222-IF(AND($B222<BB$14,BB$14-$B222<$C$5),OFFSET(Input!$BA222,0,BB$14-$B222-1),0)\n+IF(AND(BB$14>$B222,$C222>$B222,BB$14-$B222<$C$5),OFFSET(Input!$BA222,0,BB$14-$B222-1),0)*$D222   -    IF(AND(BB$14>$C222,BB$14-$C222<$C$5),OFFSET(Input!$BA222,0,BB$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX222,0)  +   BB222-IF(AND($B222<BC$14,BC$14-$B222<$C$5),OFFSET(Input!$BA222,0,BC$14-$B222-1),0)\n+IF(AND(BC$14>$B222,$C222>$B222,BC$14-$B222<$C$5),OFFSET(Input!$BA222,0,BC$14-$B222-1),0)*$D222   -    IF(AND(BC$14>$C222,BC$14-$C222<$C$5),OFFSET(Input!$BA222,0,BC$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY222,0)  +   BC222-IF(AND($B222<BD$14,BD$14-$B222<$C$5),OFFSET(Input!$BA222,0,BD$14-$B222-1),0)\n+IF(AND(BD$14>$B222,$C222>$B222,BD$14-$B222<$C$5),OFFSET(Input!$BA222,0,BD$14-$B222-1),0)*$D222   -    IF(AND(BD$14>$C222,BD$14-$C222<$C$5),OFFSET(Input!$BA222,0,BD$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ222,0)  +   BD222-IF(AND($B222<BE$14,BE$14-$B222<$C$5),OFFSET(Input!$BA222,0,BE$14-$B222-1),0)\n+IF(AND(BE$14>$B222,$C222>$B222,BE$14-$B222<$C$5),OFFSET(Input!$BA222,0,BE$14-$B222-1),0)*$D222   -    IF(AND(BE$14>$C222,BE$14-$C222<$C$5),OFFSET(Input!$BA222,0,BE$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA222,0)  +   BE222-IF(AND($B222<BF$14,BF$14-$B222<$C$5),OFFSET(Input!$BA222,0,BF$14-$B222-1),0)\n+IF(AND(BF$14>$B222,$C222>$B222,BF$14-$B222<$C$5),OFFSET(Input!$BA222,0,BF$14-$B222-1),0)*$D222   -    IF(AND(BF$14>$C222,BF$14-$C222<$C$5),OFFSET(Input!$BA222,0,BF$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB222,0)  +   BF222-IF(AND($B222<BG$14,BG$14-$B222<$C$5),OFFSET(Input!$BA222,0,BG$14-$B222-1),0)\n+IF(AND(BG$14>$B222,$C222>$B222,BG$14-$B222<$C$5),OFFSET(Input!$BA222,0,BG$14-$B222-1),0)*$D222   -    IF(AND(BG$14>$C222,BG$14-$C222<$C$5),OFFSET(Input!$BA222,0,BG$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC222,0)  +   BG222-IF(AND($B222<BH$14,BH$14-$B222<$C$5),OFFSET(Input!$BA222,0,BH$14-$B222-1),0)\n+IF(AND(BH$14>$B222,$C222>$B222,BH$14-$B222<$C$5),OFFSET(Input!$BA222,0,BH$14-$B222-1),0)*$D222   -    IF(AND(BH$14>$C222,BH$14-$C222<$C$5),OFFSET(Input!$BA222,0,BH$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD222,0)  +   BH222-IF(AND($B222<BI$14,BI$14-$B222<$C$5),OFFSET(Input!$BA222,0,BI$14-$B222-1),0)\n+IF(AND(BI$14>$B222,$C222>$B222,BI$14-$B222<$C$5),OFFSET(Input!$BA222,0,BI$14-$B222-1),0)*$D222   -    IF(AND(BI$14>$C222,BI$14-$C222<$C$5),OFFSET(Input!$BA222,0,BI$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE222,0)  +   BI222-IF(AND($B222<BJ$14,BJ$14-$B222<$C$5),OFFSET(Input!$BA222,0,BJ$14-$B222-1),0)\n+IF(AND(BJ$14>$B222,$C222>$B222,BJ$14-$B222<$C$5),OFFSET(Input!$BA222,0,BJ$14-$B222-1),0)*$D222   -    IF(AND(BJ$14>$C222,BJ$14-$C222<$C$5),OFFSET(Input!$BA222,0,BJ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF222,0)  +   BJ222-IF(AND($B222<BK$14,BK$14-$B222<$C$5),OFFSET(Input!$BA222,0,BK$14-$B222-1),0)\n+IF(AND(BK$14>$B222,$C222>$B222,BK$14-$B222<$C$5),OFFSET(Input!$BA222,0,BK$14-$B222-1),0)*$D222   -    IF(AND(BK$14>$C222,BK$14-$C222<$C$5),OFFSET(Input!$BA222,0,BK$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG222,0)  +   BK222-IF(AND($B222<BL$14,BL$14-$B222<$C$5),OFFSET(Input!$BA222,0,BL$14-$B222-1),0)\n+IF(AND(BL$14>$B222,$C222>$B222,BL$14-$B222<$C$5),OFFSET(Input!$BA222,0,BL$14-$B222-1),0)*$D222   -    IF(AND(BL$14>$C222,BL$14-$C222<$C$5),OFFSET(Input!$BA222,0,BL$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH222,0)  +   BL222-IF(AND($B222<BM$14,BM$14-$B222<$C$5),OFFSET(Input!$BA222,0,BM$14-$B222-1),0)\n+IF(AND(BM$14>$B222,$C222>$B222,BM$14-$B222<$C$5),OFFSET(Input!$BA222,0,BM$14-$B222-1),0)*$D222   -    IF(AND(BM$14>$C222,BM$14-$C222<$C$5),OFFSET(Input!$BA222,0,BM$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI222,0)  +   BM222-IF(AND($B222<BN$14,BN$14-$B222<$C$5),OFFSET(Input!$BA222,0,BN$14-$B222-1),0)\n+IF(AND(BN$14>$B222,$C222>$B222,BN$14-$B222<$C$5),OFFSET(Input!$BA222,0,BN$14-$B222-1),0)*$D222   -    IF(AND(BN$14>$C222,BN$14-$C222<$C$5),OFFSET(Input!$BA222,0,BN$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ222,0)  +   BN222-IF(AND($B222<BO$14,BO$14-$B222<$C$5),OFFSET(Input!$BA222,0,BO$14-$B222-1),0)\n+IF(AND(BO$14>$B222,$C222>$B222,BO$14-$B222<$C$5),OFFSET(Input!$BA222,0,BO$14-$B222-1),0)*$D222   -    IF(AND(BO$14>$C222,BO$14-$C222<$C$5),OFFSET(Input!$BA222,0,BO$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK222,0)  +   BO222-IF(AND($B222<BP$14,BP$14-$B222<$C$5),OFFSET(Input!$BA222,0,BP$14-$B222-1),0)\n+IF(AND(BP$14>$B222,$C222>$B222,BP$14-$B222<$C$5),OFFSET(Input!$BA222,0,BP$14-$B222-1),0)*$D222   -    IF(AND(BP$14>$C222,BP$14-$C222<$C$5),OFFSET(Input!$BA222,0,BP$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL222,0)  +   BP222-IF(AND($B222<BQ$14,BQ$14-$B222<$C$5),OFFSET(Input!$BA222,0,BQ$14-$B222-1),0)\n+IF(AND(BQ$14>$B222,$C222>$B222,BQ$14-$B222<$C$5),OFFSET(Input!$BA222,0,BQ$14-$B222-1),0)*$D222   -    IF(AND(BQ$14>$C222,BQ$14-$C222<$C$5),OFFSET(Input!$BA222,0,BQ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM222,0)  +   BQ222-IF(AND($B222<BR$14,BR$14-$B222<$C$5),OFFSET(Input!$BA222,0,BR$14-$B222-1),0)\n+IF(AND(BR$14>$B222,$C222>$B222,BR$14-$B222<$C$5),OFFSET(Input!$BA222,0,BR$14-$B222-1),0)*$D222   -    IF(AND(BR$14>$C222,BR$14-$C222<$C$5),OFFSET(Input!$BA222,0,BR$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN222,0)  +   BR222-IF(AND($B222<BS$14,BS$14-$B222<$C$5),OFFSET(Input!$BA222,0,BS$14-$B222-1),0)\n+IF(AND(BS$14>$B222,$C222>$B222,BS$14-$B222<$C$5),OFFSET(Input!$BA222,0,BS$14-$B222-1),0)*$D222   -    IF(AND(BS$14>$C222,BS$14-$C222<$C$5),OFFSET(Input!$BA222,0,BS$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO222,0)  +   BS222-IF(AND($B222<BT$14,BT$14-$B222<$C$5),OFFSET(Input!$BA222,0,BT$14-$B222-1),0)\n+IF(AND(BT$14>$B222,$C222>$B222,BT$14-$B222<$C$5),OFFSET(Input!$BA222,0,BT$14-$B222-1),0)*$D222   -    IF(AND(BT$14>$C222,BT$14-$C222<$C$5),OFFSET(Input!$BA222,0,BT$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP222,0)  +   BT222-IF(AND($B222<BU$14,BU$14-$B222<$C$5),OFFSET(Input!$BA222,0,BU$14-$B222-1),0)\n+IF(AND(BU$14>$B222,$C222>$B222,BU$14-$B222<$C$5),OFFSET(Input!$BA222,0,BU$14-$B222-1),0)*$D222   -    IF(AND(BU$14>$C222,BU$14-$C222<$C$5),OFFSET(Input!$BA222,0,BU$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ222,0)  +   BU222-IF(AND($B222<BV$14,BV$14-$B222<$C$5),OFFSET(Input!$BA222,0,BV$14-$B222-1),0)\n+IF(AND(BV$14>$B222,$C222>$B222,BV$14-$B222<$C$5),OFFSET(Input!$BA222,0,BV$14-$B222-1),0)*$D222   -    IF(AND(BV$14>$C222,BV$14-$C222<$C$5),OFFSET(Input!$BA222,0,BV$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR222,0)  +   BV222-IF(AND($B222<BW$14,BW$14-$B222<$C$5),OFFSET(Input!$BA222,0,BW$14-$B222-1),0)\n+IF(AND(BW$14>$B222,$C222>$B222,BW$14-$B222<$C$5),OFFSET(Input!$BA222,0,BW$14-$B222-1),0)*$D222   -    IF(AND(BW$14>$C222,BW$14-$C222<$C$5),OFFSET(Input!$BA222,0,BW$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS222,0)  +   BW222-IF(AND($B222<BX$14,BX$14-$B222<$C$5),OFFSET(Input!$BA222,0,BX$14-$B222-1),0)\n+IF(AND(BX$14>$B222,$C222>$B222,BX$14-$B222<$C$5),OFFSET(Input!$BA222,0,BX$14-$B222-1),0)*$D222   -    IF(AND(BX$14>$C222,BX$14-$C222<$C$5),OFFSET(Input!$BA222,0,BX$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT222,0)  +   BX222-IF(AND($B222<BY$14,BY$14-$B222<$C$5),OFFSET(Input!$BA222,0,BY$14-$B222-1),0)\n+IF(AND(BY$14>$B222,$C222>$B222,BY$14-$B222<$C$5),OFFSET(Input!$BA222,0,BY$14-$B222-1),0)*$D222   -    IF(AND(BY$14>$C222,BY$14-$C222<$C$5),OFFSET(Input!$BA222,0,BY$14-$C222-1),0)*$D222","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU222,0)  +   BY222-IF(AND($B222<BZ$14,BZ$14-$B222<$C$5),OFFSET(Input!$BA222,0,BZ$14-$B222-1),0)\n+IF(AND(BZ$14>$B222,$C222>$B222,BZ$14-$B222<$C$5),OFFSET(Input!$BA222,0,BZ$14-$B222-1),0)*$D222   -    IF(AND(BZ$14>$C222,BZ$14-$C222<$C$5),OFFSET(Input!$BA222,0,BZ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV222,0)  +   BZ222-IF(AND($B222<CA$14,CA$14-$B222<$C$5),OFFSET(Input!$BA222,0,CA$14-$B222-1),0)\n+IF(AND(CA$14>$B222,$C222>$B222,CA$14-$B222<$C$5),OFFSET(Input!$BA222,0,CA$14-$B222-1),0)*$D222   -    IF(AND(CA$14>$C222,CA$14-$C222<$C$5),OFFSET(Input!$BA222,0,CA$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW222,0)  +   CA222-IF(AND($B222<CB$14,CB$14-$B222<$C$5),OFFSET(Input!$BA222,0,CB$14-$B222-1),0)\n+IF(AND(CB$14>$B222,$C222>$B222,CB$14-$B222<$C$5),OFFSET(Input!$BA222,0,CB$14-$B222-1),0)*$D222   -    IF(AND(CB$14>$C222,CB$14-$C222<$C$5),OFFSET(Input!$BA222,0,CB$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX222,0)  +   CB222-IF(AND($B222<CC$14,CC$14-$B222<$C$5),OFFSET(Input!$BA222,0,CC$14-$B222-1),0)\n+IF(AND(CC$14>$B222,$C222>$B222,CC$14-$B222<$C$5),OFFSET(Input!$BA222,0,CC$14-$B222-1),0)*$D222   -    IF(AND(CC$14>$C222,CC$14-$C222<$C$5),OFFSET(Input!$BA222,0,CC$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY222,0)  +   CC222-IF(AND($B222<CD$14,CD$14-$B222<$C$5),OFFSET(Input!$BA222,0,CD$14-$B222-1),0)\n+IF(AND(CD$14>$B222,$C222>$B222,CD$14-$B222<$C$5),OFFSET(Input!$BA222,0,CD$14-$B222-1),0)*$D222   -    IF(AND(CD$14>$C222,CD$14-$C222<$C$5),OFFSET(Input!$BA222,0,CD$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ222,0)  +   CD222-IF(AND($B222<CE$14,CE$14-$B222<$C$5),OFFSET(Input!$BA222,0,CE$14-$B222-1),0)\n+IF(AND(CE$14>$B222,$C222>$B222,CE$14-$B222<$C$5),OFFSET(Input!$BA222,0,CE$14-$B222-1),0)*$D222   -    IF(AND(CE$14>$C222,CE$14-$C222<$C$5),OFFSET(Input!$BA222,0,CE$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA222,0)  +   CE222-IF(AND($B222<CF$14,CF$14-$B222<$C$5),OFFSET(Input!$BA222,0,CF$14-$B222-1),0)\n+IF(AND(CF$14>$B222,$C222>$B222,CF$14-$B222<$C$5),OFFSET(Input!$BA222,0,CF$14-$B222-1),0)*$D222   -    IF(AND(CF$14>$C222,CF$14-$C222<$C$5),OFFSET(Input!$BA222,0,CF$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB222,0)  +   CF222-IF(AND($B222<CG$14,CG$14-$B222<$C$5),OFFSET(Input!$BA222,0,CG$14-$B222-1),0)\n+IF(AND(CG$14>$B222,$C222>$B222,CG$14-$B222<$C$5),OFFSET(Input!$BA222,0,CG$14-$B222-1),0)*$D222   -    IF(AND(CG$14>$C222,CG$14-$C222<$C$5),OFFSET(Input!$BA222,0,CG$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC222,0)  +   CG222-IF(AND($B222<CH$14,CH$14-$B222<$C$5),OFFSET(Input!$BA222,0,CH$14-$B222-1),0)\n+IF(AND(CH$14>$B222,$C222>$B222,CH$14-$B222<$C$5),OFFSET(Input!$BA222,0,CH$14-$B222-1),0)*$D222   -    IF(AND(CH$14>$C222,CH$14-$C222<$C$5),OFFSET(Input!$BA222,0,CH$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED222,0)  +   CH222-IF(AND($B222<CI$14,CI$14-$B222<$C$5),OFFSET(Input!$BA222,0,CI$14-$B222-1),0)\n+IF(AND(CI$14>$B222,$C222>$B222,CI$14-$B222<$C$5),OFFSET(Input!$BA222,0,CI$14-$B222-1),0)*$D222   -    IF(AND(CI$14>$C222,CI$14-$C222<$C$5),OFFSET(Input!$BA222,0,CI$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE222,0)  +   CI222-IF(AND($B222<CJ$14,CJ$14-$B222<$C$5),OFFSET(Input!$BA222,0,CJ$14-$B222-1),0)\n+IF(AND(CJ$14>$B222,$C222>$B222,CJ$14-$B222<$C$5),OFFSET(Input!$BA222,0,CJ$14-$B222-1),0)*$D222   -    IF(AND(CJ$14>$C222,CJ$14-$C222<$C$5),OFFSET(Input!$BA222,0,CJ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF222,0)  +   CJ222-IF(AND($B222<CK$14,CK$14-$B222<$C$5),OFFSET(Input!$BA222,0,CK$14-$B222-1),0)\n+IF(AND(CK$14>$B222,$C222>$B222,CK$14-$B222<$C$5),OFFSET(Input!$BA222,0,CK$14-$B222-1),0)*$D222   -    IF(AND(CK$14>$C222,CK$14-$C222<$C$5),OFFSET(Input!$BA222,0,CK$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG222,0)  +   CK222-IF(AND($B222<CL$14,CL$14-$B222<$C$5),OFFSET(Input!$BA222,0,CL$14-$B222-1),0)\n+IF(AND(CL$14>$B222,$C222>$B222,CL$14-$B222<$C$5),OFFSET(Input!$BA222,0,CL$14-$B222-1),0)*$D222   -    IF(AND(CL$14>$C222,CL$14-$C222<$C$5),OFFSET(Input!$BA222,0,CL$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH222,0)  +   CL222-IF(AND($B222<CM$14,CM$14-$B222<$C$5),OFFSET(Input!$BA222,0,CM$14-$B222-1),0)\n+IF(AND(CM$14>$B222,$C222>$B222,CM$14-$B222<$C$5),OFFSET(Input!$BA222,0,CM$14-$B222-1),0)*$D222   -    IF(AND(CM$14>$C222,CM$14-$C222<$C$5),OFFSET(Input!$BA222,0,CM$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI222,0)  +   CM222-IF(AND($B222<CN$14,CN$14-$B222<$C$5),OFFSET(Input!$BA222,0,CN$14-$B222-1),0)\n+IF(AND(CN$14>$B222,$C222>$B222,CN$14-$B222<$C$5),OFFSET(Input!$BA222,0,CN$14-$B222-1),0)*$D222   -    IF(AND(CN$14>$C222,CN$14-$C222<$C$5),OFFSET(Input!$BA222,0,CN$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ222,0)  +   CN222-IF(AND($B222<CO$14,CO$14-$B222<$C$5),OFFSET(Input!$BA222,0,CO$14-$B222-1),0)\n+IF(AND(CO$14>$B222,$C222>$B222,CO$14-$B222<$C$5),OFFSET(Input!$BA222,0,CO$14-$B222-1),0)*$D222   -    IF(AND(CO$14>$C222,CO$14-$C222<$C$5),OFFSET(Input!$BA222,0,CO$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK222,0)  +   CO222-IF(AND($B222<CP$14,CP$14-$B222<$C$5),OFFSET(Input!$BA222,0,CP$14-$B222-1),0)\n+IF(AND(CP$14>$B222,$C222>$B222,CP$14-$B222<$C$5),OFFSET(Input!$BA222,0,CP$14-$B222-1),0)*$D222   -    IF(AND(CP$14>$C222,CP$14-$C222<$C$5),OFFSET(Input!$BA222,0,CP$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL222,0)  +   CP222-IF(AND($B222<CQ$14,CQ$14-$B222<$C$5),OFFSET(Input!$BA222,0,CQ$14-$B222-1),0)\n+IF(AND(CQ$14>$B222,$C222>$B222,CQ$14-$B222<$C$5),OFFSET(Input!$BA222,0,CQ$14-$B222-1),0)*$D222   -    IF(AND(CQ$14>$C222,CQ$14-$C222<$C$5),OFFSET(Input!$BA222,0,CQ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM222,0)  +   CQ222-IF(AND($B222<CR$14,CR$14-$B222<$C$5),OFFSET(Input!$BA222,0,CR$14-$B222-1),0)\n+IF(AND(CR$14>$B222,$C222>$B222,CR$14-$B222<$C$5),OFFSET(Input!$BA222,0,CR$14-$B222-1),0)*$D222   -    IF(AND(CR$14>$C222,CR$14-$C222<$C$5),OFFSET(Input!$BA222,0,CR$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN222,0)  +   CR222-IF(AND($B222<CS$14,CS$14-$B222<$C$5),OFFSET(Input!$BA222,0,CS$14-$B222-1),0)\n+IF(AND(CS$14>$B222,$C222>$B222,CS$14-$B222<$C$5),OFFSET(Input!$BA222,0,CS$14-$B222-1),0)*$D222   -    IF(AND(CS$14>$C222,CS$14-$C222<$C$5),OFFSET(Input!$BA222,0,CS$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO222,0)  +   CS222-IF(AND($B222<CT$14,CT$14-$B222<$C$5),OFFSET(Input!$BA222,0,CT$14-$B222-1),0)\n+IF(AND(CT$14>$B222,$C222>$B222,CT$14-$B222<$C$5),OFFSET(Input!$BA222,0,CT$14-$B222-1),0)*$D222   -    IF(AND(CT$14>$C222,CT$14-$C222<$C$5),OFFSET(Input!$BA222,0,CT$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP222,0)  +   CT222-IF(AND($B222<CU$14,CU$14-$B222<$C$5),OFFSET(Input!$BA222,0,CU$14-$B222-1),0)\n+IF(AND(CU$14>$B222,$C222>$B222,CU$14-$B222<$C$5),OFFSET(Input!$BA222,0,CU$14-$B222-1),0)*$D222   -    IF(AND(CU$14>$C222,CU$14-$C222<$C$5),OFFSET(Input!$BA222,0,CU$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ222,0)  +   CU222-IF(AND($B222<CV$14,CV$14-$B222<$C$5),OFFSET(Input!$BA222,0,CV$14-$B222-1),0)\n+IF(AND(CV$14>$B222,$C222>$B222,CV$14-$B222<$C$5),OFFSET(Input!$BA222,0,CV$14-$B222-1),0)*$D222   -    IF(AND(CV$14>$C222,CV$14-$C222<$C$5),OFFSET(Input!$BA222,0,CV$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER222,0)  +   CV222-IF(AND($B222<CW$14,CW$14-$B222<$C$5),OFFSET(Input!$BA222,0,CW$14-$B222-1),0)\n+IF(AND(CW$14>$B222,$C222>$B222,CW$14-$B222<$C$5),OFFSET(Input!$BA222,0,CW$14-$B222-1),0)*$D222   -    IF(AND(CW$14>$C222,CW$14-$C222<$C$5),OFFSET(Input!$BA222,0,CW$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES222,0)  +   CW222-IF(AND($B222<CX$14,CX$14-$B222<$C$5),OFFSET(Input!$BA222,0,CX$14-$B222-1),0)\n+IF(AND(CX$14>$B222,$C222>$B222,CX$14-$B222<$C$5),OFFSET(Input!$BA222,0,CX$14-$B222-1),0)*$D222   -    IF(AND(CX$14>$C222,CX$14-$C222<$C$5),OFFSET(Input!$BA222,0,CX$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET222,0)  +   CX222-IF(AND($B222<CY$14,CY$14-$B222<$C$5),OFFSET(Input!$BA222,0,CY$14-$B222-1),0)\n+IF(AND(CY$14>$B222,$C222>$B222,CY$14-$B222<$C$5),OFFSET(Input!$BA222,0,CY$14-$B222-1),0)*$D222   -    IF(AND(CY$14>$C222,CY$14-$C222<$C$5),OFFSET(Input!$BA222,0,CY$14-$C222-1),0)*$D222","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU222,0)  +   CY222-IF(AND($B222<CZ$14,CZ$14-$B222<$C$5),OFFSET(Input!$BA222,0,CZ$14-$B222-1),0)\n+IF(AND(CZ$14>$B222,$C222>$B222,CZ$14-$B222<$C$5),OFFSET(Input!$BA222,0,CZ$14-$B222-1),0)*$D222   -    IF(AND(CZ$14>$C222,CZ$14-$C222<$C$5),OFFSET(Input!$BA222,0,CZ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV222,0)  +   CZ222-IF(AND($B222<DA$14,DA$14-$B222<$C$5),OFFSET(Input!$BA222,0,DA$14-$B222-1),0)\n+IF(AND(DA$14>$B222,$C222>$B222,DA$14-$B222<$C$5),OFFSET(Input!$BA222,0,DA$14-$B222-1),0)*$D222   -    IF(AND(DA$14>$C222,DA$14-$C222<$C$5),OFFSET(Input!$BA222,0,DA$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW222,0)  +   DA222-IF(AND($B222<DB$14,DB$14-$B222<$C$5),OFFSET(Input!$BA222,0,DB$14-$B222-1),0)\n+IF(AND(DB$14>$B222,$C222>$B222,DB$14-$B222<$C$5),OFFSET(Input!$BA222,0,DB$14-$B222-1),0)*$D222   -    IF(AND(DB$14>$C222,DB$14-$C222<$C$5),OFFSET(Input!$BA222,0,DB$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX222,0)  +   DB222-IF(AND($B222<DC$14,DC$14-$B222<$C$5),OFFSET(Input!$BA222,0,DC$14-$B222-1),0)\n+IF(AND(DC$14>$B222,$C222>$B222,DC$14-$B222<$C$5),OFFSET(Input!$BA222,0,DC$14-$B222-1),0)*$D222   -    IF(AND(DC$14>$C222,DC$14-$C222<$C$5),OFFSET(Input!$BA222,0,DC$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY222,0)  +   DC222-IF(AND($B222<DD$14,DD$14-$B222<$C$5),OFFSET(Input!$BA222,0,DD$14-$B222-1),0)\n+IF(AND(DD$14>$B222,$C222>$B222,DD$14-$B222<$C$5),OFFSET(Input!$BA222,0,DD$14-$B222-1),0)*$D222   -    IF(AND(DD$14>$C222,DD$14-$C222<$C$5),OFFSET(Input!$BA222,0,DD$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ222,0)  +   DD222-IF(AND($B222<DE$14,DE$14-$B222<$C$5),OFFSET(Input!$BA222,0,DE$14-$B222-1),0)\n+IF(AND(DE$14>$B222,$C222>$B222,DE$14-$B222<$C$5),OFFSET(Input!$BA222,0,DE$14-$B222-1),0)*$D222   -    IF(AND(DE$14>$C222,DE$14-$C222<$C$5),OFFSET(Input!$BA222,0,DE$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA222,0)  +   DE222-IF(AND($B222<DF$14,DF$14-$B222<$C$5),OFFSET(Input!$BA222,0,DF$14-$B222-1),0)\n+IF(AND(DF$14>$B222,$C222>$B222,DF$14-$B222<$C$5),OFFSET(Input!$BA222,0,DF$14-$B222-1),0)*$D222   -    IF(AND(DF$14>$C222,DF$14-$C222<$C$5),OFFSET(Input!$BA222,0,DF$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB222,0)  +   DF222-IF(AND($B222<DG$14,DG$14-$B222<$C$5),OFFSET(Input!$BA222,0,DG$14-$B222-1),0)\n+IF(AND(DG$14>$B222,$C222>$B222,DG$14-$B222<$C$5),OFFSET(Input!$BA222,0,DG$14-$B222-1),0)*$D222   -    IF(AND(DG$14>$C222,DG$14-$C222<$C$5),OFFSET(Input!$BA222,0,DG$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC222,0)  +   DG222-IF(AND($B222<DH$14,DH$14-$B222<$C$5),OFFSET(Input!$BA222,0,DH$14-$B222-1),0)\n+IF(AND(DH$14>$B222,$C222>$B222,DH$14-$B222<$C$5),OFFSET(Input!$BA222,0,DH$14-$B222-1),0)*$D222   -    IF(AND(DH$14>$C222,DH$14-$C222<$C$5),OFFSET(Input!$BA222,0,DH$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD222,0)  +   DH222-IF(AND($B222<DI$14,DI$14-$B222<$C$5),OFFSET(Input!$BA222,0,DI$14-$B222-1),0)\n+IF(AND(DI$14>$B222,$C222>$B222,DI$14-$B222<$C$5),OFFSET(Input!$BA222,0,DI$14-$B222-1),0)*$D222   -    IF(AND(DI$14>$C222,DI$14-$C222<$C$5),OFFSET(Input!$BA222,0,DI$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE222,0)  +   DI222-IF(AND($B222<DJ$14,DJ$14-$B222<$C$5),OFFSET(Input!$BA222,0,DJ$14-$B222-1),0)\n+IF(AND(DJ$14>$B222,$C222>$B222,DJ$14-$B222<$C$5),OFFSET(Input!$BA222,0,DJ$14-$B222-1),0)*$D222   -    IF(AND(DJ$14>$C222,DJ$14-$C222<$C$5),OFFSET(Input!$BA222,0,DJ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF222,0)  +   DJ222-IF(AND($B222<DK$14,DK$14-$B222<$C$5),OFFSET(Input!$BA222,0,DK$14-$B222-1),0)\n+IF(AND(DK$14>$B222,$C222>$B222,DK$14-$B222<$C$5),OFFSET(Input!$BA222,0,DK$14-$B222-1),0)*$D222   -    IF(AND(DK$14>$C222,DK$14-$C222<$C$5),OFFSET(Input!$BA222,0,DK$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG222,0)  +   DK222-IF(AND($B222<DL$14,DL$14-$B222<$C$5),OFFSET(Input!$BA222,0,DL$14-$B222-1),0)\n+IF(AND(DL$14>$B222,$C222>$B222,DL$14-$B222<$C$5),OFFSET(Input!$BA222,0,DL$14-$B222-1),0)*$D222   -    IF(AND(DL$14>$C222,DL$14-$C222<$C$5),OFFSET(Input!$BA222,0,DL$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH222,0)  +   DL222-IF(AND($B222<DM$14,DM$14-$B222<$C$5),OFFSET(Input!$BA222,0,DM$14-$B222-1),0)\n+IF(AND(DM$14>$B222,$C222>$B222,DM$14-$B222<$C$5),OFFSET(Input!$BA222,0,DM$14-$B222-1),0)*$D222   -    IF(AND(DM$14>$C222,DM$14-$C222<$C$5),OFFSET(Input!$BA222,0,DM$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI222,0)  +   DM222-IF(AND($B222<DN$14,DN$14-$B222<$C$5),OFFSET(Input!$BA222,0,DN$14-$B222-1),0)\n+IF(AND(DN$14>$B222,$C222>$B222,DN$14-$B222<$C$5),OFFSET(Input!$BA222,0,DN$14-$B222-1),0)*$D222   -    IF(AND(DN$14>$C222,DN$14-$C222<$C$5),OFFSET(Input!$BA222,0,DN$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ222,0)  +   DN222-IF(AND($B222<DO$14,DO$14-$B222<$C$5),OFFSET(Input!$BA222,0,DO$14-$B222-1),0)\n+IF(AND(DO$14>$B222,$C222>$B222,DO$14-$B222<$C$5),OFFSET(Input!$BA222,0,DO$14-$B222-1),0)*$D222   -    IF(AND(DO$14>$C222,DO$14-$C222<$C$5),OFFSET(Input!$BA222,0,DO$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK222,0)  +   DO222-IF(AND($B222<DP$14,DP$14-$B222<$C$5),OFFSET(Input!$BA222,0,DP$14-$B222-1),0)\n+IF(AND(DP$14>$B222,$C222>$B222,DP$14-$B222<$C$5),OFFSET(Input!$BA222,0,DP$14-$B222-1),0)*$D222   -    IF(AND(DP$14>$C222,DP$14-$C222<$C$5),OFFSET(Input!$BA222,0,DP$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL222,0)  +   DP222-IF(AND($B222<DQ$14,DQ$14-$B222<$C$5),OFFSET(Input!$BA222,0,DQ$14-$B222-1),0)\n+IF(AND(DQ$14>$B222,$C222>$B222,DQ$14-$B222<$C$5),OFFSET(Input!$BA222,0,DQ$14-$B222-1),0)*$D222   -    IF(AND(DQ$14>$C222,DQ$14-$C222<$C$5),OFFSET(Input!$BA222,0,DQ$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM222,0)  +   DQ222-IF(AND($B222<DR$14,DR$14-$B222<$C$5),OFFSET(Input!$BA222,0,DR$14-$B222-1),0)\n+IF(AND(DR$14>$B222,$C222>$B222,DR$14-$B222<$C$5),OFFSET(Input!$BA222,0,DR$14-$B222-1),0)*$D222   -    IF(AND(DR$14>$C222,DR$14-$C222<$C$5),OFFSET(Input!$BA222,0,DR$14-$C222-1),0)*$D222","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN222,0)  +   DR222-IF(AND($B222<DS$14,DS$14-$B222<$C$5),OFFSET(Input!$BA222,0,DS$14-$B222-1),0)\n+IF(AND(DS$14>$B222,$C222>$B222,DS$14-$B222<$C$5),OFFSET(Input!$BA222,0,DS$14-$B222-1),0)*$D222   -    IF(AND(DS$14>$C222,DS$14-$C222<$C$5),OFFSET(Input!$BA222,0,DS$14-$C222-1),0)*$D222","v":0}]
[{"$f":"Calcs!A268","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E268),1,Calcs!E268)*Periods,0)","v":0},{"$f":"ROUND(MAX(B268,Input!Z268*Periods),0)","v":0},{"$f":"IF(Calcs!DY268>Calcs!DZ268,IF(Input!R268<>0,Input!AC268/Input!R268,0),IF(Input!V268<>0,Input!AE268/Input!V268,0))","v":0},null,{"$f":"Input!BA268","v":0},{"$f":"IF(G$14<=$C$5,Input!BB268,0)  +   F268-IF(AND($B268<G$14,G$14-$B268<$C$5),OFFSET(Input!$BA268,0,G$14-$B268-1),0)\n+IF(AND(G$14>$B268,$C268>$B268,G$14-$B268<$C$5),OFFSET(Input!$BA268,0,G$14-$B268-1),0)*$D268   -    IF(AND(G$14>$C268,G$14-$C268<$C$5),OFFSET(Input!$BA268,0,G$14-$C268-1),0)*$D268","v":0},{"$f":"IF(H$14<=$C$5,Input!BC268,0)  +   G268-IF(AND($B268<H$14,H$14-$B268<$C$5),OFFSET(Input!$BA268,0,H$14-$B268-1),0)\n+IF(AND(H$14>$B268,$C268>$B268,H$14-$B268<$C$5),OFFSET(Input!$BA268,0,H$14-$B268-1),0)*$D268   -    IF(AND(H$14>$C268,H$14-$C268<$C$5),OFFSET(Input!$BA268,0,H$14-$C268-1),0)*$D268","v":0},{"$f":"IF(I$14<=$C$5,Input!BD268,0)  +   H268-IF(AND($B268<I$14,I$14-$B268<$C$5),OFFSET(Input!$BA268,0,I$14-$B268-1),0)\n+IF(AND(I$14>$B268,$C268>$B268,I$14-$B268<$C$5),OFFSET(Input!$BA268,0,I$14-$B268-1),0)*$D268   -    IF(AND(I$14>$C268,I$14-$C268<$C$5),OFFSET(Input!$BA268,0,I$14-$C268-1),0)*$D268","v":0},{"$f":"IF(J$14<=$C$5,Input!BE268,0)  +   I268-IF(AND($B268<J$14,J$14-$B268<$C$5),OFFSET(Input!$BA268,0,J$14-$B268-1),0)\n+IF(AND(J$14>$B268,$C268>$B268,J$14-$B268<$C$5),OFFSET(Input!$BA268,0,J$14-$B268-1),0)*$D268   -    IF(AND(J$14>$C268,J$14-$C268<$C$5),OFFSET(Input!$BA268,0,J$14-$C268-1),0)*$D268","v":0},{"$f":"IF(K$14<=$C$5,Input!BF268,0)  +   J268-IF(AND($B268<K$14,K$14-$B268<$C$5),OFFSET(Input!$BA268,0,K$14-$B268-1),0)\n+IF(AND(K$14>$B268,$C268>$B268,K$14-$B268<$C$5),OFFSET(Input!$BA268,0,K$14-$B268-1),0)*$D268   -    IF(AND(K$14>$C268,K$14-$C268<$C$5),OFFSET(Input!$BA268,0,K$14-$C268-1),0)*$D268","v":0},{"$f":"IF(L$14<=$C$5,Input!BG268,0)  +   K268-IF(AND($B268<L$14,L$14-$B268<$C$5),OFFSET(Input!$BA268,0,L$14-$B268-1),0)\n+IF(AND(L$14>$B268,$C268>$B268,L$14-$B268<$C$5),OFFSET(Input!$BA268,0,L$14-$B268-1),0)*$D268   -    IF(AND(L$14>$C268,L$14-$C268<$C$5),OFFSET(Input!$BA268,0,L$14-$C268-1),0)*$D268","v":0},{"$f":"IF(M$14<=$C$5,Input!BH268,0)  +   L268-IF(AND($B268<M$14,M$14-$B268<$C$5),OFFSET(Input!$BA268,0,M$14-$B268-1),0)\n+IF(AND(M$14>$B268,$C268>$B268,M$14-$B268<$C$5),OFFSET(Input!$BA268,0,M$14-$B268-1),0)*$D268   -    IF(AND(M$14>$C268,M$14-$C268<$C$5),OFFSET(Input!$BA268,0,M$14-$C268-1),0)*$D268","v":0},{"$f":"IF(N$14<=$C$5,Input!BI268,0)  +   M268-IF(AND($B268<N$14,N$14-$B268<$C$5),OFFSET(Input!$BA268,0,N$14-$B268-1),0)\n+IF(AND(N$14>$B268,$C268>$B268,N$14-$B268<$C$5),OFFSET(Input!$BA268,0,N$14-$B268-1),0)*$D268   -    IF(AND(N$14>$C268,N$14-$C268<$C$5),OFFSET(Input!$BA268,0,N$14-$C268-1),0)*$D268","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ268,0)  +   N268-IF(AND($B268<O$14,O$14-$B268<$C$5),OFFSET(Input!$BA268,0,O$14-$B268-1),0)\n+IF(AND(O$14>$B268,$C268>$B268,O$14-$B268<$C$5),OFFSET(Input!$BA268,0,O$14-$B268-1),0)*$D268   -    IF(AND(O$14>$C268,O$14-$C268<$C$5),OFFSET(Input!$BA268,0,O$14-$C268-1),0)*$D268","v":0},{"$f":"IF(P$14<=$C$5,Input!BK268,0)  +   O268-IF(AND($B268<P$14,P$14-$B268<$C$5),OFFSET(Input!$BA268,0,P$14-$B268-1),0)\n+IF(AND(P$14>$B268,$C268>$B268,P$14-$B268<$C$5),OFFSET(Input!$BA268,0,P$14-$B268-1),0)*$D268   -    IF(AND(P$14>$C268,P$14-$C268<$C$5),OFFSET(Input!$BA268,0,P$14-$C268-1),0)*$D268","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL268,0)  +   P268-IF(AND($B268<Q$14,Q$14-$B268<$C$5),OFFSET(Input!$BA268,0,Q$14-$B268-1),0)\n+IF(AND(Q$14>$B268,$C268>$B268,Q$14-$B268<$C$5),OFFSET(Input!$BA268,0,Q$14-$B268-1),0)*$D268   -    IF(AND(Q$14>$C268,Q$14-$C268<$C$5),OFFSET(Input!$BA268,0,Q$14-$C268-1),0)*$D268","v":0},{"$f":"IF(R$14<=$C$5,Input!BM268,0)  +   Q268-IF(AND($B268<R$14,R$14-$B268<$C$5),OFFSET(Input!$BA268,0,R$14-$B268-1),0)\n+IF(AND(R$14>$B268,$C268>$B268,R$14-$B268<$C$5),OFFSET(Input!$BA268,0,R$14-$B268-1),0)*$D268   -    IF(AND(R$14>$C268,R$14-$C268<$C$5),OFFSET(Input!$BA268,0,R$14-$C268-1),0)*$D268","v":0},{"$f":"IF(S$14<=$C$5,Input!BN268,0)  +   R268-IF(AND($B268<S$14,S$14-$B268<$C$5),OFFSET(Input!$BA268,0,S$14-$B268-1),0)\n+IF(AND(S$14>$B268,$C268>$B268,S$14-$B268<$C$5),OFFSET(Input!$BA268,0,S$14-$B268-1),0)*$D268   -    IF(AND(S$14>$C268,S$14-$C268<$C$5),OFFSET(Input!$BA268,0,S$14-$C268-1),0)*$D268","v":0},{"$f":"IF(T$14<=$C$5,Input!BO268,0)  +   S268-IF(AND($B268<T$14,T$14-$B268<$C$5),OFFSET(Input!$BA268,0,T$14-$B268-1),0)\n+IF(AND(T$14>$B268,$C268>$B268,T$14-$B268<$C$5),OFFSET(Input!$BA268,0,T$14-$B268-1),0)*$D268   -    IF(AND(T$14>$C268,T$14-$C268<$C$5),OFFSET(Input!$BA268,0,T$14-$C268-1),0)*$D268","v":0},{"$f":"IF(U$14<=$C$5,Input!BP268,0)  +   T268-IF(AND($B268<U$14,U$14-$B268<$C$5),OFFSET(Input!$BA268,0,U$14-$B268-1),0)\n+IF(AND(U$14>$B268,$C268>$B268,U$14-$B268<$C$5),OFFSET(Input!$BA268,0,U$14-$B268-1),0)*$D268   -    IF(AND(U$14>$C268,U$14-$C268<$C$5),OFFSET(Input!$BA268,0,U$14-$C268-1),0)*$D268","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ268,0)  +   U268-IF(AND($B268<V$14,V$14-$B268<$C$5),OFFSET(Input!$BA268,0,V$14-$B268-1),0)\n+IF(AND(V$14>$B268,$C268>$B268,V$14-$B268<$C$5),OFFSET(Input!$BA268,0,V$14-$B268-1),0)*$D268   -    IF(AND(V$14>$C268,V$14-$C268<$C$5),OFFSET(Input!$BA268,0,V$14-$C268-1),0)*$D268","v":0},{"$f":"IF(W$14<=$C$5,Input!BR268,0)  +   V268-IF(AND($B268<W$14,W$14-$B268<$C$5),OFFSET(Input!$BA268,0,W$14-$B268-1),0)\n+IF(AND(W$14>$B268,$C268>$B268,W$14-$B268<$C$5),OFFSET(Input!$BA268,0,W$14-$B268-1),0)*$D268   -    IF(AND(W$14>$C268,W$14-$C268<$C$5),OFFSET(Input!$BA268,0,W$14-$C268-1),0)*$D268","v":0},{"$f":"IF(X$14<=$C$5,Input!BS268,0)  +   W268-IF(AND($B268<X$14,X$14-$B268<$C$5),OFFSET(Input!$BA268,0,X$14-$B268-1),0)\n+IF(AND(X$14>$B268,$C268>$B268,X$14-$B268<$C$5),OFFSET(Input!$BA268,0,X$14-$B268-1),0)*$D268   -    IF(AND(X$14>$C268,X$14-$C268<$C$5),OFFSET(Input!$BA268,0,X$14-$C268-1),0)*$D268","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT268,0)  +   X268-IF(AND($B268<Y$14,Y$14-$B268<$C$5),OFFSET(Input!$BA268,0,Y$14-$B268-1),0)\n+IF(AND(Y$14>$B268,$C268>$B268,Y$14-$B268<$C$5),OFFSET(Input!$BA268,0,Y$14-$B268-1),0)*$D268   -    IF(AND(Y$14>$C268,Y$14-$C268<$C$5),OFFSET(Input!$BA268,0,Y$14-$C268-1),0)*$D268","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU268,0)  +   Y268-IF(AND($B268<Z$14,Z$14-$B268<$C$5),OFFSET(Input!$BA268,0,Z$14-$B268-1),0)\n+IF(AND(Z$14>$B268,$C268>$B268,Z$14-$B268<$C$5),OFFSET(Input!$BA268,0,Z$14-$B268-1),0)*$D268   -    IF(AND(Z$14>$C268,Z$14-$C268<$C$5),OFFSET(Input!$BA268,0,Z$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV268,0)  +   Z268-IF(AND($B268<AA$14,AA$14-$B268<$C$5),OFFSET(Input!$BA268,0,AA$14-$B268-1),0)\n+IF(AND(AA$14>$B268,$C268>$B268,AA$14-$B268<$C$5),OFFSET(Input!$BA268,0,AA$14-$B268-1),0)*$D268   -    IF(AND(AA$14>$C268,AA$14-$C268<$C$5),OFFSET(Input!$BA268,0,AA$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW268,0)  +   AA268-IF(AND($B268<AB$14,AB$14-$B268<$C$5),OFFSET(Input!$BA268,0,AB$14-$B268-1),0)\n+IF(AND(AB$14>$B268,$C268>$B268,AB$14-$B268<$C$5),OFFSET(Input!$BA268,0,AB$14-$B268-1),0)*$D268   -    IF(AND(AB$14>$C268,AB$14-$C268<$C$5),OFFSET(Input!$BA268,0,AB$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX268,0)  +   AB268-IF(AND($B268<AC$14,AC$14-$B268<$C$5),OFFSET(Input!$BA268,0,AC$14-$B268-1),0)\n+IF(AND(AC$14>$B268,$C268>$B268,AC$14-$B268<$C$5),OFFSET(Input!$BA268,0,AC$14-$B268-1),0)*$D268   -    IF(AND(AC$14>$C268,AC$14-$C268<$C$5),OFFSET(Input!$BA268,0,AC$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY268,0)  +   AC268-IF(AND($B268<AD$14,AD$14-$B268<$C$5),OFFSET(Input!$BA268,0,AD$14-$B268-1),0)\n+IF(AND(AD$14>$B268,$C268>$B268,AD$14-$B268<$C$5),OFFSET(Input!$BA268,0,AD$14-$B268-1),0)*$D268   -    IF(AND(AD$14>$C268,AD$14-$C268<$C$5),OFFSET(Input!$BA268,0,AD$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ268,0)  +   AD268-IF(AND($B268<AE$14,AE$14-$B268<$C$5),OFFSET(Input!$BA268,0,AE$14-$B268-1),0)\n+IF(AND(AE$14>$B268,$C268>$B268,AE$14-$B268<$C$5),OFFSET(Input!$BA268,0,AE$14-$B268-1),0)*$D268   -    IF(AND(AE$14>$C268,AE$14-$C268<$C$5),OFFSET(Input!$BA268,0,AE$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA268,0)  +   AE268-IF(AND($B268<AF$14,AF$14-$B268<$C$5),OFFSET(Input!$BA268,0,AF$14-$B268-1),0)\n+IF(AND(AF$14>$B268,$C268>$B268,AF$14-$B268<$C$5),OFFSET(Input!$BA268,0,AF$14-$B268-1),0)*$D268   -    IF(AND(AF$14>$C268,AF$14-$C268<$C$5),OFFSET(Input!$BA268,0,AF$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB268,0)  +   AF268-IF(AND($B268<AG$14,AG$14-$B268<$C$5),OFFSET(Input!$BA268,0,AG$14-$B268-1),0)\n+IF(AND(AG$14>$B268,$C268>$B268,AG$14-$B268<$C$5),OFFSET(Input!$BA268,0,AG$14-$B268-1),0)*$D268   -    IF(AND(AG$14>$C268,AG$14-$C268<$C$5),OFFSET(Input!$BA268,0,AG$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC268,0)  +   AG268-IF(AND($B268<AH$14,AH$14-$B268<$C$5),OFFSET(Input!$BA268,0,AH$14-$B268-1),0)\n+IF(AND(AH$14>$B268,$C268>$B268,AH$14-$B268<$C$5),OFFSET(Input!$BA268,0,AH$14-$B268-1),0)*$D268   -    IF(AND(AH$14>$C268,AH$14-$C268<$C$5),OFFSET(Input!$BA268,0,AH$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD268,0)  +   AH268-IF(AND($B268<AI$14,AI$14-$B268<$C$5),OFFSET(Input!$BA268,0,AI$14-$B268-1),0)\n+IF(AND(AI$14>$B268,$C268>$B268,AI$14-$B268<$C$5),OFFSET(Input!$BA268,0,AI$14-$B268-1),0)*$D268   -    IF(AND(AI$14>$C268,AI$14-$C268<$C$5),OFFSET(Input!$BA268,0,AI$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE268,0)  +   AI268-IF(AND($B268<AJ$14,AJ$14-$B268<$C$5),OFFSET(Input!$BA268,0,AJ$14-$B268-1),0)\n+IF(AND(AJ$14>$B268,$C268>$B268,AJ$14-$B268<$C$5),OFFSET(Input!$BA268,0,AJ$14-$B268-1),0)*$D268   -    IF(AND(AJ$14>$C268,AJ$14-$C268<$C$5),OFFSET(Input!$BA268,0,AJ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF268,0)  +   AJ268-IF(AND($B268<AK$14,AK$14-$B268<$C$5),OFFSET(Input!$BA268,0,AK$14-$B268-1),0)\n+IF(AND(AK$14>$B268,$C268>$B268,AK$14-$B268<$C$5),OFFSET(Input!$BA268,0,AK$14-$B268-1),0)*$D268   -    IF(AND(AK$14>$C268,AK$14-$C268<$C$5),OFFSET(Input!$BA268,0,AK$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG268,0)  +   AK268-IF(AND($B268<AL$14,AL$14-$B268<$C$5),OFFSET(Input!$BA268,0,AL$14-$B268-1),0)\n+IF(AND(AL$14>$B268,$C268>$B268,AL$14-$B268<$C$5),OFFSET(Input!$BA268,0,AL$14-$B268-1),0)*$D268   -    IF(AND(AL$14>$C268,AL$14-$C268<$C$5),OFFSET(Input!$BA268,0,AL$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH268,0)  +   AL268-IF(AND($B268<AM$14,AM$14-$B268<$C$5),OFFSET(Input!$BA268,0,AM$14-$B268-1),0)\n+IF(AND(AM$14>$B268,$C268>$B268,AM$14-$B268<$C$5),OFFSET(Input!$BA268,0,AM$14-$B268-1),0)*$D268   -    IF(AND(AM$14>$C268,AM$14-$C268<$C$5),OFFSET(Input!$BA268,0,AM$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI268,0)  +   AM268-IF(AND($B268<AN$14,AN$14-$B268<$C$5),OFFSET(Input!$BA268,0,AN$14-$B268-1),0)\n+IF(AND(AN$14>$B268,$C268>$B268,AN$14-$B268<$C$5),OFFSET(Input!$BA268,0,AN$14-$B268-1),0)*$D268   -    IF(AND(AN$14>$C268,AN$14-$C268<$C$5),OFFSET(Input!$BA268,0,AN$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ268,0)  +   AN268-IF(AND($B268<AO$14,AO$14-$B268<$C$5),OFFSET(Input!$BA268,0,AO$14-$B268-1),0)\n+IF(AND(AO$14>$B268,$C268>$B268,AO$14-$B268<$C$5),OFFSET(Input!$BA268,0,AO$14-$B268-1),0)*$D268   -    IF(AND(AO$14>$C268,AO$14-$C268<$C$5),OFFSET(Input!$BA268,0,AO$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK268,0)  +   AO268-IF(AND($B268<AP$14,AP$14-$B268<$C$5),OFFSET(Input!$BA268,0,AP$14-$B268-1),0)\n+IF(AND(AP$14>$B268,$C268>$B268,AP$14-$B268<$C$5),OFFSET(Input!$BA268,0,AP$14-$B268-1),0)*$D268   -    IF(AND(AP$14>$C268,AP$14-$C268<$C$5),OFFSET(Input!$BA268,0,AP$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL268,0)  +   AP268-IF(AND($B268<AQ$14,AQ$14-$B268<$C$5),OFFSET(Input!$BA268,0,AQ$14-$B268-1),0)\n+IF(AND(AQ$14>$B268,$C268>$B268,AQ$14-$B268<$C$5),OFFSET(Input!$BA268,0,AQ$14-$B268-1),0)*$D268   -    IF(AND(AQ$14>$C268,AQ$14-$C268<$C$5),OFFSET(Input!$BA268,0,AQ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM268,0)  +   AQ268-IF(AND($B268<AR$14,AR$14-$B268<$C$5),OFFSET(Input!$BA268,0,AR$14-$B268-1),0)\n+IF(AND(AR$14>$B268,$C268>$B268,AR$14-$B268<$C$5),OFFSET(Input!$BA268,0,AR$14-$B268-1),0)*$D268   -    IF(AND(AR$14>$C268,AR$14-$C268<$C$5),OFFSET(Input!$BA268,0,AR$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN268,0)  +   AR268-IF(AND($B268<AS$14,AS$14-$B268<$C$5),OFFSET(Input!$BA268,0,AS$14-$B268-1),0)\n+IF(AND(AS$14>$B268,$C268>$B268,AS$14-$B268<$C$5),OFFSET(Input!$BA268,0,AS$14-$B268-1),0)*$D268   -    IF(AND(AS$14>$C268,AS$14-$C268<$C$5),OFFSET(Input!$BA268,0,AS$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO268,0)  +   AS268-IF(AND($B268<AT$14,AT$14-$B268<$C$5),OFFSET(Input!$BA268,0,AT$14-$B268-1),0)\n+IF(AND(AT$14>$B268,$C268>$B268,AT$14-$B268<$C$5),OFFSET(Input!$BA268,0,AT$14-$B268-1),0)*$D268   -    IF(AND(AT$14>$C268,AT$14-$C268<$C$5),OFFSET(Input!$BA268,0,AT$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP268,0)  +   AT268-IF(AND($B268<AU$14,AU$14-$B268<$C$5),OFFSET(Input!$BA268,0,AU$14-$B268-1),0)\n+IF(AND(AU$14>$B268,$C268>$B268,AU$14-$B268<$C$5),OFFSET(Input!$BA268,0,AU$14-$B268-1),0)*$D268   -    IF(AND(AU$14>$C268,AU$14-$C268<$C$5),OFFSET(Input!$BA268,0,AU$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ268,0)  +   AU268-IF(AND($B268<AV$14,AV$14-$B268<$C$5),OFFSET(Input!$BA268,0,AV$14-$B268-1),0)\n+IF(AND(AV$14>$B268,$C268>$B268,AV$14-$B268<$C$5),OFFSET(Input!$BA268,0,AV$14-$B268-1),0)*$D268   -    IF(AND(AV$14>$C268,AV$14-$C268<$C$5),OFFSET(Input!$BA268,0,AV$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR268,0)  +   AV268-IF(AND($B268<AW$14,AW$14-$B268<$C$5),OFFSET(Input!$BA268,0,AW$14-$B268-1),0)\n+IF(AND(AW$14>$B268,$C268>$B268,AW$14-$B268<$C$5),OFFSET(Input!$BA268,0,AW$14-$B268-1),0)*$D268   -    IF(AND(AW$14>$C268,AW$14-$C268<$C$5),OFFSET(Input!$BA268,0,AW$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS268,0)  +   AW268-IF(AND($B268<AX$14,AX$14-$B268<$C$5),OFFSET(Input!$BA268,0,AX$14-$B268-1),0)\n+IF(AND(AX$14>$B268,$C268>$B268,AX$14-$B268<$C$5),OFFSET(Input!$BA268,0,AX$14-$B268-1),0)*$D268   -    IF(AND(AX$14>$C268,AX$14-$C268<$C$5),OFFSET(Input!$BA268,0,AX$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT268,0)  +   AX268-IF(AND($B268<AY$14,AY$14-$B268<$C$5),OFFSET(Input!$BA268,0,AY$14-$B268-1),0)\n+IF(AND(AY$14>$B268,$C268>$B268,AY$14-$B268<$C$5),OFFSET(Input!$BA268,0,AY$14-$B268-1),0)*$D268   -    IF(AND(AY$14>$C268,AY$14-$C268<$C$5),OFFSET(Input!$BA268,0,AY$14-$C268-1),0)*$D268","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU268,0)  +   AY268-IF(AND($B268<AZ$14,AZ$14-$B268<$C$5),OFFSET(Input!$BA268,0,AZ$14-$B268-1),0)\n+IF(AND(AZ$14>$B268,$C268>$B268,AZ$14-$B268<$C$5),OFFSET(Input!$BA268,0,AZ$14-$B268-1),0)*$D268   -    IF(AND(AZ$14>$C268,AZ$14-$C268<$C$5),OFFSET(Input!$BA268,0,AZ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV268,0)  +   AZ268-IF(AND($B268<BA$14,BA$14-$B268<$C$5),OFFSET(Input!$BA268,0,BA$14-$B268-1),0)\n+IF(AND(BA$14>$B268,$C268>$B268,BA$14-$B268<$C$5),OFFSET(Input!$BA268,0,BA$14-$B268-1),0)*$D268   -    IF(AND(BA$14>$C268,BA$14-$C268<$C$5),OFFSET(Input!$BA268,0,BA$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW268,0)  +   BA268-IF(AND($B268<BB$14,BB$14-$B268<$C$5),OFFSET(Input!$BA268,0,BB$14-$B268-1),0)\n+IF(AND(BB$14>$B268,$C268>$B268,BB$14-$B268<$C$5),OFFSET(Input!$BA268,0,BB$14-$B268-1),0)*$D268   -    IF(AND(BB$14>$C268,BB$14-$C268<$C$5),OFFSET(Input!$BA268,0,BB$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX268,0)  +   BB268-IF(AND($B268<BC$14,BC$14-$B268<$C$5),OFFSET(Input!$BA268,0,BC$14-$B268-1),0)\n+IF(AND(BC$14>$B268,$C268>$B268,BC$14-$B268<$C$5),OFFSET(Input!$BA268,0,BC$14-$B268-1),0)*$D268   -    IF(AND(BC$14>$C268,BC$14-$C268<$C$5),OFFSET(Input!$BA268,0,BC$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY268,0)  +   BC268-IF(AND($B268<BD$14,BD$14-$B268<$C$5),OFFSET(Input!$BA268,0,BD$14-$B268-1),0)\n+IF(AND(BD$14>$B268,$C268>$B268,BD$14-$B268<$C$5),OFFSET(Input!$BA268,0,BD$14-$B268-1),0)*$D268   -    IF(AND(BD$14>$C268,BD$14-$C268<$C$5),OFFSET(Input!$BA268,0,BD$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ268,0)  +   BD268-IF(AND($B268<BE$14,BE$14-$B268<$C$5),OFFSET(Input!$BA268,0,BE$14-$B268-1),0)\n+IF(AND(BE$14>$B268,$C268>$B268,BE$14-$B268<$C$5),OFFSET(Input!$BA268,0,BE$14-$B268-1),0)*$D268   -    IF(AND(BE$14>$C268,BE$14-$C268<$C$5),OFFSET(Input!$BA268,0,BE$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA268,0)  +   BE268-IF(AND($B268<BF$14,BF$14-$B268<$C$5),OFFSET(Input!$BA268,0,BF$14-$B268-1),0)\n+IF(AND(BF$14>$B268,$C268>$B268,BF$14-$B268<$C$5),OFFSET(Input!$BA268,0,BF$14-$B268-1),0)*$D268   -    IF(AND(BF$14>$C268,BF$14-$C268<$C$5),OFFSET(Input!$BA268,0,BF$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB268,0)  +   BF268-IF(AND($B268<BG$14,BG$14-$B268<$C$5),OFFSET(Input!$BA268,0,BG$14-$B268-1),0)\n+IF(AND(BG$14>$B268,$C268>$B268,BG$14-$B268<$C$5),OFFSET(Input!$BA268,0,BG$14-$B268-1),0)*$D268   -    IF(AND(BG$14>$C268,BG$14-$C268<$C$5),OFFSET(Input!$BA268,0,BG$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC268,0)  +   BG268-IF(AND($B268<BH$14,BH$14-$B268<$C$5),OFFSET(Input!$BA268,0,BH$14-$B268-1),0)\n+IF(AND(BH$14>$B268,$C268>$B268,BH$14-$B268<$C$5),OFFSET(Input!$BA268,0,BH$14-$B268-1),0)*$D268   -    IF(AND(BH$14>$C268,BH$14-$C268<$C$5),OFFSET(Input!$BA268,0,BH$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD268,0)  +   BH268-IF(AND($B268<BI$14,BI$14-$B268<$C$5),OFFSET(Input!$BA268,0,BI$14-$B268-1),0)\n+IF(AND(BI$14>$B268,$C268>$B268,BI$14-$B268<$C$5),OFFSET(Input!$BA268,0,BI$14-$B268-1),0)*$D268   -    IF(AND(BI$14>$C268,BI$14-$C268<$C$5),OFFSET(Input!$BA268,0,BI$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE268,0)  +   BI268-IF(AND($B268<BJ$14,BJ$14-$B268<$C$5),OFFSET(Input!$BA268,0,BJ$14-$B268-1),0)\n+IF(AND(BJ$14>$B268,$C268>$B268,BJ$14-$B268<$C$5),OFFSET(Input!$BA268,0,BJ$14-$B268-1),0)*$D268   -    IF(AND(BJ$14>$C268,BJ$14-$C268<$C$5),OFFSET(Input!$BA268,0,BJ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF268,0)  +   BJ268-IF(AND($B268<BK$14,BK$14-$B268<$C$5),OFFSET(Input!$BA268,0,BK$14-$B268-1),0)\n+IF(AND(BK$14>$B268,$C268>$B268,BK$14-$B268<$C$5),OFFSET(Input!$BA268,0,BK$14-$B268-1),0)*$D268   -    IF(AND(BK$14>$C268,BK$14-$C268<$C$5),OFFSET(Input!$BA268,0,BK$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG268,0)  +   BK268-IF(AND($B268<BL$14,BL$14-$B268<$C$5),OFFSET(Input!$BA268,0,BL$14-$B268-1),0)\n+IF(AND(BL$14>$B268,$C268>$B268,BL$14-$B268<$C$5),OFFSET(Input!$BA268,0,BL$14-$B268-1),0)*$D268   -    IF(AND(BL$14>$C268,BL$14-$C268<$C$5),OFFSET(Input!$BA268,0,BL$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH268,0)  +   BL268-IF(AND($B268<BM$14,BM$14-$B268<$C$5),OFFSET(Input!$BA268,0,BM$14-$B268-1),0)\n+IF(AND(BM$14>$B268,$C268>$B268,BM$14-$B268<$C$5),OFFSET(Input!$BA268,0,BM$14-$B268-1),0)*$D268   -    IF(AND(BM$14>$C268,BM$14-$C268<$C$5),OFFSET(Input!$BA268,0,BM$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI268,0)  +   BM268-IF(AND($B268<BN$14,BN$14-$B268<$C$5),OFFSET(Input!$BA268,0,BN$14-$B268-1),0)\n+IF(AND(BN$14>$B268,$C268>$B268,BN$14-$B268<$C$5),OFFSET(Input!$BA268,0,BN$14-$B268-1),0)*$D268   -    IF(AND(BN$14>$C268,BN$14-$C268<$C$5),OFFSET(Input!$BA268,0,BN$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ268,0)  +   BN268-IF(AND($B268<BO$14,BO$14-$B268<$C$5),OFFSET(Input!$BA268,0,BO$14-$B268-1),0)\n+IF(AND(BO$14>$B268,$C268>$B268,BO$14-$B268<$C$5),OFFSET(Input!$BA268,0,BO$14-$B268-1),0)*$D268   -    IF(AND(BO$14>$C268,BO$14-$C268<$C$5),OFFSET(Input!$BA268,0,BO$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK268,0)  +   BO268-IF(AND($B268<BP$14,BP$14-$B268<$C$5),OFFSET(Input!$BA268,0,BP$14-$B268-1),0)\n+IF(AND(BP$14>$B268,$C268>$B268,BP$14-$B268<$C$5),OFFSET(Input!$BA268,0,BP$14-$B268-1),0)*$D268   -    IF(AND(BP$14>$C268,BP$14-$C268<$C$5),OFFSET(Input!$BA268,0,BP$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL268,0)  +   BP268-IF(AND($B268<BQ$14,BQ$14-$B268<$C$5),OFFSET(Input!$BA268,0,BQ$14-$B268-1),0)\n+IF(AND(BQ$14>$B268,$C268>$B268,BQ$14-$B268<$C$5),OFFSET(Input!$BA268,0,BQ$14-$B268-1),0)*$D268   -    IF(AND(BQ$14>$C268,BQ$14-$C268<$C$5),OFFSET(Input!$BA268,0,BQ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM268,0)  +   BQ268-IF(AND($B268<BR$14,BR$14-$B268<$C$5),OFFSET(Input!$BA268,0,BR$14-$B268-1),0)\n+IF(AND(BR$14>$B268,$C268>$B268,BR$14-$B268<$C$5),OFFSET(Input!$BA268,0,BR$14-$B268-1),0)*$D268   -    IF(AND(BR$14>$C268,BR$14-$C268<$C$5),OFFSET(Input!$BA268,0,BR$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN268,0)  +   BR268-IF(AND($B268<BS$14,BS$14-$B268<$C$5),OFFSET(Input!$BA268,0,BS$14-$B268-1),0)\n+IF(AND(BS$14>$B268,$C268>$B268,BS$14-$B268<$C$5),OFFSET(Input!$BA268,0,BS$14-$B268-1),0)*$D268   -    IF(AND(BS$14>$C268,BS$14-$C268<$C$5),OFFSET(Input!$BA268,0,BS$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO268,0)  +   BS268-IF(AND($B268<BT$14,BT$14-$B268<$C$5),OFFSET(Input!$BA268,0,BT$14-$B268-1),0)\n+IF(AND(BT$14>$B268,$C268>$B268,BT$14-$B268<$C$5),OFFSET(Input!$BA268,0,BT$14-$B268-1),0)*$D268   -    IF(AND(BT$14>$C268,BT$14-$C268<$C$5),OFFSET(Input!$BA268,0,BT$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP268,0)  +   BT268-IF(AND($B268<BU$14,BU$14-$B268<$C$5),OFFSET(Input!$BA268,0,BU$14-$B268-1),0)\n+IF(AND(BU$14>$B268,$C268>$B268,BU$14-$B268<$C$5),OFFSET(Input!$BA268,0,BU$14-$B268-1),0)*$D268   -    IF(AND(BU$14>$C268,BU$14-$C268<$C$5),OFFSET(Input!$BA268,0,BU$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ268,0)  +   BU268-IF(AND($B268<BV$14,BV$14-$B268<$C$5),OFFSET(Input!$BA268,0,BV$14-$B268-1),0)\n+IF(AND(BV$14>$B268,$C268>$B268,BV$14-$B268<$C$5),OFFSET(Input!$BA268,0,BV$14-$B268-1),0)*$D268   -    IF(AND(BV$14>$C268,BV$14-$C268<$C$5),OFFSET(Input!$BA268,0,BV$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR268,0)  +   BV268-IF(AND($B268<BW$14,BW$14-$B268<$C$5),OFFSET(Input!$BA268,0,BW$14-$B268-1),0)\n+IF(AND(BW$14>$B268,$C268>$B268,BW$14-$B268<$C$5),OFFSET(Input!$BA268,0,BW$14-$B268-1),0)*$D268   -    IF(AND(BW$14>$C268,BW$14-$C268<$C$5),OFFSET(Input!$BA268,0,BW$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS268,0)  +   BW268-IF(AND($B268<BX$14,BX$14-$B268<$C$5),OFFSET(Input!$BA268,0,BX$14-$B268-1),0)\n+IF(AND(BX$14>$B268,$C268>$B268,BX$14-$B268<$C$5),OFFSET(Input!$BA268,0,BX$14-$B268-1),0)*$D268   -    IF(AND(BX$14>$C268,BX$14-$C268<$C$5),OFFSET(Input!$BA268,0,BX$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT268,0)  +   BX268-IF(AND($B268<BY$14,BY$14-$B268<$C$5),OFFSET(Input!$BA268,0,BY$14-$B268-1),0)\n+IF(AND(BY$14>$B268,$C268>$B268,BY$14-$B268<$C$5),OFFSET(Input!$BA268,0,BY$14-$B268-1),0)*$D268   -    IF(AND(BY$14>$C268,BY$14-$C268<$C$5),OFFSET(Input!$BA268,0,BY$14-$C268-1),0)*$D268","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU268,0)  +   BY268-IF(AND($B268<BZ$14,BZ$14-$B268<$C$5),OFFSET(Input!$BA268,0,BZ$14-$B268-1),0)\n+IF(AND(BZ$14>$B268,$C268>$B268,BZ$14-$B268<$C$5),OFFSET(Input!$BA268,0,BZ$14-$B268-1),0)*$D268   -    IF(AND(BZ$14>$C268,BZ$14-$C268<$C$5),OFFSET(Input!$BA268,0,BZ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV268,0)  +   BZ268-IF(AND($B268<CA$14,CA$14-$B268<$C$5),OFFSET(Input!$BA268,0,CA$14-$B268-1),0)\n+IF(AND(CA$14>$B268,$C268>$B268,CA$14-$B268<$C$5),OFFSET(Input!$BA268,0,CA$14-$B268-1),0)*$D268   -    IF(AND(CA$14>$C268,CA$14-$C268<$C$5),OFFSET(Input!$BA268,0,CA$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW268,0)  +   CA268-IF(AND($B268<CB$14,CB$14-$B268<$C$5),OFFSET(Input!$BA268,0,CB$14-$B268-1),0)\n+IF(AND(CB$14>$B268,$C268>$B268,CB$14-$B268<$C$5),OFFSET(Input!$BA268,0,CB$14-$B268-1),0)*$D268   -    IF(AND(CB$14>$C268,CB$14-$C268<$C$5),OFFSET(Input!$BA268,0,CB$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX268,0)  +   CB268-IF(AND($B268<CC$14,CC$14-$B268<$C$5),OFFSET(Input!$BA268,0,CC$14-$B268-1),0)\n+IF(AND(CC$14>$B268,$C268>$B268,CC$14-$B268<$C$5),OFFSET(Input!$BA268,0,CC$14-$B268-1),0)*$D268   -    IF(AND(CC$14>$C268,CC$14-$C268<$C$5),OFFSET(Input!$BA268,0,CC$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY268,0)  +   CC268-IF(AND($B268<CD$14,CD$14-$B268<$C$5),OFFSET(Input!$BA268,0,CD$14-$B268-1),0)\n+IF(AND(CD$14>$B268,$C268>$B268,CD$14-$B268<$C$5),OFFSET(Input!$BA268,0,CD$14-$B268-1),0)*$D268   -    IF(AND(CD$14>$C268,CD$14-$C268<$C$5),OFFSET(Input!$BA268,0,CD$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ268,0)  +   CD268-IF(AND($B268<CE$14,CE$14-$B268<$C$5),OFFSET(Input!$BA268,0,CE$14-$B268-1),0)\n+IF(AND(CE$14>$B268,$C268>$B268,CE$14-$B268<$C$5),OFFSET(Input!$BA268,0,CE$14-$B268-1),0)*$D268   -    IF(AND(CE$14>$C268,CE$14-$C268<$C$5),OFFSET(Input!$BA268,0,CE$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA268,0)  +   CE268-IF(AND($B268<CF$14,CF$14-$B268<$C$5),OFFSET(Input!$BA268,0,CF$14-$B268-1),0)\n+IF(AND(CF$14>$B268,$C268>$B268,CF$14-$B268<$C$5),OFFSET(Input!$BA268,0,CF$14-$B268-1),0)*$D268   -    IF(AND(CF$14>$C268,CF$14-$C268<$C$5),OFFSET(Input!$BA268,0,CF$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB268,0)  +   CF268-IF(AND($B268<CG$14,CG$14-$B268<$C$5),OFFSET(Input!$BA268,0,CG$14-$B268-1),0)\n+IF(AND(CG$14>$B268,$C268>$B268,CG$14-$B268<$C$5),OFFSET(Input!$BA268,0,CG$14-$B268-1),0)*$D268   -    IF(AND(CG$14>$C268,CG$14-$C268<$C$5),OFFSET(Input!$BA268,0,CG$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC268,0)  +   CG268-IF(AND($B268<CH$14,CH$14-$B268<$C$5),OFFSET(Input!$BA268,0,CH$14-$B268-1),0)\n+IF(AND(CH$14>$B268,$C268>$B268,CH$14-$B268<$C$5),OFFSET(Input!$BA268,0,CH$14-$B268-1),0)*$D268   -    IF(AND(CH$14>$C268,CH$14-$C268<$C$5),OFFSET(Input!$BA268,0,CH$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED268,0)  +   CH268-IF(AND($B268<CI$14,CI$14-$B268<$C$5),OFFSET(Input!$BA268,0,CI$14-$B268-1),0)\n+IF(AND(CI$14>$B268,$C268>$B268,CI$14-$B268<$C$5),OFFSET(Input!$BA268,0,CI$14-$B268-1),0)*$D268   -    IF(AND(CI$14>$C268,CI$14-$C268<$C$5),OFFSET(Input!$BA268,0,CI$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE268,0)  +   CI268-IF(AND($B268<CJ$14,CJ$14-$B268<$C$5),OFFSET(Input!$BA268,0,CJ$14-$B268-1),0)\n+IF(AND(CJ$14>$B268,$C268>$B268,CJ$14-$B268<$C$5),OFFSET(Input!$BA268,0,CJ$14-$B268-1),0)*$D268   -    IF(AND(CJ$14>$C268,CJ$14-$C268<$C$5),OFFSET(Input!$BA268,0,CJ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF268,0)  +   CJ268-IF(AND($B268<CK$14,CK$14-$B268<$C$5),OFFSET(Input!$BA268,0,CK$14-$B268-1),0)\n+IF(AND(CK$14>$B268,$C268>$B268,CK$14-$B268<$C$5),OFFSET(Input!$BA268,0,CK$14-$B268-1),0)*$D268   -    IF(AND(CK$14>$C268,CK$14-$C268<$C$5),OFFSET(Input!$BA268,0,CK$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG268,0)  +   CK268-IF(AND($B268<CL$14,CL$14-$B268<$C$5),OFFSET(Input!$BA268,0,CL$14-$B268-1),0)\n+IF(AND(CL$14>$B268,$C268>$B268,CL$14-$B268<$C$5),OFFSET(Input!$BA268,0,CL$14-$B268-1),0)*$D268   -    IF(AND(CL$14>$C268,CL$14-$C268<$C$5),OFFSET(Input!$BA268,0,CL$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH268,0)  +   CL268-IF(AND($B268<CM$14,CM$14-$B268<$C$5),OFFSET(Input!$BA268,0,CM$14-$B268-1),0)\n+IF(AND(CM$14>$B268,$C268>$B268,CM$14-$B268<$C$5),OFFSET(Input!$BA268,0,CM$14-$B268-1),0)*$D268   -    IF(AND(CM$14>$C268,CM$14-$C268<$C$5),OFFSET(Input!$BA268,0,CM$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI268,0)  +   CM268-IF(AND($B268<CN$14,CN$14-$B268<$C$5),OFFSET(Input!$BA268,0,CN$14-$B268-1),0)\n+IF(AND(CN$14>$B268,$C268>$B268,CN$14-$B268<$C$5),OFFSET(Input!$BA268,0,CN$14-$B268-1),0)*$D268   -    IF(AND(CN$14>$C268,CN$14-$C268<$C$5),OFFSET(Input!$BA268,0,CN$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ268,0)  +   CN268-IF(AND($B268<CO$14,CO$14-$B268<$C$5),OFFSET(Input!$BA268,0,CO$14-$B268-1),0)\n+IF(AND(CO$14>$B268,$C268>$B268,CO$14-$B268<$C$5),OFFSET(Input!$BA268,0,CO$14-$B268-1),0)*$D268   -    IF(AND(CO$14>$C268,CO$14-$C268<$C$5),OFFSET(Input!$BA268,0,CO$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK268,0)  +   CO268-IF(AND($B268<CP$14,CP$14-$B268<$C$5),OFFSET(Input!$BA268,0,CP$14-$B268-1),0)\n+IF(AND(CP$14>$B268,$C268>$B268,CP$14-$B268<$C$5),OFFSET(Input!$BA268,0,CP$14-$B268-1),0)*$D268   -    IF(AND(CP$14>$C268,CP$14-$C268<$C$5),OFFSET(Input!$BA268,0,CP$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL268,0)  +   CP268-IF(AND($B268<CQ$14,CQ$14-$B268<$C$5),OFFSET(Input!$BA268,0,CQ$14-$B268-1),0)\n+IF(AND(CQ$14>$B268,$C268>$B268,CQ$14-$B268<$C$5),OFFSET(Input!$BA268,0,CQ$14-$B268-1),0)*$D268   -    IF(AND(CQ$14>$C268,CQ$14-$C268<$C$5),OFFSET(Input!$BA268,0,CQ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM268,0)  +   CQ268-IF(AND($B268<CR$14,CR$14-$B268<$C$5),OFFSET(Input!$BA268,0,CR$14-$B268-1),0)\n+IF(AND(CR$14>$B268,$C268>$B268,CR$14-$B268<$C$5),OFFSET(Input!$BA268,0,CR$14-$B268-1),0)*$D268   -    IF(AND(CR$14>$C268,CR$14-$C268<$C$5),OFFSET(Input!$BA268,0,CR$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN268,0)  +   CR268-IF(AND($B268<CS$14,CS$14-$B268<$C$5),OFFSET(Input!$BA268,0,CS$14-$B268-1),0)\n+IF(AND(CS$14>$B268,$C268>$B268,CS$14-$B268<$C$5),OFFSET(Input!$BA268,0,CS$14-$B268-1),0)*$D268   -    IF(AND(CS$14>$C268,CS$14-$C268<$C$5),OFFSET(Input!$BA268,0,CS$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO268,0)  +   CS268-IF(AND($B268<CT$14,CT$14-$B268<$C$5),OFFSET(Input!$BA268,0,CT$14-$B268-1),0)\n+IF(AND(CT$14>$B268,$C268>$B268,CT$14-$B268<$C$5),OFFSET(Input!$BA268,0,CT$14-$B268-1),0)*$D268   -    IF(AND(CT$14>$C268,CT$14-$C268<$C$5),OFFSET(Input!$BA268,0,CT$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP268,0)  +   CT268-IF(AND($B268<CU$14,CU$14-$B268<$C$5),OFFSET(Input!$BA268,0,CU$14-$B268-1),0)\n+IF(AND(CU$14>$B268,$C268>$B268,CU$14-$B268<$C$5),OFFSET(Input!$BA268,0,CU$14-$B268-1),0)*$D268   -    IF(AND(CU$14>$C268,CU$14-$C268<$C$5),OFFSET(Input!$BA268,0,CU$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ268,0)  +   CU268-IF(AND($B268<CV$14,CV$14-$B268<$C$5),OFFSET(Input!$BA268,0,CV$14-$B268-1),0)\n+IF(AND(CV$14>$B268,$C268>$B268,CV$14-$B268<$C$5),OFFSET(Input!$BA268,0,CV$14-$B268-1),0)*$D268   -    IF(AND(CV$14>$C268,CV$14-$C268<$C$5),OFFSET(Input!$BA268,0,CV$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER268,0)  +   CV268-IF(AND($B268<CW$14,CW$14-$B268<$C$5),OFFSET(Input!$BA268,0,CW$14-$B268-1),0)\n+IF(AND(CW$14>$B268,$C268>$B268,CW$14-$B268<$C$5),OFFSET(Input!$BA268,0,CW$14-$B268-1),0)*$D268   -    IF(AND(CW$14>$C268,CW$14-$C268<$C$5),OFFSET(Input!$BA268,0,CW$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES268,0)  +   CW268-IF(AND($B268<CX$14,CX$14-$B268<$C$5),OFFSET(Input!$BA268,0,CX$14-$B268-1),0)\n+IF(AND(CX$14>$B268,$C268>$B268,CX$14-$B268<$C$5),OFFSET(Input!$BA268,0,CX$14-$B268-1),0)*$D268   -    IF(AND(CX$14>$C268,CX$14-$C268<$C$5),OFFSET(Input!$BA268,0,CX$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET268,0)  +   CX268-IF(AND($B268<CY$14,CY$14-$B268<$C$5),OFFSET(Input!$BA268,0,CY$14-$B268-1),0)\n+IF(AND(CY$14>$B268,$C268>$B268,CY$14-$B268<$C$5),OFFSET(Input!$BA268,0,CY$14-$B268-1),0)*$D268   -    IF(AND(CY$14>$C268,CY$14-$C268<$C$5),OFFSET(Input!$BA268,0,CY$14-$C268-1),0)*$D268","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU268,0)  +   CY268-IF(AND($B268<CZ$14,CZ$14-$B268<$C$5),OFFSET(Input!$BA268,0,CZ$14-$B268-1),0)\n+IF(AND(CZ$14>$B268,$C268>$B268,CZ$14-$B268<$C$5),OFFSET(Input!$BA268,0,CZ$14-$B268-1),0)*$D268   -    IF(AND(CZ$14>$C268,CZ$14-$C268<$C$5),OFFSET(Input!$BA268,0,CZ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV268,0)  +   CZ268-IF(AND($B268<DA$14,DA$14-$B268<$C$5),OFFSET(Input!$BA268,0,DA$14-$B268-1),0)\n+IF(AND(DA$14>$B268,$C268>$B268,DA$14-$B268<$C$5),OFFSET(Input!$BA268,0,DA$14-$B268-1),0)*$D268   -    IF(AND(DA$14>$C268,DA$14-$C268<$C$5),OFFSET(Input!$BA268,0,DA$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW268,0)  +   DA268-IF(AND($B268<DB$14,DB$14-$B268<$C$5),OFFSET(Input!$BA268,0,DB$14-$B268-1),0)\n+IF(AND(DB$14>$B268,$C268>$B268,DB$14-$B268<$C$5),OFFSET(Input!$BA268,0,DB$14-$B268-1),0)*$D268   -    IF(AND(DB$14>$C268,DB$14-$C268<$C$5),OFFSET(Input!$BA268,0,DB$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX268,0)  +   DB268-IF(AND($B268<DC$14,DC$14-$B268<$C$5),OFFSET(Input!$BA268,0,DC$14-$B268-1),0)\n+IF(AND(DC$14>$B268,$C268>$B268,DC$14-$B268<$C$5),OFFSET(Input!$BA268,0,DC$14-$B268-1),0)*$D268   -    IF(AND(DC$14>$C268,DC$14-$C268<$C$5),OFFSET(Input!$BA268,0,DC$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY268,0)  +   DC268-IF(AND($B268<DD$14,DD$14-$B268<$C$5),OFFSET(Input!$BA268,0,DD$14-$B268-1),0)\n+IF(AND(DD$14>$B268,$C268>$B268,DD$14-$B268<$C$5),OFFSET(Input!$BA268,0,DD$14-$B268-1),0)*$D268   -    IF(AND(DD$14>$C268,DD$14-$C268<$C$5),OFFSET(Input!$BA268,0,DD$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ268,0)  +   DD268-IF(AND($B268<DE$14,DE$14-$B268<$C$5),OFFSET(Input!$BA268,0,DE$14-$B268-1),0)\n+IF(AND(DE$14>$B268,$C268>$B268,DE$14-$B268<$C$5),OFFSET(Input!$BA268,0,DE$14-$B268-1),0)*$D268   -    IF(AND(DE$14>$C268,DE$14-$C268<$C$5),OFFSET(Input!$BA268,0,DE$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA268,0)  +   DE268-IF(AND($B268<DF$14,DF$14-$B268<$C$5),OFFSET(Input!$BA268,0,DF$14-$B268-1),0)\n+IF(AND(DF$14>$B268,$C268>$B268,DF$14-$B268<$C$5),OFFSET(Input!$BA268,0,DF$14-$B268-1),0)*$D268   -    IF(AND(DF$14>$C268,DF$14-$C268<$C$5),OFFSET(Input!$BA268,0,DF$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB268,0)  +   DF268-IF(AND($B268<DG$14,DG$14-$B268<$C$5),OFFSET(Input!$BA268,0,DG$14-$B268-1),0)\n+IF(AND(DG$14>$B268,$C268>$B268,DG$14-$B268<$C$5),OFFSET(Input!$BA268,0,DG$14-$B268-1),0)*$D268   -    IF(AND(DG$14>$C268,DG$14-$C268<$C$5),OFFSET(Input!$BA268,0,DG$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC268,0)  +   DG268-IF(AND($B268<DH$14,DH$14-$B268<$C$5),OFFSET(Input!$BA268,0,DH$14-$B268-1),0)\n+IF(AND(DH$14>$B268,$C268>$B268,DH$14-$B268<$C$5),OFFSET(Input!$BA268,0,DH$14-$B268-1),0)*$D268   -    IF(AND(DH$14>$C268,DH$14-$C268<$C$5),OFFSET(Input!$BA268,0,DH$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD268,0)  +   DH268-IF(AND($B268<DI$14,DI$14-$B268<$C$5),OFFSET(Input!$BA268,0,DI$14-$B268-1),0)\n+IF(AND(DI$14>$B268,$C268>$B268,DI$14-$B268<$C$5),OFFSET(Input!$BA268,0,DI$14-$B268-1),0)*$D268   -    IF(AND(DI$14>$C268,DI$14-$C268<$C$5),OFFSET(Input!$BA268,0,DI$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE268,0)  +   DI268-IF(AND($B268<DJ$14,DJ$14-$B268<$C$5),OFFSET(Input!$BA268,0,DJ$14-$B268-1),0)\n+IF(AND(DJ$14>$B268,$C268>$B268,DJ$14-$B268<$C$5),OFFSET(Input!$BA268,0,DJ$14-$B268-1),0)*$D268   -    IF(AND(DJ$14>$C268,DJ$14-$C268<$C$5),OFFSET(Input!$BA268,0,DJ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF268,0)  +   DJ268-IF(AND($B268<DK$14,DK$14-$B268<$C$5),OFFSET(Input!$BA268,0,DK$14-$B268-1),0)\n+IF(AND(DK$14>$B268,$C268>$B268,DK$14-$B268<$C$5),OFFSET(Input!$BA268,0,DK$14-$B268-1),0)*$D268   -    IF(AND(DK$14>$C268,DK$14-$C268<$C$5),OFFSET(Input!$BA268,0,DK$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG268,0)  +   DK268-IF(AND($B268<DL$14,DL$14-$B268<$C$5),OFFSET(Input!$BA268,0,DL$14-$B268-1),0)\n+IF(AND(DL$14>$B268,$C268>$B268,DL$14-$B268<$C$5),OFFSET(Input!$BA268,0,DL$14-$B268-1),0)*$D268   -    IF(AND(DL$14>$C268,DL$14-$C268<$C$5),OFFSET(Input!$BA268,0,DL$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH268,0)  +   DL268-IF(AND($B268<DM$14,DM$14-$B268<$C$5),OFFSET(Input!$BA268,0,DM$14-$B268-1),0)\n+IF(AND(DM$14>$B268,$C268>$B268,DM$14-$B268<$C$5),OFFSET(Input!$BA268,0,DM$14-$B268-1),0)*$D268   -    IF(AND(DM$14>$C268,DM$14-$C268<$C$5),OFFSET(Input!$BA268,0,DM$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI268,0)  +   DM268-IF(AND($B268<DN$14,DN$14-$B268<$C$5),OFFSET(Input!$BA268,0,DN$14-$B268-1),0)\n+IF(AND(DN$14>$B268,$C268>$B268,DN$14-$B268<$C$5),OFFSET(Input!$BA268,0,DN$14-$B268-1),0)*$D268   -    IF(AND(DN$14>$C268,DN$14-$C268<$C$5),OFFSET(Input!$BA268,0,DN$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ268,0)  +   DN268-IF(AND($B268<DO$14,DO$14-$B268<$C$5),OFFSET(Input!$BA268,0,DO$14-$B268-1),0)\n+IF(AND(DO$14>$B268,$C268>$B268,DO$14-$B268<$C$5),OFFSET(Input!$BA268,0,DO$14-$B268-1),0)*$D268   -    IF(AND(DO$14>$C268,DO$14-$C268<$C$5),OFFSET(Input!$BA268,0,DO$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK268,0)  +   DO268-IF(AND($B268<DP$14,DP$14-$B268<$C$5),OFFSET(Input!$BA268,0,DP$14-$B268-1),0)\n+IF(AND(DP$14>$B268,$C268>$B268,DP$14-$B268<$C$5),OFFSET(Input!$BA268,0,DP$14-$B268-1),0)*$D268   -    IF(AND(DP$14>$C268,DP$14-$C268<$C$5),OFFSET(Input!$BA268,0,DP$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL268,0)  +   DP268-IF(AND($B268<DQ$14,DQ$14-$B268<$C$5),OFFSET(Input!$BA268,0,DQ$14-$B268-1),0)\n+IF(AND(DQ$14>$B268,$C268>$B268,DQ$14-$B268<$C$5),OFFSET(Input!$BA268,0,DQ$14-$B268-1),0)*$D268   -    IF(AND(DQ$14>$C268,DQ$14-$C268<$C$5),OFFSET(Input!$BA268,0,DQ$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM268,0)  +   DQ268-IF(AND($B268<DR$14,DR$14-$B268<$C$5),OFFSET(Input!$BA268,0,DR$14-$B268-1),0)\n+IF(AND(DR$14>$B268,$C268>$B268,DR$14-$B268<$C$5),OFFSET(Input!$BA268,0,DR$14-$B268-1),0)*$D268   -    IF(AND(DR$14>$C268,DR$14-$C268<$C$5),OFFSET(Input!$BA268,0,DR$14-$C268-1),0)*$D268","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN268,0)  +   DR268-IF(AND($B268<DS$14,DS$14-$B268<$C$5),OFFSET(Input!$BA268,0,DS$14-$B268-1),0)\n+IF(AND(DS$14>$B268,$C268>$B268,DS$14-$B268<$C$5),OFFSET(Input!$BA268,0,DS$14-$B268-1),0)*$D268   -    IF(AND(DS$14>$C268,DS$14-$C268<$C$5),OFFSET(Input!$BA268,0,DS$14-$C268-1),0)*$D268","v":0}]
[{"$f":"Calcs!A314","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E314),1,Calcs!E314)*Periods,0)","v":0},{"$f":"ROUND(MAX(B314,Input!Z314*Periods),0)","v":0},{"$f":"IF(Calcs!DY314>Calcs!DZ314,IF(Input!R314<>0,Input!AC314/Input!R314,0),IF(Input!V314<>0,Input!AE314/Input!V314,0))","v":0},null,{"$f":"Input!BA314","v":0},{"$f":"IF(G$14<=$C$5,Input!BB314,0)  +   F314-IF(AND($B314<G$14,G$14-$B314<$C$5),OFFSET(Input!$BA314,0,G$14-$B314-1),0)\n+IF(AND(G$14>$B314,$C314>$B314,G$14-$B314<$C$5),OFFSET(Input!$BA314,0,G$14-$B314-1),0)*$D314   -    IF(AND(G$14>$C314,G$14-$C314<$C$5),OFFSET(Input!$BA314,0,G$14-$C314-1),0)*$D314","v":0},{"$f":"IF(H$14<=$C$5,Input!BC314,0)  +   G314-IF(AND($B314<H$14,H$14-$B314<$C$5),OFFSET(Input!$BA314,0,H$14-$B314-1),0)\n+IF(AND(H$14>$B314,$C314>$B314,H$14-$B314<$C$5),OFFSET(Input!$BA314,0,H$14-$B314-1),0)*$D314   -    IF(AND(H$14>$C314,H$14-$C314<$C$5),OFFSET(Input!$BA314,0,H$14-$C314-1),0)*$D314","v":0},{"$f":"IF(I$14<=$C$5,Input!BD314,0)  +   H314-IF(AND($B314<I$14,I$14-$B314<$C$5),OFFSET(Input!$BA314,0,I$14-$B314-1),0)\n+IF(AND(I$14>$B314,$C314>$B314,I$14-$B314<$C$5),OFFSET(Input!$BA314,0,I$14-$B314-1),0)*$D314   -    IF(AND(I$14>$C314,I$14-$C314<$C$5),OFFSET(Input!$BA314,0,I$14-$C314-1),0)*$D314","v":0},{"$f":"IF(J$14<=$C$5,Input!BE314,0)  +   I314-IF(AND($B314<J$14,J$14-$B314<$C$5),OFFSET(Input!$BA314,0,J$14-$B314-1),0)\n+IF(AND(J$14>$B314,$C314>$B314,J$14-$B314<$C$5),OFFSET(Input!$BA314,0,J$14-$B314-1),0)*$D314   -    IF(AND(J$14>$C314,J$14-$C314<$C$5),OFFSET(Input!$BA314,0,J$14-$C314-1),0)*$D314","v":0},{"$f":"IF(K$14<=$C$5,Input!BF314,0)  +   J314-IF(AND($B314<K$14,K$14-$B314<$C$5),OFFSET(Input!$BA314,0,K$14-$B314-1),0)\n+IF(AND(K$14>$B314,$C314>$B314,K$14-$B314<$C$5),OFFSET(Input!$BA314,0,K$14-$B314-1),0)*$D314   -    IF(AND(K$14>$C314,K$14-$C314<$C$5),OFFSET(Input!$BA314,0,K$14-$C314-1),0)*$D314","v":0},{"$f":"IF(L$14<=$C$5,Input!BG314,0)  +   K314-IF(AND($B314<L$14,L$14-$B314<$C$5),OFFSET(Input!$BA314,0,L$14-$B314-1),0)\n+IF(AND(L$14>$B314,$C314>$B314,L$14-$B314<$C$5),OFFSET(Input!$BA314,0,L$14-$B314-1),0)*$D314   -    IF(AND(L$14>$C314,L$14-$C314<$C$5),OFFSET(Input!$BA314,0,L$14-$C314-1),0)*$D314","v":0},{"$f":"IF(M$14<=$C$5,Input!BH314,0)  +   L314-IF(AND($B314<M$14,M$14-$B314<$C$5),OFFSET(Input!$BA314,0,M$14-$B314-1),0)\n+IF(AND(M$14>$B314,$C314>$B314,M$14-$B314<$C$5),OFFSET(Input!$BA314,0,M$14-$B314-1),0)*$D314   -    IF(AND(M$14>$C314,M$14-$C314<$C$5),OFFSET(Input!$BA314,0,M$14-$C314-1),0)*$D314","v":0},{"$f":"IF(N$14<=$C$5,Input!BI314,0)  +   M314-IF(AND($B314<N$14,N$14-$B314<$C$5),OFFSET(Input!$BA314,0,N$14-$B314-1),0)\n+IF(AND(N$14>$B314,$C314>$B314,N$14-$B314<$C$5),OFFSET(Input!$BA314,0,N$14-$B314-1),0)*$D314   -    IF(AND(N$14>$C314,N$14-$C314<$C$5),OFFSET(Input!$BA314,0,N$14-$C314-1),0)*$D314","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ314,0)  +   N314-IF(AND($B314<O$14,O$14-$B314<$C$5),OFFSET(Input!$BA314,0,O$14-$B314-1),0)\n+IF(AND(O$14>$B314,$C314>$B314,O$14-$B314<$C$5),OFFSET(Input!$BA314,0,O$14-$B314-1),0)*$D314   -    IF(AND(O$14>$C314,O$14-$C314<$C$5),OFFSET(Input!$BA314,0,O$14-$C314-1),0)*$D314","v":0},{"$f":"IF(P$14<=$C$5,Input!BK314,0)  +   O314-IF(AND($B314<P$14,P$14-$B314<$C$5),OFFSET(Input!$BA314,0,P$14-$B314-1),0)\n+IF(AND(P$14>$B314,$C314>$B314,P$14-$B314<$C$5),OFFSET(Input!$BA314,0,P$14-$B314-1),0)*$D314   -    IF(AND(P$14>$C314,P$14-$C314<$C$5),OFFSET(Input!$BA314,0,P$14-$C314-1),0)*$D314","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL314,0)  +   P314-IF(AND($B314<Q$14,Q$14-$B314<$C$5),OFFSET(Input!$BA314,0,Q$14-$B314-1),0)\n+IF(AND(Q$14>$B314,$C314>$B314,Q$14-$B314<$C$5),OFFSET(Input!$BA314,0,Q$14-$B314-1),0)*$D314   -    IF(AND(Q$14>$C314,Q$14-$C314<$C$5),OFFSET(Input!$BA314,0,Q$14-$C314-1),0)*$D314","v":0},{"$f":"IF(R$14<=$C$5,Input!BM314,0)  +   Q314-IF(AND($B314<R$14,R$14-$B314<$C$5),OFFSET(Input!$BA314,0,R$14-$B314-1),0)\n+IF(AND(R$14>$B314,$C314>$B314,R$14-$B314<$C$5),OFFSET(Input!$BA314,0,R$14-$B314-1),0)*$D314   -    IF(AND(R$14>$C314,R$14-$C314<$C$5),OFFSET(Input!$BA314,0,R$14-$C314-1),0)*$D314","v":0},{"$f":"IF(S$14<=$C$5,Input!BN314,0)  +   R314-IF(AND($B314<S$14,S$14-$B314<$C$5),OFFSET(Input!$BA314,0,S$14-$B314-1),0)\n+IF(AND(S$14>$B314,$C314>$B314,S$14-$B314<$C$5),OFFSET(Input!$BA314,0,S$14-$B314-1),0)*$D314   -    IF(AND(S$14>$C314,S$14-$C314<$C$5),OFFSET(Input!$BA314,0,S$14-$C314-1),0)*$D314","v":0},{"$f":"IF(T$14<=$C$5,Input!BO314,0)  +   S314-IF(AND($B314<T$14,T$14-$B314<$C$5),OFFSET(Input!$BA314,0,T$14-$B314-1),0)\n+IF(AND(T$14>$B314,$C314>$B314,T$14-$B314<$C$5),OFFSET(Input!$BA314,0,T$14-$B314-1),0)*$D314   -    IF(AND(T$14>$C314,T$14-$C314<$C$5),OFFSET(Input!$BA314,0,T$14-$C314-1),0)*$D314","v":0},{"$f":"IF(U$14<=$C$5,Input!BP314,0)  +   T314-IF(AND($B314<U$14,U$14-$B314<$C$5),OFFSET(Input!$BA314,0,U$14-$B314-1),0)\n+IF(AND(U$14>$B314,$C314>$B314,U$14-$B314<$C$5),OFFSET(Input!$BA314,0,U$14-$B314-1),0)*$D314   -    IF(AND(U$14>$C314,U$14-$C314<$C$5),OFFSET(Input!$BA314,0,U$14-$C314-1),0)*$D314","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ314,0)  +   U314-IF(AND($B314<V$14,V$14-$B314<$C$5),OFFSET(Input!$BA314,0,V$14-$B314-1),0)\n+IF(AND(V$14>$B314,$C314>$B314,V$14-$B314<$C$5),OFFSET(Input!$BA314,0,V$14-$B314-1),0)*$D314   -    IF(AND(V$14>$C314,V$14-$C314<$C$5),OFFSET(Input!$BA314,0,V$14-$C314-1),0)*$D314","v":0},{"$f":"IF(W$14<=$C$5,Input!BR314,0)  +   V314-IF(AND($B314<W$14,W$14-$B314<$C$5),OFFSET(Input!$BA314,0,W$14-$B314-1),0)\n+IF(AND(W$14>$B314,$C314>$B314,W$14-$B314<$C$5),OFFSET(Input!$BA314,0,W$14-$B314-1),0)*$D314   -    IF(AND(W$14>$C314,W$14-$C314<$C$5),OFFSET(Input!$BA314,0,W$14-$C314-1),0)*$D314","v":0},{"$f":"IF(X$14<=$C$5,Input!BS314,0)  +   W314-IF(AND($B314<X$14,X$14-$B314<$C$5),OFFSET(Input!$BA314,0,X$14-$B314-1),0)\n+IF(AND(X$14>$B314,$C314>$B314,X$14-$B314<$C$5),OFFSET(Input!$BA314,0,X$14-$B314-1),0)*$D314   -    IF(AND(X$14>$C314,X$14-$C314<$C$5),OFFSET(Input!$BA314,0,X$14-$C314-1),0)*$D314","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT314,0)  +   X314-IF(AND($B314<Y$14,Y$14-$B314<$C$5),OFFSET(Input!$BA314,0,Y$14-$B314-1),0)\n+IF(AND(Y$14>$B314,$C314>$B314,Y$14-$B314<$C$5),OFFSET(Input!$BA314,0,Y$14-$B314-1),0)*$D314   -    IF(AND(Y$14>$C314,Y$14-$C314<$C$5),OFFSET(Input!$BA314,0,Y$14-$C314-1),0)*$D314","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU314,0)  +   Y314-IF(AND($B314<Z$14,Z$14-$B314<$C$5),OFFSET(Input!$BA314,0,Z$14-$B314-1),0)\n+IF(AND(Z$14>$B314,$C314>$B314,Z$14-$B314<$C$5),OFFSET(Input!$BA314,0,Z$14-$B314-1),0)*$D314   -    IF(AND(Z$14>$C314,Z$14-$C314<$C$5),OFFSET(Input!$BA314,0,Z$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV314,0)  +   Z314-IF(AND($B314<AA$14,AA$14-$B314<$C$5),OFFSET(Input!$BA314,0,AA$14-$B314-1),0)\n+IF(AND(AA$14>$B314,$C314>$B314,AA$14-$B314<$C$5),OFFSET(Input!$BA314,0,AA$14-$B314-1),0)*$D314   -    IF(AND(AA$14>$C314,AA$14-$C314<$C$5),OFFSET(Input!$BA314,0,AA$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW314,0)  +   AA314-IF(AND($B314<AB$14,AB$14-$B314<$C$5),OFFSET(Input!$BA314,0,AB$14-$B314-1),0)\n+IF(AND(AB$14>$B314,$C314>$B314,AB$14-$B314<$C$5),OFFSET(Input!$BA314,0,AB$14-$B314-1),0)*$D314   -    IF(AND(AB$14>$C314,AB$14-$C314<$C$5),OFFSET(Input!$BA314,0,AB$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX314,0)  +   AB314-IF(AND($B314<AC$14,AC$14-$B314<$C$5),OFFSET(Input!$BA314,0,AC$14-$B314-1),0)\n+IF(AND(AC$14>$B314,$C314>$B314,AC$14-$B314<$C$5),OFFSET(Input!$BA314,0,AC$14-$B314-1),0)*$D314   -    IF(AND(AC$14>$C314,AC$14-$C314<$C$5),OFFSET(Input!$BA314,0,AC$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY314,0)  +   AC314-IF(AND($B314<AD$14,AD$14-$B314<$C$5),OFFSET(Input!$BA314,0,AD$14-$B314-1),0)\n+IF(AND(AD$14>$B314,$C314>$B314,AD$14-$B314<$C$5),OFFSET(Input!$BA314,0,AD$14-$B314-1),0)*$D314   -    IF(AND(AD$14>$C314,AD$14-$C314<$C$5),OFFSET(Input!$BA314,0,AD$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ314,0)  +   AD314-IF(AND($B314<AE$14,AE$14-$B314<$C$5),OFFSET(Input!$BA314,0,AE$14-$B314-1),0)\n+IF(AND(AE$14>$B314,$C314>$B314,AE$14-$B314<$C$5),OFFSET(Input!$BA314,0,AE$14-$B314-1),0)*$D314   -    IF(AND(AE$14>$C314,AE$14-$C314<$C$5),OFFSET(Input!$BA314,0,AE$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA314,0)  +   AE314-IF(AND($B314<AF$14,AF$14-$B314<$C$5),OFFSET(Input!$BA314,0,AF$14-$B314-1),0)\n+IF(AND(AF$14>$B314,$C314>$B314,AF$14-$B314<$C$5),OFFSET(Input!$BA314,0,AF$14-$B314-1),0)*$D314   -    IF(AND(AF$14>$C314,AF$14-$C314<$C$5),OFFSET(Input!$BA314,0,AF$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB314,0)  +   AF314-IF(AND($B314<AG$14,AG$14-$B314<$C$5),OFFSET(Input!$BA314,0,AG$14-$B314-1),0)\n+IF(AND(AG$14>$B314,$C314>$B314,AG$14-$B314<$C$5),OFFSET(Input!$BA314,0,AG$14-$B314-1),0)*$D314   -    IF(AND(AG$14>$C314,AG$14-$C314<$C$5),OFFSET(Input!$BA314,0,AG$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC314,0)  +   AG314-IF(AND($B314<AH$14,AH$14-$B314<$C$5),OFFSET(Input!$BA314,0,AH$14-$B314-1),0)\n+IF(AND(AH$14>$B314,$C314>$B314,AH$14-$B314<$C$5),OFFSET(Input!$BA314,0,AH$14-$B314-1),0)*$D314   -    IF(AND(AH$14>$C314,AH$14-$C314<$C$5),OFFSET(Input!$BA314,0,AH$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD314,0)  +   AH314-IF(AND($B314<AI$14,AI$14-$B314<$C$5),OFFSET(Input!$BA314,0,AI$14-$B314-1),0)\n+IF(AND(AI$14>$B314,$C314>$B314,AI$14-$B314<$C$5),OFFSET(Input!$BA314,0,AI$14-$B314-1),0)*$D314   -    IF(AND(AI$14>$C314,AI$14-$C314<$C$5),OFFSET(Input!$BA314,0,AI$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE314,0)  +   AI314-IF(AND($B314<AJ$14,AJ$14-$B314<$C$5),OFFSET(Input!$BA314,0,AJ$14-$B314-1),0)\n+IF(AND(AJ$14>$B314,$C314>$B314,AJ$14-$B314<$C$5),OFFSET(Input!$BA314,0,AJ$14-$B314-1),0)*$D314   -    IF(AND(AJ$14>$C314,AJ$14-$C314<$C$5),OFFSET(Input!$BA314,0,AJ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF314,0)  +   AJ314-IF(AND($B314<AK$14,AK$14-$B314<$C$5),OFFSET(Input!$BA314,0,AK$14-$B314-1),0)\n+IF(AND(AK$14>$B314,$C314>$B314,AK$14-$B314<$C$5),OFFSET(Input!$BA314,0,AK$14-$B314-1),0)*$D314   -    IF(AND(AK$14>$C314,AK$14-$C314<$C$5),OFFSET(Input!$BA314,0,AK$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG314,0)  +   AK314-IF(AND($B314<AL$14,AL$14-$B314<$C$5),OFFSET(Input!$BA314,0,AL$14-$B314-1),0)\n+IF(AND(AL$14>$B314,$C314>$B314,AL$14-$B314<$C$5),OFFSET(Input!$BA314,0,AL$14-$B314-1),0)*$D314   -    IF(AND(AL$14>$C314,AL$14-$C314<$C$5),OFFSET(Input!$BA314,0,AL$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH314,0)  +   AL314-IF(AND($B314<AM$14,AM$14-$B314<$C$5),OFFSET(Input!$BA314,0,AM$14-$B314-1),0)\n+IF(AND(AM$14>$B314,$C314>$B314,AM$14-$B314<$C$5),OFFSET(Input!$BA314,0,AM$14-$B314-1),0)*$D314   -    IF(AND(AM$14>$C314,AM$14-$C314<$C$5),OFFSET(Input!$BA314,0,AM$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI314,0)  +   AM314-IF(AND($B314<AN$14,AN$14-$B314<$C$5),OFFSET(Input!$BA314,0,AN$14-$B314-1),0)\n+IF(AND(AN$14>$B314,$C314>$B314,AN$14-$B314<$C$5),OFFSET(Input!$BA314,0,AN$14-$B314-1),0)*$D314   -    IF(AND(AN$14>$C314,AN$14-$C314<$C$5),OFFSET(Input!$BA314,0,AN$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ314,0)  +   AN314-IF(AND($B314<AO$14,AO$14-$B314<$C$5),OFFSET(Input!$BA314,0,AO$14-$B314-1),0)\n+IF(AND(AO$14>$B314,$C314>$B314,AO$14-$B314<$C$5),OFFSET(Input!$BA314,0,AO$14-$B314-1),0)*$D314   -    IF(AND(AO$14>$C314,AO$14-$C314<$C$5),OFFSET(Input!$BA314,0,AO$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK314,0)  +   AO314-IF(AND($B314<AP$14,AP$14-$B314<$C$5),OFFSET(Input!$BA314,0,AP$14-$B314-1),0)\n+IF(AND(AP$14>$B314,$C314>$B314,AP$14-$B314<$C$5),OFFSET(Input!$BA314,0,AP$14-$B314-1),0)*$D314   -    IF(AND(AP$14>$C314,AP$14-$C314<$C$5),OFFSET(Input!$BA314,0,AP$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL314,0)  +   AP314-IF(AND($B314<AQ$14,AQ$14-$B314<$C$5),OFFSET(Input!$BA314,0,AQ$14-$B314-1),0)\n+IF(AND(AQ$14>$B314,$C314>$B314,AQ$14-$B314<$C$5),OFFSET(Input!$BA314,0,AQ$14-$B314-1),0)*$D314   -    IF(AND(AQ$14>$C314,AQ$14-$C314<$C$5),OFFSET(Input!$BA314,0,AQ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM314,0)  +   AQ314-IF(AND($B314<AR$14,AR$14-$B314<$C$5),OFFSET(Input!$BA314,0,AR$14-$B314-1),0)\n+IF(AND(AR$14>$B314,$C314>$B314,AR$14-$B314<$C$5),OFFSET(Input!$BA314,0,AR$14-$B314-1),0)*$D314   -    IF(AND(AR$14>$C314,AR$14-$C314<$C$5),OFFSET(Input!$BA314,0,AR$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN314,0)  +   AR314-IF(AND($B314<AS$14,AS$14-$B314<$C$5),OFFSET(Input!$BA314,0,AS$14-$B314-1),0)\n+IF(AND(AS$14>$B314,$C314>$B314,AS$14-$B314<$C$5),OFFSET(Input!$BA314,0,AS$14-$B314-1),0)*$D314   -    IF(AND(AS$14>$C314,AS$14-$C314<$C$5),OFFSET(Input!$BA314,0,AS$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO314,0)  +   AS314-IF(AND($B314<AT$14,AT$14-$B314<$C$5),OFFSET(Input!$BA314,0,AT$14-$B314-1),0)\n+IF(AND(AT$14>$B314,$C314>$B314,AT$14-$B314<$C$5),OFFSET(Input!$BA314,0,AT$14-$B314-1),0)*$D314   -    IF(AND(AT$14>$C314,AT$14-$C314<$C$5),OFFSET(Input!$BA314,0,AT$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP314,0)  +   AT314-IF(AND($B314<AU$14,AU$14-$B314<$C$5),OFFSET(Input!$BA314,0,AU$14-$B314-1),0)\n+IF(AND(AU$14>$B314,$C314>$B314,AU$14-$B314<$C$5),OFFSET(Input!$BA314,0,AU$14-$B314-1),0)*$D314   -    IF(AND(AU$14>$C314,AU$14-$C314<$C$5),OFFSET(Input!$BA314,0,AU$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ314,0)  +   AU314-IF(AND($B314<AV$14,AV$14-$B314<$C$5),OFFSET(Input!$BA314,0,AV$14-$B314-1),0)\n+IF(AND(AV$14>$B314,$C314>$B314,AV$14-$B314<$C$5),OFFSET(Input!$BA314,0,AV$14-$B314-1),0)*$D314   -    IF(AND(AV$14>$C314,AV$14-$C314<$C$5),OFFSET(Input!$BA314,0,AV$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR314,0)  +   AV314-IF(AND($B314<AW$14,AW$14-$B314<$C$5),OFFSET(Input!$BA314,0,AW$14-$B314-1),0)\n+IF(AND(AW$14>$B314,$C314>$B314,AW$14-$B314<$C$5),OFFSET(Input!$BA314,0,AW$14-$B314-1),0)*$D314   -    IF(AND(AW$14>$C314,AW$14-$C314<$C$5),OFFSET(Input!$BA314,0,AW$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS314,0)  +   AW314-IF(AND($B314<AX$14,AX$14-$B314<$C$5),OFFSET(Input!$BA314,0,AX$14-$B314-1),0)\n+IF(AND(AX$14>$B314,$C314>$B314,AX$14-$B314<$C$5),OFFSET(Input!$BA314,0,AX$14-$B314-1),0)*$D314   -    IF(AND(AX$14>$C314,AX$14-$C314<$C$5),OFFSET(Input!$BA314,0,AX$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT314,0)  +   AX314-IF(AND($B314<AY$14,AY$14-$B314<$C$5),OFFSET(Input!$BA314,0,AY$14-$B314-1),0)\n+IF(AND(AY$14>$B314,$C314>$B314,AY$14-$B314<$C$5),OFFSET(Input!$BA314,0,AY$14-$B314-1),0)*$D314   -    IF(AND(AY$14>$C314,AY$14-$C314<$C$5),OFFSET(Input!$BA314,0,AY$14-$C314-1),0)*$D314","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU314,0)  +   AY314-IF(AND($B314<AZ$14,AZ$14-$B314<$C$5),OFFSET(Input!$BA314,0,AZ$14-$B314-1),0)\n+IF(AND(AZ$14>$B314,$C314>$B314,AZ$14-$B314<$C$5),OFFSET(Input!$BA314,0,AZ$14-$B314-1),0)*$D314   -    IF(AND(AZ$14>$C314,AZ$14-$C314<$C$5),OFFSET(Input!$BA314,0,AZ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV314,0)  +   AZ314-IF(AND($B314<BA$14,BA$14-$B314<$C$5),OFFSET(Input!$BA314,0,BA$14-$B314-1),0)\n+IF(AND(BA$14>$B314,$C314>$B314,BA$14-$B314<$C$5),OFFSET(Input!$BA314,0,BA$14-$B314-1),0)*$D314   -    IF(AND(BA$14>$C314,BA$14-$C314<$C$5),OFFSET(Input!$BA314,0,BA$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW314,0)  +   BA314-IF(AND($B314<BB$14,BB$14-$B314<$C$5),OFFSET(Input!$BA314,0,BB$14-$B314-1),0)\n+IF(AND(BB$14>$B314,$C314>$B314,BB$14-$B314<$C$5),OFFSET(Input!$BA314,0,BB$14-$B314-1),0)*$D314   -    IF(AND(BB$14>$C314,BB$14-$C314<$C$5),OFFSET(Input!$BA314,0,BB$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX314,0)  +   BB314-IF(AND($B314<BC$14,BC$14-$B314<$C$5),OFFSET(Input!$BA314,0,BC$14-$B314-1),0)\n+IF(AND(BC$14>$B314,$C314>$B314,BC$14-$B314<$C$5),OFFSET(Input!$BA314,0,BC$14-$B314-1),0)*$D314   -    IF(AND(BC$14>$C314,BC$14-$C314<$C$5),OFFSET(Input!$BA314,0,BC$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY314,0)  +   BC314-IF(AND($B314<BD$14,BD$14-$B314<$C$5),OFFSET(Input!$BA314,0,BD$14-$B314-1),0)\n+IF(AND(BD$14>$B314,$C314>$B314,BD$14-$B314<$C$5),OFFSET(Input!$BA314,0,BD$14-$B314-1),0)*$D314   -    IF(AND(BD$14>$C314,BD$14-$C314<$C$5),OFFSET(Input!$BA314,0,BD$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ314,0)  +   BD314-IF(AND($B314<BE$14,BE$14-$B314<$C$5),OFFSET(Input!$BA314,0,BE$14-$B314-1),0)\n+IF(AND(BE$14>$B314,$C314>$B314,BE$14-$B314<$C$5),OFFSET(Input!$BA314,0,BE$14-$B314-1),0)*$D314   -    IF(AND(BE$14>$C314,BE$14-$C314<$C$5),OFFSET(Input!$BA314,0,BE$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA314,0)  +   BE314-IF(AND($B314<BF$14,BF$14-$B314<$C$5),OFFSET(Input!$BA314,0,BF$14-$B314-1),0)\n+IF(AND(BF$14>$B314,$C314>$B314,BF$14-$B314<$C$5),OFFSET(Input!$BA314,0,BF$14-$B314-1),0)*$D314   -    IF(AND(BF$14>$C314,BF$14-$C314<$C$5),OFFSET(Input!$BA314,0,BF$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB314,0)  +   BF314-IF(AND($B314<BG$14,BG$14-$B314<$C$5),OFFSET(Input!$BA314,0,BG$14-$B314-1),0)\n+IF(AND(BG$14>$B314,$C314>$B314,BG$14-$B314<$C$5),OFFSET(Input!$BA314,0,BG$14-$B314-1),0)*$D314   -    IF(AND(BG$14>$C314,BG$14-$C314<$C$5),OFFSET(Input!$BA314,0,BG$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC314,0)  +   BG314-IF(AND($B314<BH$14,BH$14-$B314<$C$5),OFFSET(Input!$BA314,0,BH$14-$B314-1),0)\n+IF(AND(BH$14>$B314,$C314>$B314,BH$14-$B314<$C$5),OFFSET(Input!$BA314,0,BH$14-$B314-1),0)*$D314   -    IF(AND(BH$14>$C314,BH$14-$C314<$C$5),OFFSET(Input!$BA314,0,BH$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD314,0)  +   BH314-IF(AND($B314<BI$14,BI$14-$B314<$C$5),OFFSET(Input!$BA314,0,BI$14-$B314-1),0)\n+IF(AND(BI$14>$B314,$C314>$B314,BI$14-$B314<$C$5),OFFSET(Input!$BA314,0,BI$14-$B314-1),0)*$D314   -    IF(AND(BI$14>$C314,BI$14-$C314<$C$5),OFFSET(Input!$BA314,0,BI$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE314,0)  +   BI314-IF(AND($B314<BJ$14,BJ$14-$B314<$C$5),OFFSET(Input!$BA314,0,BJ$14-$B314-1),0)\n+IF(AND(BJ$14>$B314,$C314>$B314,BJ$14-$B314<$C$5),OFFSET(Input!$BA314,0,BJ$14-$B314-1),0)*$D314   -    IF(AND(BJ$14>$C314,BJ$14-$C314<$C$5),OFFSET(Input!$BA314,0,BJ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF314,0)  +   BJ314-IF(AND($B314<BK$14,BK$14-$B314<$C$5),OFFSET(Input!$BA314,0,BK$14-$B314-1),0)\n+IF(AND(BK$14>$B314,$C314>$B314,BK$14-$B314<$C$5),OFFSET(Input!$BA314,0,BK$14-$B314-1),0)*$D314   -    IF(AND(BK$14>$C314,BK$14-$C314<$C$5),OFFSET(Input!$BA314,0,BK$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG314,0)  +   BK314-IF(AND($B314<BL$14,BL$14-$B314<$C$5),OFFSET(Input!$BA314,0,BL$14-$B314-1),0)\n+IF(AND(BL$14>$B314,$C314>$B314,BL$14-$B314<$C$5),OFFSET(Input!$BA314,0,BL$14-$B314-1),0)*$D314   -    IF(AND(BL$14>$C314,BL$14-$C314<$C$5),OFFSET(Input!$BA314,0,BL$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH314,0)  +   BL314-IF(AND($B314<BM$14,BM$14-$B314<$C$5),OFFSET(Input!$BA314,0,BM$14-$B314-1),0)\n+IF(AND(BM$14>$B314,$C314>$B314,BM$14-$B314<$C$5),OFFSET(Input!$BA314,0,BM$14-$B314-1),0)*$D314   -    IF(AND(BM$14>$C314,BM$14-$C314<$C$5),OFFSET(Input!$BA314,0,BM$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI314,0)  +   BM314-IF(AND($B314<BN$14,BN$14-$B314<$C$5),OFFSET(Input!$BA314,0,BN$14-$B314-1),0)\n+IF(AND(BN$14>$B314,$C314>$B314,BN$14-$B314<$C$5),OFFSET(Input!$BA314,0,BN$14-$B314-1),0)*$D314   -    IF(AND(BN$14>$C314,BN$14-$C314<$C$5),OFFSET(Input!$BA314,0,BN$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ314,0)  +   BN314-IF(AND($B314<BO$14,BO$14-$B314<$C$5),OFFSET(Input!$BA314,0,BO$14-$B314-1),0)\n+IF(AND(BO$14>$B314,$C314>$B314,BO$14-$B314<$C$5),OFFSET(Input!$BA314,0,BO$14-$B314-1),0)*$D314   -    IF(AND(BO$14>$C314,BO$14-$C314<$C$5),OFFSET(Input!$BA314,0,BO$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK314,0)  +   BO314-IF(AND($B314<BP$14,BP$14-$B314<$C$5),OFFSET(Input!$BA314,0,BP$14-$B314-1),0)\n+IF(AND(BP$14>$B314,$C314>$B314,BP$14-$B314<$C$5),OFFSET(Input!$BA314,0,BP$14-$B314-1),0)*$D314   -    IF(AND(BP$14>$C314,BP$14-$C314<$C$5),OFFSET(Input!$BA314,0,BP$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL314,0)  +   BP314-IF(AND($B314<BQ$14,BQ$14-$B314<$C$5),OFFSET(Input!$BA314,0,BQ$14-$B314-1),0)\n+IF(AND(BQ$14>$B314,$C314>$B314,BQ$14-$B314<$C$5),OFFSET(Input!$BA314,0,BQ$14-$B314-1),0)*$D314   -    IF(AND(BQ$14>$C314,BQ$14-$C314<$C$5),OFFSET(Input!$BA314,0,BQ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM314,0)  +   BQ314-IF(AND($B314<BR$14,BR$14-$B314<$C$5),OFFSET(Input!$BA314,0,BR$14-$B314-1),0)\n+IF(AND(BR$14>$B314,$C314>$B314,BR$14-$B314<$C$5),OFFSET(Input!$BA314,0,BR$14-$B314-1),0)*$D314   -    IF(AND(BR$14>$C314,BR$14-$C314<$C$5),OFFSET(Input!$BA314,0,BR$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN314,0)  +   BR314-IF(AND($B314<BS$14,BS$14-$B314<$C$5),OFFSET(Input!$BA314,0,BS$14-$B314-1),0)\n+IF(AND(BS$14>$B314,$C314>$B314,BS$14-$B314<$C$5),OFFSET(Input!$BA314,0,BS$14-$B314-1),0)*$D314   -    IF(AND(BS$14>$C314,BS$14-$C314<$C$5),OFFSET(Input!$BA314,0,BS$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO314,0)  +   BS314-IF(AND($B314<BT$14,BT$14-$B314<$C$5),OFFSET(Input!$BA314,0,BT$14-$B314-1),0)\n+IF(AND(BT$14>$B314,$C314>$B314,BT$14-$B314<$C$5),OFFSET(Input!$BA314,0,BT$14-$B314-1),0)*$D314   -    IF(AND(BT$14>$C314,BT$14-$C314<$C$5),OFFSET(Input!$BA314,0,BT$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP314,0)  +   BT314-IF(AND($B314<BU$14,BU$14-$B314<$C$5),OFFSET(Input!$BA314,0,BU$14-$B314-1),0)\n+IF(AND(BU$14>$B314,$C314>$B314,BU$14-$B314<$C$5),OFFSET(Input!$BA314,0,BU$14-$B314-1),0)*$D314   -    IF(AND(BU$14>$C314,BU$14-$C314<$C$5),OFFSET(Input!$BA314,0,BU$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ314,0)  +   BU314-IF(AND($B314<BV$14,BV$14-$B314<$C$5),OFFSET(Input!$BA314,0,BV$14-$B314-1),0)\n+IF(AND(BV$14>$B314,$C314>$B314,BV$14-$B314<$C$5),OFFSET(Input!$BA314,0,BV$14-$B314-1),0)*$D314   -    IF(AND(BV$14>$C314,BV$14-$C314<$C$5),OFFSET(Input!$BA314,0,BV$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR314,0)  +   BV314-IF(AND($B314<BW$14,BW$14-$B314<$C$5),OFFSET(Input!$BA314,0,BW$14-$B314-1),0)\n+IF(AND(BW$14>$B314,$C314>$B314,BW$14-$B314<$C$5),OFFSET(Input!$BA314,0,BW$14-$B314-1),0)*$D314   -    IF(AND(BW$14>$C314,BW$14-$C314<$C$5),OFFSET(Input!$BA314,0,BW$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS314,0)  +   BW314-IF(AND($B314<BX$14,BX$14-$B314<$C$5),OFFSET(Input!$BA314,0,BX$14-$B314-1),0)\n+IF(AND(BX$14>$B314,$C314>$B314,BX$14-$B314<$C$5),OFFSET(Input!$BA314,0,BX$14-$B314-1),0)*$D314   -    IF(AND(BX$14>$C314,BX$14-$C314<$C$5),OFFSET(Input!$BA314,0,BX$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT314,0)  +   BX314-IF(AND($B314<BY$14,BY$14-$B314<$C$5),OFFSET(Input!$BA314,0,BY$14-$B314-1),0)\n+IF(AND(BY$14>$B314,$C314>$B314,BY$14-$B314<$C$5),OFFSET(Input!$BA314,0,BY$14-$B314-1),0)*$D314   -    IF(AND(BY$14>$C314,BY$14-$C314<$C$5),OFFSET(Input!$BA314,0,BY$14-$C314-1),0)*$D314","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU314,0)  +   BY314-IF(AND($B314<BZ$14,BZ$14-$B314<$C$5),OFFSET(Input!$BA314,0,BZ$14-$B314-1),0)\n+IF(AND(BZ$14>$B314,$C314>$B314,BZ$14-$B314<$C$5),OFFSET(Input!$BA314,0,BZ$14-$B314-1),0)*$D314   -    IF(AND(BZ$14>$C314,BZ$14-$C314<$C$5),OFFSET(Input!$BA314,0,BZ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV314,0)  +   BZ314-IF(AND($B314<CA$14,CA$14-$B314<$C$5),OFFSET(Input!$BA314,0,CA$14-$B314-1),0)\n+IF(AND(CA$14>$B314,$C314>$B314,CA$14-$B314<$C$5),OFFSET(Input!$BA314,0,CA$14-$B314-1),0)*$D314   -    IF(AND(CA$14>$C314,CA$14-$C314<$C$5),OFFSET(Input!$BA314,0,CA$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW314,0)  +   CA314-IF(AND($B314<CB$14,CB$14-$B314<$C$5),OFFSET(Input!$BA314,0,CB$14-$B314-1),0)\n+IF(AND(CB$14>$B314,$C314>$B314,CB$14-$B314<$C$5),OFFSET(Input!$BA314,0,CB$14-$B314-1),0)*$D314   -    IF(AND(CB$14>$C314,CB$14-$C314<$C$5),OFFSET(Input!$BA314,0,CB$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX314,0)  +   CB314-IF(AND($B314<CC$14,CC$14-$B314<$C$5),OFFSET(Input!$BA314,0,CC$14-$B314-1),0)\n+IF(AND(CC$14>$B314,$C314>$B314,CC$14-$B314<$C$5),OFFSET(Input!$BA314,0,CC$14-$B314-1),0)*$D314   -    IF(AND(CC$14>$C314,CC$14-$C314<$C$5),OFFSET(Input!$BA314,0,CC$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY314,0)  +   CC314-IF(AND($B314<CD$14,CD$14-$B314<$C$5),OFFSET(Input!$BA314,0,CD$14-$B314-1),0)\n+IF(AND(CD$14>$B314,$C314>$B314,CD$14-$B314<$C$5),OFFSET(Input!$BA314,0,CD$14-$B314-1),0)*$D314   -    IF(AND(CD$14>$C314,CD$14-$C314<$C$5),OFFSET(Input!$BA314,0,CD$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ314,0)  +   CD314-IF(AND($B314<CE$14,CE$14-$B314<$C$5),OFFSET(Input!$BA314,0,CE$14-$B314-1),0)\n+IF(AND(CE$14>$B314,$C314>$B314,CE$14-$B314<$C$5),OFFSET(Input!$BA314,0,CE$14-$B314-1),0)*$D314   -    IF(AND(CE$14>$C314,CE$14-$C314<$C$5),OFFSET(Input!$BA314,0,CE$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA314,0)  +   CE314-IF(AND($B314<CF$14,CF$14-$B314<$C$5),OFFSET(Input!$BA314,0,CF$14-$B314-1),0)\n+IF(AND(CF$14>$B314,$C314>$B314,CF$14-$B314<$C$5),OFFSET(Input!$BA314,0,CF$14-$B314-1),0)*$D314   -    IF(AND(CF$14>$C314,CF$14-$C314<$C$5),OFFSET(Input!$BA314,0,CF$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB314,0)  +   CF314-IF(AND($B314<CG$14,CG$14-$B314<$C$5),OFFSET(Input!$BA314,0,CG$14-$B314-1),0)\n+IF(AND(CG$14>$B314,$C314>$B314,CG$14-$B314<$C$5),OFFSET(Input!$BA314,0,CG$14-$B314-1),0)*$D314   -    IF(AND(CG$14>$C314,CG$14-$C314<$C$5),OFFSET(Input!$BA314,0,CG$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC314,0)  +   CG314-IF(AND($B314<CH$14,CH$14-$B314<$C$5),OFFSET(Input!$BA314,0,CH$14-$B314-1),0)\n+IF(AND(CH$14>$B314,$C314>$B314,CH$14-$B314<$C$5),OFFSET(Input!$BA314,0,CH$14-$B314-1),0)*$D314   -    IF(AND(CH$14>$C314,CH$14-$C314<$C$5),OFFSET(Input!$BA314,0,CH$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED314,0)  +   CH314-IF(AND($B314<CI$14,CI$14-$B314<$C$5),OFFSET(Input!$BA314,0,CI$14-$B314-1),0)\n+IF(AND(CI$14>$B314,$C314>$B314,CI$14-$B314<$C$5),OFFSET(Input!$BA314,0,CI$14-$B314-1),0)*$D314   -    IF(AND(CI$14>$C314,CI$14-$C314<$C$5),OFFSET(Input!$BA314,0,CI$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE314,0)  +   CI314-IF(AND($B314<CJ$14,CJ$14-$B314<$C$5),OFFSET(Input!$BA314,0,CJ$14-$B314-1),0)\n+IF(AND(CJ$14>$B314,$C314>$B314,CJ$14-$B314<$C$5),OFFSET(Input!$BA314,0,CJ$14-$B314-1),0)*$D314   -    IF(AND(CJ$14>$C314,CJ$14-$C314<$C$5),OFFSET(Input!$BA314,0,CJ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF314,0)  +   CJ314-IF(AND($B314<CK$14,CK$14-$B314<$C$5),OFFSET(Input!$BA314,0,CK$14-$B314-1),0)\n+IF(AND(CK$14>$B314,$C314>$B314,CK$14-$B314<$C$5),OFFSET(Input!$BA314,0,CK$14-$B314-1),0)*$D314   -    IF(AND(CK$14>$C314,CK$14-$C314<$C$5),OFFSET(Input!$BA314,0,CK$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG314,0)  +   CK314-IF(AND($B314<CL$14,CL$14-$B314<$C$5),OFFSET(Input!$BA314,0,CL$14-$B314-1),0)\n+IF(AND(CL$14>$B314,$C314>$B314,CL$14-$B314<$C$5),OFFSET(Input!$BA314,0,CL$14-$B314-1),0)*$D314   -    IF(AND(CL$14>$C314,CL$14-$C314<$C$5),OFFSET(Input!$BA314,0,CL$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH314,0)  +   CL314-IF(AND($B314<CM$14,CM$14-$B314<$C$5),OFFSET(Input!$BA314,0,CM$14-$B314-1),0)\n+IF(AND(CM$14>$B314,$C314>$B314,CM$14-$B314<$C$5),OFFSET(Input!$BA314,0,CM$14-$B314-1),0)*$D314   -    IF(AND(CM$14>$C314,CM$14-$C314<$C$5),OFFSET(Input!$BA314,0,CM$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI314,0)  +   CM314-IF(AND($B314<CN$14,CN$14-$B314<$C$5),OFFSET(Input!$BA314,0,CN$14-$B314-1),0)\n+IF(AND(CN$14>$B314,$C314>$B314,CN$14-$B314<$C$5),OFFSET(Input!$BA314,0,CN$14-$B314-1),0)*$D314   -    IF(AND(CN$14>$C314,CN$14-$C314<$C$5),OFFSET(Input!$BA314,0,CN$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ314,0)  +   CN314-IF(AND($B314<CO$14,CO$14-$B314<$C$5),OFFSET(Input!$BA314,0,CO$14-$B314-1),0)\n+IF(AND(CO$14>$B314,$C314>$B314,CO$14-$B314<$C$5),OFFSET(Input!$BA314,0,CO$14-$B314-1),0)*$D314   -    IF(AND(CO$14>$C314,CO$14-$C314<$C$5),OFFSET(Input!$BA314,0,CO$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK314,0)  +   CO314-IF(AND($B314<CP$14,CP$14-$B314<$C$5),OFFSET(Input!$BA314,0,CP$14-$B314-1),0)\n+IF(AND(CP$14>$B314,$C314>$B314,CP$14-$B314<$C$5),OFFSET(Input!$BA314,0,CP$14-$B314-1),0)*$D314   -    IF(AND(CP$14>$C314,CP$14-$C314<$C$5),OFFSET(Input!$BA314,0,CP$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL314,0)  +   CP314-IF(AND($B314<CQ$14,CQ$14-$B314<$C$5),OFFSET(Input!$BA314,0,CQ$14-$B314-1),0)\n+IF(AND(CQ$14>$B314,$C314>$B314,CQ$14-$B314<$C$5),OFFSET(Input!$BA314,0,CQ$14-$B314-1),0)*$D314   -    IF(AND(CQ$14>$C314,CQ$14-$C314<$C$5),OFFSET(Input!$BA314,0,CQ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM314,0)  +   CQ314-IF(AND($B314<CR$14,CR$14-$B314<$C$5),OFFSET(Input!$BA314,0,CR$14-$B314-1),0)\n+IF(AND(CR$14>$B314,$C314>$B314,CR$14-$B314<$C$5),OFFSET(Input!$BA314,0,CR$14-$B314-1),0)*$D314   -    IF(AND(CR$14>$C314,CR$14-$C314<$C$5),OFFSET(Input!$BA314,0,CR$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN314,0)  +   CR314-IF(AND($B314<CS$14,CS$14-$B314<$C$5),OFFSET(Input!$BA314,0,CS$14-$B314-1),0)\n+IF(AND(CS$14>$B314,$C314>$B314,CS$14-$B314<$C$5),OFFSET(Input!$BA314,0,CS$14-$B314-1),0)*$D314   -    IF(AND(CS$14>$C314,CS$14-$C314<$C$5),OFFSET(Input!$BA314,0,CS$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO314,0)  +   CS314-IF(AND($B314<CT$14,CT$14-$B314<$C$5),OFFSET(Input!$BA314,0,CT$14-$B314-1),0)\n+IF(AND(CT$14>$B314,$C314>$B314,CT$14-$B314<$C$5),OFFSET(Input!$BA314,0,CT$14-$B314-1),0)*$D314   -    IF(AND(CT$14>$C314,CT$14-$C314<$C$5),OFFSET(Input!$BA314,0,CT$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP314,0)  +   CT314-IF(AND($B314<CU$14,CU$14-$B314<$C$5),OFFSET(Input!$BA314,0,CU$14-$B314-1),0)\n+IF(AND(CU$14>$B314,$C314>$B314,CU$14-$B314<$C$5),OFFSET(Input!$BA314,0,CU$14-$B314-1),0)*$D314   -    IF(AND(CU$14>$C314,CU$14-$C314<$C$5),OFFSET(Input!$BA314,0,CU$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ314,0)  +   CU314-IF(AND($B314<CV$14,CV$14-$B314<$C$5),OFFSET(Input!$BA314,0,CV$14-$B314-1),0)\n+IF(AND(CV$14>$B314,$C314>$B314,CV$14-$B314<$C$5),OFFSET(Input!$BA314,0,CV$14-$B314-1),0)*$D314   -    IF(AND(CV$14>$C314,CV$14-$C314<$C$5),OFFSET(Input!$BA314,0,CV$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER314,0)  +   CV314-IF(AND($B314<CW$14,CW$14-$B314<$C$5),OFFSET(Input!$BA314,0,CW$14-$B314-1),0)\n+IF(AND(CW$14>$B314,$C314>$B314,CW$14-$B314<$C$5),OFFSET(Input!$BA314,0,CW$14-$B314-1),0)*$D314   -    IF(AND(CW$14>$C314,CW$14-$C314<$C$5),OFFSET(Input!$BA314,0,CW$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES314,0)  +   CW314-IF(AND($B314<CX$14,CX$14-$B314<$C$5),OFFSET(Input!$BA314,0,CX$14-$B314-1),0)\n+IF(AND(CX$14>$B314,$C314>$B314,CX$14-$B314<$C$5),OFFSET(Input!$BA314,0,CX$14-$B314-1),0)*$D314   -    IF(AND(CX$14>$C314,CX$14-$C314<$C$5),OFFSET(Input!$BA314,0,CX$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET314,0)  +   CX314-IF(AND($B314<CY$14,CY$14-$B314<$C$5),OFFSET(Input!$BA314,0,CY$14-$B314-1),0)\n+IF(AND(CY$14>$B314,$C314>$B314,CY$14-$B314<$C$5),OFFSET(Input!$BA314,0,CY$14-$B314-1),0)*$D314   -    IF(AND(CY$14>$C314,CY$14-$C314<$C$5),OFFSET(Input!$BA314,0,CY$14-$C314-1),0)*$D314","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU314,0)  +   CY314-IF(AND($B314<CZ$14,CZ$14-$B314<$C$5),OFFSET(Input!$BA314,0,CZ$14-$B314-1),0)\n+IF(AND(CZ$14>$B314,$C314>$B314,CZ$14-$B314<$C$5),OFFSET(Input!$BA314,0,CZ$14-$B314-1),0)*$D314   -    IF(AND(CZ$14>$C314,CZ$14-$C314<$C$5),OFFSET(Input!$BA314,0,CZ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV314,0)  +   CZ314-IF(AND($B314<DA$14,DA$14-$B314<$C$5),OFFSET(Input!$BA314,0,DA$14-$B314-1),0)\n+IF(AND(DA$14>$B314,$C314>$B314,DA$14-$B314<$C$5),OFFSET(Input!$BA314,0,DA$14-$B314-1),0)*$D314   -    IF(AND(DA$14>$C314,DA$14-$C314<$C$5),OFFSET(Input!$BA314,0,DA$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW314,0)  +   DA314-IF(AND($B314<DB$14,DB$14-$B314<$C$5),OFFSET(Input!$BA314,0,DB$14-$B314-1),0)\n+IF(AND(DB$14>$B314,$C314>$B314,DB$14-$B314<$C$5),OFFSET(Input!$BA314,0,DB$14-$B314-1),0)*$D314   -    IF(AND(DB$14>$C314,DB$14-$C314<$C$5),OFFSET(Input!$BA314,0,DB$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX314,0)  +   DB314-IF(AND($B314<DC$14,DC$14-$B314<$C$5),OFFSET(Input!$BA314,0,DC$14-$B314-1),0)\n+IF(AND(DC$14>$B314,$C314>$B314,DC$14-$B314<$C$5),OFFSET(Input!$BA314,0,DC$14-$B314-1),0)*$D314   -    IF(AND(DC$14>$C314,DC$14-$C314<$C$5),OFFSET(Input!$BA314,0,DC$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY314,0)  +   DC314-IF(AND($B314<DD$14,DD$14-$B314<$C$5),OFFSET(Input!$BA314,0,DD$14-$B314-1),0)\n+IF(AND(DD$14>$B314,$C314>$B314,DD$14-$B314<$C$5),OFFSET(Input!$BA314,0,DD$14-$B314-1),0)*$D314   -    IF(AND(DD$14>$C314,DD$14-$C314<$C$5),OFFSET(Input!$BA314,0,DD$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ314,0)  +   DD314-IF(AND($B314<DE$14,DE$14-$B314<$C$5),OFFSET(Input!$BA314,0,DE$14-$B314-1),0)\n+IF(AND(DE$14>$B314,$C314>$B314,DE$14-$B314<$C$5),OFFSET(Input!$BA314,0,DE$14-$B314-1),0)*$D314   -    IF(AND(DE$14>$C314,DE$14-$C314<$C$5),OFFSET(Input!$BA314,0,DE$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA314,0)  +   DE314-IF(AND($B314<DF$14,DF$14-$B314<$C$5),OFFSET(Input!$BA314,0,DF$14-$B314-1),0)\n+IF(AND(DF$14>$B314,$C314>$B314,DF$14-$B314<$C$5),OFFSET(Input!$BA314,0,DF$14-$B314-1),0)*$D314   -    IF(AND(DF$14>$C314,DF$14-$C314<$C$5),OFFSET(Input!$BA314,0,DF$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB314,0)  +   DF314-IF(AND($B314<DG$14,DG$14-$B314<$C$5),OFFSET(Input!$BA314,0,DG$14-$B314-1),0)\n+IF(AND(DG$14>$B314,$C314>$B314,DG$14-$B314<$C$5),OFFSET(Input!$BA314,0,DG$14-$B314-1),0)*$D314   -    IF(AND(DG$14>$C314,DG$14-$C314<$C$5),OFFSET(Input!$BA314,0,DG$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC314,0)  +   DG314-IF(AND($B314<DH$14,DH$14-$B314<$C$5),OFFSET(Input!$BA314,0,DH$14-$B314-1),0)\n+IF(AND(DH$14>$B314,$C314>$B314,DH$14-$B314<$C$5),OFFSET(Input!$BA314,0,DH$14-$B314-1),0)*$D314   -    IF(AND(DH$14>$C314,DH$14-$C314<$C$5),OFFSET(Input!$BA314,0,DH$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD314,0)  +   DH314-IF(AND($B314<DI$14,DI$14-$B314<$C$5),OFFSET(Input!$BA314,0,DI$14-$B314-1),0)\n+IF(AND(DI$14>$B314,$C314>$B314,DI$14-$B314<$C$5),OFFSET(Input!$BA314,0,DI$14-$B314-1),0)*$D314   -    IF(AND(DI$14>$C314,DI$14-$C314<$C$5),OFFSET(Input!$BA314,0,DI$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE314,0)  +   DI314-IF(AND($B314<DJ$14,DJ$14-$B314<$C$5),OFFSET(Input!$BA314,0,DJ$14-$B314-1),0)\n+IF(AND(DJ$14>$B314,$C314>$B314,DJ$14-$B314<$C$5),OFFSET(Input!$BA314,0,DJ$14-$B314-1),0)*$D314   -    IF(AND(DJ$14>$C314,DJ$14-$C314<$C$5),OFFSET(Input!$BA314,0,DJ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF314,0)  +   DJ314-IF(AND($B314<DK$14,DK$14-$B314<$C$5),OFFSET(Input!$BA314,0,DK$14-$B314-1),0)\n+IF(AND(DK$14>$B314,$C314>$B314,DK$14-$B314<$C$5),OFFSET(Input!$BA314,0,DK$14-$B314-1),0)*$D314   -    IF(AND(DK$14>$C314,DK$14-$C314<$C$5),OFFSET(Input!$BA314,0,DK$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG314,0)  +   DK314-IF(AND($B314<DL$14,DL$14-$B314<$C$5),OFFSET(Input!$BA314,0,DL$14-$B314-1),0)\n+IF(AND(DL$14>$B314,$C314>$B314,DL$14-$B314<$C$5),OFFSET(Input!$BA314,0,DL$14-$B314-1),0)*$D314   -    IF(AND(DL$14>$C314,DL$14-$C314<$C$5),OFFSET(Input!$BA314,0,DL$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH314,0)  +   DL314-IF(AND($B314<DM$14,DM$14-$B314<$C$5),OFFSET(Input!$BA314,0,DM$14-$B314-1),0)\n+IF(AND(DM$14>$B314,$C314>$B314,DM$14-$B314<$C$5),OFFSET(Input!$BA314,0,DM$14-$B314-1),0)*$D314   -    IF(AND(DM$14>$C314,DM$14-$C314<$C$5),OFFSET(Input!$BA314,0,DM$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI314,0)  +   DM314-IF(AND($B314<DN$14,DN$14-$B314<$C$5),OFFSET(Input!$BA314,0,DN$14-$B314-1),0)\n+IF(AND(DN$14>$B314,$C314>$B314,DN$14-$B314<$C$5),OFFSET(Input!$BA314,0,DN$14-$B314-1),0)*$D314   -    IF(AND(DN$14>$C314,DN$14-$C314<$C$5),OFFSET(Input!$BA314,0,DN$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ314,0)  +   DN314-IF(AND($B314<DO$14,DO$14-$B314<$C$5),OFFSET(Input!$BA314,0,DO$14-$B314-1),0)\n+IF(AND(DO$14>$B314,$C314>$B314,DO$14-$B314<$C$5),OFFSET(Input!$BA314,0,DO$14-$B314-1),0)*$D314   -    IF(AND(DO$14>$C314,DO$14-$C314<$C$5),OFFSET(Input!$BA314,0,DO$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK314,0)  +   DO314-IF(AND($B314<DP$14,DP$14-$B314<$C$5),OFFSET(Input!$BA314,0,DP$14-$B314-1),0)\n+IF(AND(DP$14>$B314,$C314>$B314,DP$14-$B314<$C$5),OFFSET(Input!$BA314,0,DP$14-$B314-1),0)*$D314   -    IF(AND(DP$14>$C314,DP$14-$C314<$C$5),OFFSET(Input!$BA314,0,DP$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL314,0)  +   DP314-IF(AND($B314<DQ$14,DQ$14-$B314<$C$5),OFFSET(Input!$BA314,0,DQ$14-$B314-1),0)\n+IF(AND(DQ$14>$B314,$C314>$B314,DQ$14-$B314<$C$5),OFFSET(Input!$BA314,0,DQ$14-$B314-1),0)*$D314   -    IF(AND(DQ$14>$C314,DQ$14-$C314<$C$5),OFFSET(Input!$BA314,0,DQ$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM314,0)  +   DQ314-IF(AND($B314<DR$14,DR$14-$B314<$C$5),OFFSET(Input!$BA314,0,DR$14-$B314-1),0)\n+IF(AND(DR$14>$B314,$C314>$B314,DR$14-$B314<$C$5),OFFSET(Input!$BA314,0,DR$14-$B314-1),0)*$D314   -    IF(AND(DR$14>$C314,DR$14-$C314<$C$5),OFFSET(Input!$BA314,0,DR$14-$C314-1),0)*$D314","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN314,0)  +   DR314-IF(AND($B314<DS$14,DS$14-$B314<$C$5),OFFSET(Input!$BA314,0,DS$14-$B314-1),0)\n+IF(AND(DS$14>$B314,$C314>$B314,DS$14-$B314<$C$5),OFFSET(Input!$BA314,0,DS$14-$B314-1),0)*$D314   -    IF(AND(DS$14>$C314,DS$14-$C314<$C$5),OFFSET(Input!$BA314,0,DS$14-$C314-1),0)*$D314","v":0}]
[{"$f":"Calcs!A333","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E333),1,Calcs!E333)*Periods,0)","v":0},{"$f":"ROUND(MAX(B333,Input!Z333*Periods),0)","v":0},{"$f":"IF(Calcs!DY333>Calcs!DZ333,IF(Input!R333<>0,Input!AC333/Input!R333,0),IF(Input!V333<>0,Input!AE333/Input!V333,0))","v":0},null,{"$f":"Input!BA333","v":0},{"$f":"IF(G$14<=$C$5,Input!BB333,0)  +   F333-IF(AND($B333<G$14,G$14-$B333<$C$5),OFFSET(Input!$BA333,0,G$14-$B333-1),0)\n+IF(AND(G$14>$B333,$C333>$B333,G$14-$B333<$C$5),OFFSET(Input!$BA333,0,G$14-$B333-1),0)*$D333   -    IF(AND(G$14>$C333,G$14-$C333<$C$5),OFFSET(Input!$BA333,0,G$14-$C333-1),0)*$D333","v":0},{"$f":"IF(H$14<=$C$5,Input!BC333,0)  +   G333-IF(AND($B333<H$14,H$14-$B333<$C$5),OFFSET(Input!$BA333,0,H$14-$B333-1),0)\n+IF(AND(H$14>$B333,$C333>$B333,H$14-$B333<$C$5),OFFSET(Input!$BA333,0,H$14-$B333-1),0)*$D333   -    IF(AND(H$14>$C333,H$14-$C333<$C$5),OFFSET(Input!$BA333,0,H$14-$C333-1),0)*$D333","v":0},{"$f":"IF(I$14<=$C$5,Input!BD333,0)  +   H333-IF(AND($B333<I$14,I$14-$B333<$C$5),OFFSET(Input!$BA333,0,I$14-$B333-1),0)\n+IF(AND(I$14>$B333,$C333>$B333,I$14-$B333<$C$5),OFFSET(Input!$BA333,0,I$14-$B333-1),0)*$D333   -    IF(AND(I$14>$C333,I$14-$C333<$C$5),OFFSET(Input!$BA333,0,I$14-$C333-1),0)*$D333","v":0},{"$f":"IF(J$14<=$C$5,Input!BE333,0)  +   I333-IF(AND($B333<J$14,J$14-$B333<$C$5),OFFSET(Input!$BA333,0,J$14-$B333-1),0)\n+IF(AND(J$14>$B333,$C333>$B333,J$14-$B333<$C$5),OFFSET(Input!$BA333,0,J$14-$B333-1),0)*$D333   -    IF(AND(J$14>$C333,J$14-$C333<$C$5),OFFSET(Input!$BA333,0,J$14-$C333-1),0)*$D333","v":0},{"$f":"IF(K$14<=$C$5,Input!BF333,0)  +   J333-IF(AND($B333<K$14,K$14-$B333<$C$5),OFFSET(Input!$BA333,0,K$14-$B333-1),0)\n+IF(AND(K$14>$B333,$C333>$B333,K$14-$B333<$C$5),OFFSET(Input!$BA333,0,K$14-$B333-1),0)*$D333   -    IF(AND(K$14>$C333,K$14-$C333<$C$5),OFFSET(Input!$BA333,0,K$14-$C333-1),0)*$D333","v":0},{"$f":"IF(L$14<=$C$5,Input!BG333,0)  +   K333-IF(AND($B333<L$14,L$14-$B333<$C$5),OFFSET(Input!$BA333,0,L$14-$B333-1),0)\n+IF(AND(L$14>$B333,$C333>$B333,L$14-$B333<$C$5),OFFSET(Input!$BA333,0,L$14-$B333-1),0)*$D333   -    IF(AND(L$14>$C333,L$14-$C333<$C$5),OFFSET(Input!$BA333,0,L$14-$C333-1),0)*$D333","v":0},{"$f":"IF(M$14<=$C$5,Input!BH333,0)  +   L333-IF(AND($B333<M$14,M$14-$B333<$C$5),OFFSET(Input!$BA333,0,M$14-$B333-1),0)\n+IF(AND(M$14>$B333,$C333>$B333,M$14-$B333<$C$5),OFFSET(Input!$BA333,0,M$14-$B333-1),0)*$D333   -    IF(AND(M$14>$C333,M$14-$C333<$C$5),OFFSET(Input!$BA333,0,M$14-$C333-1),0)*$D333","v":0},{"$f":"IF(N$14<=$C$5,Input!BI333,0)  +   M333-IF(AND($B333<N$14,N$14-$B333<$C$5),OFFSET(Input!$BA333,0,N$14-$B333-1),0)\n+IF(AND(N$14>$B333,$C333>$B333,N$14-$B333<$C$5),OFFSET(Input!$BA333,0,N$14-$B333-1),0)*$D333   -    IF(AND(N$14>$C333,N$14-$C333<$C$5),OFFSET(Input!$BA333,0,N$14-$C333-1),0)*$D333","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ333,0)  +   N333-IF(AND($B333<O$14,O$14-$B333<$C$5),OFFSET(Input!$BA333,0,O$14-$B333-1),0)\n+IF(AND(O$14>$B333,$C333>$B333,O$14-$B333<$C$5),OFFSET(Input!$BA333,0,O$14-$B333-1),0)*$D333   -    IF(AND(O$14>$C333,O$14-$C333<$C$5),OFFSET(Input!$BA333,0,O$14-$C333-1),0)*$D333","v":0},{"$f":"IF(P$14<=$C$5,Input!BK333,0)  +   O333-IF(AND($B333<P$14,P$14-$B333<$C$5),OFFSET(Input!$BA333,0,P$14-$B333-1),0)\n+IF(AND(P$14>$B333,$C333>$B333,P$14-$B333<$C$5),OFFSET(Input!$BA333,0,P$14-$B333-1),0)*$D333   -    IF(AND(P$14>$C333,P$14-$C333<$C$5),OFFSET(Input!$BA333,0,P$14-$C333-1),0)*$D333","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL333,0)  +   P333-IF(AND($B333<Q$14,Q$14-$B333<$C$5),OFFSET(Input!$BA333,0,Q$14-$B333-1),0)\n+IF(AND(Q$14>$B333,$C333>$B333,Q$14-$B333<$C$5),OFFSET(Input!$BA333,0,Q$14-$B333-1),0)*$D333   -    IF(AND(Q$14>$C333,Q$14-$C333<$C$5),OFFSET(Input!$BA333,0,Q$14-$C333-1),0)*$D333","v":0},{"$f":"IF(R$14<=$C$5,Input!BM333,0)  +   Q333-IF(AND($B333<R$14,R$14-$B333<$C$5),OFFSET(Input!$BA333,0,R$14-$B333-1),0)\n+IF(AND(R$14>$B333,$C333>$B333,R$14-$B333<$C$5),OFFSET(Input!$BA333,0,R$14-$B333-1),0)*$D333   -    IF(AND(R$14>$C333,R$14-$C333<$C$5),OFFSET(Input!$BA333,0,R$14-$C333-1),0)*$D333","v":0},{"$f":"IF(S$14<=$C$5,Input!BN333,0)  +   R333-IF(AND($B333<S$14,S$14-$B333<$C$5),OFFSET(Input!$BA333,0,S$14-$B333-1),0)\n+IF(AND(S$14>$B333,$C333>$B333,S$14-$B333<$C$5),OFFSET(Input!$BA333,0,S$14-$B333-1),0)*$D333   -    IF(AND(S$14>$C333,S$14-$C333<$C$5),OFFSET(Input!$BA333,0,S$14-$C333-1),0)*$D333","v":0},{"$f":"IF(T$14<=$C$5,Input!BO333,0)  +   S333-IF(AND($B333<T$14,T$14-$B333<$C$5),OFFSET(Input!$BA333,0,T$14-$B333-1),0)\n+IF(AND(T$14>$B333,$C333>$B333,T$14-$B333<$C$5),OFFSET(Input!$BA333,0,T$14-$B333-1),0)*$D333   -    IF(AND(T$14>$C333,T$14-$C333<$C$5),OFFSET(Input!$BA333,0,T$14-$C333-1),0)*$D333","v":0},{"$f":"IF(U$14<=$C$5,Input!BP333,0)  +   T333-IF(AND($B333<U$14,U$14-$B333<$C$5),OFFSET(Input!$BA333,0,U$14-$B333-1),0)\n+IF(AND(U$14>$B333,$C333>$B333,U$14-$B333<$C$5),OFFSET(Input!$BA333,0,U$14-$B333-1),0)*$D333   -    IF(AND(U$14>$C333,U$14-$C333<$C$5),OFFSET(Input!$BA333,0,U$14-$C333-1),0)*$D333","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ333,0)  +   U333-IF(AND($B333<V$14,V$14-$B333<$C$5),OFFSET(Input!$BA333,0,V$14-$B333-1),0)\n+IF(AND(V$14>$B333,$C333>$B333,V$14-$B333<$C$5),OFFSET(Input!$BA333,0,V$14-$B333-1),0)*$D333   -    IF(AND(V$14>$C333,V$14-$C333<$C$5),OFFSET(Input!$BA333,0,V$14-$C333-1),0)*$D333","v":0},{"$f":"IF(W$14<=$C$5,Input!BR333,0)  +   V333-IF(AND($B333<W$14,W$14-$B333<$C$5),OFFSET(Input!$BA333,0,W$14-$B333-1),0)\n+IF(AND(W$14>$B333,$C333>$B333,W$14-$B333<$C$5),OFFSET(Input!$BA333,0,W$14-$B333-1),0)*$D333   -    IF(AND(W$14>$C333,W$14-$C333<$C$5),OFFSET(Input!$BA333,0,W$14-$C333-1),0)*$D333","v":0},{"$f":"IF(X$14<=$C$5,Input!BS333,0)  +   W333-IF(AND($B333<X$14,X$14-$B333<$C$5),OFFSET(Input!$BA333,0,X$14-$B333-1),0)\n+IF(AND(X$14>$B333,$C333>$B333,X$14-$B333<$C$5),OFFSET(Input!$BA333,0,X$14-$B333-1),0)*$D333   -    IF(AND(X$14>$C333,X$14-$C333<$C$5),OFFSET(Input!$BA333,0,X$14-$C333-1),0)*$D333","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT333,0)  +   X333-IF(AND($B333<Y$14,Y$14-$B333<$C$5),OFFSET(Input!$BA333,0,Y$14-$B333-1),0)\n+IF(AND(Y$14>$B333,$C333>$B333,Y$14-$B333<$C$5),OFFSET(Input!$BA333,0,Y$14-$B333-1),0)*$D333   -    IF(AND(Y$14>$C333,Y$14-$C333<$C$5),OFFSET(Input!$BA333,0,Y$14-$C333-1),0)*$D333","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU333,0)  +   Y333-IF(AND($B333<Z$14,Z$14-$B333<$C$5),OFFSET(Input!$BA333,0,Z$14-$B333-1),0)\n+IF(AND(Z$14>$B333,$C333>$B333,Z$14-$B333<$C$5),OFFSET(Input!$BA333,0,Z$14-$B333-1),0)*$D333   -    IF(AND(Z$14>$C333,Z$14-$C333<$C$5),OFFSET(Input!$BA333,0,Z$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV333,0)  +   Z333-IF(AND($B333<AA$14,AA$14-$B333<$C$5),OFFSET(Input!$BA333,0,AA$14-$B333-1),0)\n+IF(AND(AA$14>$B333,$C333>$B333,AA$14-$B333<$C$5),OFFSET(Input!$BA333,0,AA$14-$B333-1),0)*$D333   -    IF(AND(AA$14>$C333,AA$14-$C333<$C$5),OFFSET(Input!$BA333,0,AA$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW333,0)  +   AA333-IF(AND($B333<AB$14,AB$14-$B333<$C$5),OFFSET(Input!$BA333,0,AB$14-$B333-1),0)\n+IF(AND(AB$14>$B333,$C333>$B333,AB$14-$B333<$C$5),OFFSET(Input!$BA333,0,AB$14-$B333-1),0)*$D333   -    IF(AND(AB$14>$C333,AB$14-$C333<$C$5),OFFSET(Input!$BA333,0,AB$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX333,0)  +   AB333-IF(AND($B333<AC$14,AC$14-$B333<$C$5),OFFSET(Input!$BA333,0,AC$14-$B333-1),0)\n+IF(AND(AC$14>$B333,$C333>$B333,AC$14-$B333<$C$5),OFFSET(Input!$BA333,0,AC$14-$B333-1),0)*$D333   -    IF(AND(AC$14>$C333,AC$14-$C333<$C$5),OFFSET(Input!$BA333,0,AC$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY333,0)  +   AC333-IF(AND($B333<AD$14,AD$14-$B333<$C$5),OFFSET(Input!$BA333,0,AD$14-$B333-1),0)\n+IF(AND(AD$14>$B333,$C333>$B333,AD$14-$B333<$C$5),OFFSET(Input!$BA333,0,AD$14-$B333-1),0)*$D333   -    IF(AND(AD$14>$C333,AD$14-$C333<$C$5),OFFSET(Input!$BA333,0,AD$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ333,0)  +   AD333-IF(AND($B333<AE$14,AE$14-$B333<$C$5),OFFSET(Input!$BA333,0,AE$14-$B333-1),0)\n+IF(AND(AE$14>$B333,$C333>$B333,AE$14-$B333<$C$5),OFFSET(Input!$BA333,0,AE$14-$B333-1),0)*$D333   -    IF(AND(AE$14>$C333,AE$14-$C333<$C$5),OFFSET(Input!$BA333,0,AE$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA333,0)  +   AE333-IF(AND($B333<AF$14,AF$14-$B333<$C$5),OFFSET(Input!$BA333,0,AF$14-$B333-1),0)\n+IF(AND(AF$14>$B333,$C333>$B333,AF$14-$B333<$C$5),OFFSET(Input!$BA333,0,AF$14-$B333-1),0)*$D333   -    IF(AND(AF$14>$C333,AF$14-$C333<$C$5),OFFSET(Input!$BA333,0,AF$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB333,0)  +   AF333-IF(AND($B333<AG$14,AG$14-$B333<$C$5),OFFSET(Input!$BA333,0,AG$14-$B333-1),0)\n+IF(AND(AG$14>$B333,$C333>$B333,AG$14-$B333<$C$5),OFFSET(Input!$BA333,0,AG$14-$B333-1),0)*$D333   -    IF(AND(AG$14>$C333,AG$14-$C333<$C$5),OFFSET(Input!$BA333,0,AG$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC333,0)  +   AG333-IF(AND($B333<AH$14,AH$14-$B333<$C$5),OFFSET(Input!$BA333,0,AH$14-$B333-1),0)\n+IF(AND(AH$14>$B333,$C333>$B333,AH$14-$B333<$C$5),OFFSET(Input!$BA333,0,AH$14-$B333-1),0)*$D333   -    IF(AND(AH$14>$C333,AH$14-$C333<$C$5),OFFSET(Input!$BA333,0,AH$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD333,0)  +   AH333-IF(AND($B333<AI$14,AI$14-$B333<$C$5),OFFSET(Input!$BA333,0,AI$14-$B333-1),0)\n+IF(AND(AI$14>$B333,$C333>$B333,AI$14-$B333<$C$5),OFFSET(Input!$BA333,0,AI$14-$B333-1),0)*$D333   -    IF(AND(AI$14>$C333,AI$14-$C333<$C$5),OFFSET(Input!$BA333,0,AI$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE333,0)  +   AI333-IF(AND($B333<AJ$14,AJ$14-$B333<$C$5),OFFSET(Input!$BA333,0,AJ$14-$B333-1),0)\n+IF(AND(AJ$14>$B333,$C333>$B333,AJ$14-$B333<$C$5),OFFSET(Input!$BA333,0,AJ$14-$B333-1),0)*$D333   -    IF(AND(AJ$14>$C333,AJ$14-$C333<$C$5),OFFSET(Input!$BA333,0,AJ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF333,0)  +   AJ333-IF(AND($B333<AK$14,AK$14-$B333<$C$5),OFFSET(Input!$BA333,0,AK$14-$B333-1),0)\n+IF(AND(AK$14>$B333,$C333>$B333,AK$14-$B333<$C$5),OFFSET(Input!$BA333,0,AK$14-$B333-1),0)*$D333   -    IF(AND(AK$14>$C333,AK$14-$C333<$C$5),OFFSET(Input!$BA333,0,AK$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG333,0)  +   AK333-IF(AND($B333<AL$14,AL$14-$B333<$C$5),OFFSET(Input!$BA333,0,AL$14-$B333-1),0)\n+IF(AND(AL$14>$B333,$C333>$B333,AL$14-$B333<$C$5),OFFSET(Input!$BA333,0,AL$14-$B333-1),0)*$D333   -    IF(AND(AL$14>$C333,AL$14-$C333<$C$5),OFFSET(Input!$BA333,0,AL$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH333,0)  +   AL333-IF(AND($B333<AM$14,AM$14-$B333<$C$5),OFFSET(Input!$BA333,0,AM$14-$B333-1),0)\n+IF(AND(AM$14>$B333,$C333>$B333,AM$14-$B333<$C$5),OFFSET(Input!$BA333,0,AM$14-$B333-1),0)*$D333   -    IF(AND(AM$14>$C333,AM$14-$C333<$C$5),OFFSET(Input!$BA333,0,AM$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI333,0)  +   AM333-IF(AND($B333<AN$14,AN$14-$B333<$C$5),OFFSET(Input!$BA333,0,AN$14-$B333-1),0)\n+IF(AND(AN$14>$B333,$C333>$B333,AN$14-$B333<$C$5),OFFSET(Input!$BA333,0,AN$14-$B333-1),0)*$D333   -    IF(AND(AN$14>$C333,AN$14-$C333<$C$5),OFFSET(Input!$BA333,0,AN$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ333,0)  +   AN333-IF(AND($B333<AO$14,AO$14-$B333<$C$5),OFFSET(Input!$BA333,0,AO$14-$B333-1),0)\n+IF(AND(AO$14>$B333,$C333>$B333,AO$14-$B333<$C$5),OFFSET(Input!$BA333,0,AO$14-$B333-1),0)*$D333   -    IF(AND(AO$14>$C333,AO$14-$C333<$C$5),OFFSET(Input!$BA333,0,AO$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK333,0)  +   AO333-IF(AND($B333<AP$14,AP$14-$B333<$C$5),OFFSET(Input!$BA333,0,AP$14-$B333-1),0)\n+IF(AND(AP$14>$B333,$C333>$B333,AP$14-$B333<$C$5),OFFSET(Input!$BA333,0,AP$14-$B333-1),0)*$D333   -    IF(AND(AP$14>$C333,AP$14-$C333<$C$5),OFFSET(Input!$BA333,0,AP$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL333,0)  +   AP333-IF(AND($B333<AQ$14,AQ$14-$B333<$C$5),OFFSET(Input!$BA333,0,AQ$14-$B333-1),0)\n+IF(AND(AQ$14>$B333,$C333>$B333,AQ$14-$B333<$C$5),OFFSET(Input!$BA333,0,AQ$14-$B333-1),0)*$D333   -    IF(AND(AQ$14>$C333,AQ$14-$C333<$C$5),OFFSET(Input!$BA333,0,AQ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM333,0)  +   AQ333-IF(AND($B333<AR$14,AR$14-$B333<$C$5),OFFSET(Input!$BA333,0,AR$14-$B333-1),0)\n+IF(AND(AR$14>$B333,$C333>$B333,AR$14-$B333<$C$5),OFFSET(Input!$BA333,0,AR$14-$B333-1),0)*$D333   -    IF(AND(AR$14>$C333,AR$14-$C333<$C$5),OFFSET(Input!$BA333,0,AR$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN333,0)  +   AR333-IF(AND($B333<AS$14,AS$14-$B333<$C$5),OFFSET(Input!$BA333,0,AS$14-$B333-1),0)\n+IF(AND(AS$14>$B333,$C333>$B333,AS$14-$B333<$C$5),OFFSET(Input!$BA333,0,AS$14-$B333-1),0)*$D333   -    IF(AND(AS$14>$C333,AS$14-$C333<$C$5),OFFSET(Input!$BA333,0,AS$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO333,0)  +   AS333-IF(AND($B333<AT$14,AT$14-$B333<$C$5),OFFSET(Input!$BA333,0,AT$14-$B333-1),0)\n+IF(AND(AT$14>$B333,$C333>$B333,AT$14-$B333<$C$5),OFFSET(Input!$BA333,0,AT$14-$B333-1),0)*$D333   -    IF(AND(AT$14>$C333,AT$14-$C333<$C$5),OFFSET(Input!$BA333,0,AT$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP333,0)  +   AT333-IF(AND($B333<AU$14,AU$14-$B333<$C$5),OFFSET(Input!$BA333,0,AU$14-$B333-1),0)\n+IF(AND(AU$14>$B333,$C333>$B333,AU$14-$B333<$C$5),OFFSET(Input!$BA333,0,AU$14-$B333-1),0)*$D333   -    IF(AND(AU$14>$C333,AU$14-$C333<$C$5),OFFSET(Input!$BA333,0,AU$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ333,0)  +   AU333-IF(AND($B333<AV$14,AV$14-$B333<$C$5),OFFSET(Input!$BA333,0,AV$14-$B333-1),0)\n+IF(AND(AV$14>$B333,$C333>$B333,AV$14-$B333<$C$5),OFFSET(Input!$BA333,0,AV$14-$B333-1),0)*$D333   -    IF(AND(AV$14>$C333,AV$14-$C333<$C$5),OFFSET(Input!$BA333,0,AV$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR333,0)  +   AV333-IF(AND($B333<AW$14,AW$14-$B333<$C$5),OFFSET(Input!$BA333,0,AW$14-$B333-1),0)\n+IF(AND(AW$14>$B333,$C333>$B333,AW$14-$B333<$C$5),OFFSET(Input!$BA333,0,AW$14-$B333-1),0)*$D333   -    IF(AND(AW$14>$C333,AW$14-$C333<$C$5),OFFSET(Input!$BA333,0,AW$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS333,0)  +   AW333-IF(AND($B333<AX$14,AX$14-$B333<$C$5),OFFSET(Input!$BA333,0,AX$14-$B333-1),0)\n+IF(AND(AX$14>$B333,$C333>$B333,AX$14-$B333<$C$5),OFFSET(Input!$BA333,0,AX$14-$B333-1),0)*$D333   -    IF(AND(AX$14>$C333,AX$14-$C333<$C$5),OFFSET(Input!$BA333,0,AX$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT333,0)  +   AX333-IF(AND($B333<AY$14,AY$14-$B333<$C$5),OFFSET(Input!$BA333,0,AY$14-$B333-1),0)\n+IF(AND(AY$14>$B333,$C333>$B333,AY$14-$B333<$C$5),OFFSET(Input!$BA333,0,AY$14-$B333-1),0)*$D333   -    IF(AND(AY$14>$C333,AY$14-$C333<$C$5),OFFSET(Input!$BA333,0,AY$14-$C333-1),0)*$D333","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU333,0)  +   AY333-IF(AND($B333<AZ$14,AZ$14-$B333<$C$5),OFFSET(Input!$BA333,0,AZ$14-$B333-1),0)\n+IF(AND(AZ$14>$B333,$C333>$B333,AZ$14-$B333<$C$5),OFFSET(Input!$BA333,0,AZ$14-$B333-1),0)*$D333   -    IF(AND(AZ$14>$C333,AZ$14-$C333<$C$5),OFFSET(Input!$BA333,0,AZ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV333,0)  +   AZ333-IF(AND($B333<BA$14,BA$14-$B333<$C$5),OFFSET(Input!$BA333,0,BA$14-$B333-1),0)\n+IF(AND(BA$14>$B333,$C333>$B333,BA$14-$B333<$C$5),OFFSET(Input!$BA333,0,BA$14-$B333-1),0)*$D333   -    IF(AND(BA$14>$C333,BA$14-$C333<$C$5),OFFSET(Input!$BA333,0,BA$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW333,0)  +   BA333-IF(AND($B333<BB$14,BB$14-$B333<$C$5),OFFSET(Input!$BA333,0,BB$14-$B333-1),0)\n+IF(AND(BB$14>$B333,$C333>$B333,BB$14-$B333<$C$5),OFFSET(Input!$BA333,0,BB$14-$B333-1),0)*$D333   -    IF(AND(BB$14>$C333,BB$14-$C333<$C$5),OFFSET(Input!$BA333,0,BB$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX333,0)  +   BB333-IF(AND($B333<BC$14,BC$14-$B333<$C$5),OFFSET(Input!$BA333,0,BC$14-$B333-1),0)\n+IF(AND(BC$14>$B333,$C333>$B333,BC$14-$B333<$C$5),OFFSET(Input!$BA333,0,BC$14-$B333-1),0)*$D333   -    IF(AND(BC$14>$C333,BC$14-$C333<$C$5),OFFSET(Input!$BA333,0,BC$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY333,0)  +   BC333-IF(AND($B333<BD$14,BD$14-$B333<$C$5),OFFSET(Input!$BA333,0,BD$14-$B333-1),0)\n+IF(AND(BD$14>$B333,$C333>$B333,BD$14-$B333<$C$5),OFFSET(Input!$BA333,0,BD$14-$B333-1),0)*$D333   -    IF(AND(BD$14>$C333,BD$14-$C333<$C$5),OFFSET(Input!$BA333,0,BD$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ333,0)  +   BD333-IF(AND($B333<BE$14,BE$14-$B333<$C$5),OFFSET(Input!$BA333,0,BE$14-$B333-1),0)\n+IF(AND(BE$14>$B333,$C333>$B333,BE$14-$B333<$C$5),OFFSET(Input!$BA333,0,BE$14-$B333-1),0)*$D333   -    IF(AND(BE$14>$C333,BE$14-$C333<$C$5),OFFSET(Input!$BA333,0,BE$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA333,0)  +   BE333-IF(AND($B333<BF$14,BF$14-$B333<$C$5),OFFSET(Input!$BA333,0,BF$14-$B333-1),0)\n+IF(AND(BF$14>$B333,$C333>$B333,BF$14-$B333<$C$5),OFFSET(Input!$BA333,0,BF$14-$B333-1),0)*$D333   -    IF(AND(BF$14>$C333,BF$14-$C333<$C$5),OFFSET(Input!$BA333,0,BF$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB333,0)  +   BF333-IF(AND($B333<BG$14,BG$14-$B333<$C$5),OFFSET(Input!$BA333,0,BG$14-$B333-1),0)\n+IF(AND(BG$14>$B333,$C333>$B333,BG$14-$B333<$C$5),OFFSET(Input!$BA333,0,BG$14-$B333-1),0)*$D333   -    IF(AND(BG$14>$C333,BG$14-$C333<$C$5),OFFSET(Input!$BA333,0,BG$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC333,0)  +   BG333-IF(AND($B333<BH$14,BH$14-$B333<$C$5),OFFSET(Input!$BA333,0,BH$14-$B333-1),0)\n+IF(AND(BH$14>$B333,$C333>$B333,BH$14-$B333<$C$5),OFFSET(Input!$BA333,0,BH$14-$B333-1),0)*$D333   -    IF(AND(BH$14>$C333,BH$14-$C333<$C$5),OFFSET(Input!$BA333,0,BH$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD333,0)  +   BH333-IF(AND($B333<BI$14,BI$14-$B333<$C$5),OFFSET(Input!$BA333,0,BI$14-$B333-1),0)\n+IF(AND(BI$14>$B333,$C333>$B333,BI$14-$B333<$C$5),OFFSET(Input!$BA333,0,BI$14-$B333-1),0)*$D333   -    IF(AND(BI$14>$C333,BI$14-$C333<$C$5),OFFSET(Input!$BA333,0,BI$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE333,0)  +   BI333-IF(AND($B333<BJ$14,BJ$14-$B333<$C$5),OFFSET(Input!$BA333,0,BJ$14-$B333-1),0)\n+IF(AND(BJ$14>$B333,$C333>$B333,BJ$14-$B333<$C$5),OFFSET(Input!$BA333,0,BJ$14-$B333-1),0)*$D333   -    IF(AND(BJ$14>$C333,BJ$14-$C333<$C$5),OFFSET(Input!$BA333,0,BJ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF333,0)  +   BJ333-IF(AND($B333<BK$14,BK$14-$B333<$C$5),OFFSET(Input!$BA333,0,BK$14-$B333-1),0)\n+IF(AND(BK$14>$B333,$C333>$B333,BK$14-$B333<$C$5),OFFSET(Input!$BA333,0,BK$14-$B333-1),0)*$D333   -    IF(AND(BK$14>$C333,BK$14-$C333<$C$5),OFFSET(Input!$BA333,0,BK$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG333,0)  +   BK333-IF(AND($B333<BL$14,BL$14-$B333<$C$5),OFFSET(Input!$BA333,0,BL$14-$B333-1),0)\n+IF(AND(BL$14>$B333,$C333>$B333,BL$14-$B333<$C$5),OFFSET(Input!$BA333,0,BL$14-$B333-1),0)*$D333   -    IF(AND(BL$14>$C333,BL$14-$C333<$C$5),OFFSET(Input!$BA333,0,BL$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH333,0)  +   BL333-IF(AND($B333<BM$14,BM$14-$B333<$C$5),OFFSET(Input!$BA333,0,BM$14-$B333-1),0)\n+IF(AND(BM$14>$B333,$C333>$B333,BM$14-$B333<$C$5),OFFSET(Input!$BA333,0,BM$14-$B333-1),0)*$D333   -    IF(AND(BM$14>$C333,BM$14-$C333<$C$5),OFFSET(Input!$BA333,0,BM$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI333,0)  +   BM333-IF(AND($B333<BN$14,BN$14-$B333<$C$5),OFFSET(Input!$BA333,0,BN$14-$B333-1),0)\n+IF(AND(BN$14>$B333,$C333>$B333,BN$14-$B333<$C$5),OFFSET(Input!$BA333,0,BN$14-$B333-1),0)*$D333   -    IF(AND(BN$14>$C333,BN$14-$C333<$C$5),OFFSET(Input!$BA333,0,BN$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ333,0)  +   BN333-IF(AND($B333<BO$14,BO$14-$B333<$C$5),OFFSET(Input!$BA333,0,BO$14-$B333-1),0)\n+IF(AND(BO$14>$B333,$C333>$B333,BO$14-$B333<$C$5),OFFSET(Input!$BA333,0,BO$14-$B333-1),0)*$D333   -    IF(AND(BO$14>$C333,BO$14-$C333<$C$5),OFFSET(Input!$BA333,0,BO$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK333,0)  +   BO333-IF(AND($B333<BP$14,BP$14-$B333<$C$5),OFFSET(Input!$BA333,0,BP$14-$B333-1),0)\n+IF(AND(BP$14>$B333,$C333>$B333,BP$14-$B333<$C$5),OFFSET(Input!$BA333,0,BP$14-$B333-1),0)*$D333   -    IF(AND(BP$14>$C333,BP$14-$C333<$C$5),OFFSET(Input!$BA333,0,BP$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL333,0)  +   BP333-IF(AND($B333<BQ$14,BQ$14-$B333<$C$5),OFFSET(Input!$BA333,0,BQ$14-$B333-1),0)\n+IF(AND(BQ$14>$B333,$C333>$B333,BQ$14-$B333<$C$5),OFFSET(Input!$BA333,0,BQ$14-$B333-1),0)*$D333   -    IF(AND(BQ$14>$C333,BQ$14-$C333<$C$5),OFFSET(Input!$BA333,0,BQ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM333,0)  +   BQ333-IF(AND($B333<BR$14,BR$14-$B333<$C$5),OFFSET(Input!$BA333,0,BR$14-$B333-1),0)\n+IF(AND(BR$14>$B333,$C333>$B333,BR$14-$B333<$C$5),OFFSET(Input!$BA333,0,BR$14-$B333-1),0)*$D333   -    IF(AND(BR$14>$C333,BR$14-$C333<$C$5),OFFSET(Input!$BA333,0,BR$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN333,0)  +   BR333-IF(AND($B333<BS$14,BS$14-$B333<$C$5),OFFSET(Input!$BA333,0,BS$14-$B333-1),0)\n+IF(AND(BS$14>$B333,$C333>$B333,BS$14-$B333<$C$5),OFFSET(Input!$BA333,0,BS$14-$B333-1),0)*$D333   -    IF(AND(BS$14>$C333,BS$14-$C333<$C$5),OFFSET(Input!$BA333,0,BS$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO333,0)  +   BS333-IF(AND($B333<BT$14,BT$14-$B333<$C$5),OFFSET(Input!$BA333,0,BT$14-$B333-1),0)\n+IF(AND(BT$14>$B333,$C333>$B333,BT$14-$B333<$C$5),OFFSET(Input!$BA333,0,BT$14-$B333-1),0)*$D333   -    IF(AND(BT$14>$C333,BT$14-$C333<$C$5),OFFSET(Input!$BA333,0,BT$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP333,0)  +   BT333-IF(AND($B333<BU$14,BU$14-$B333<$C$5),OFFSET(Input!$BA333,0,BU$14-$B333-1),0)\n+IF(AND(BU$14>$B333,$C333>$B333,BU$14-$B333<$C$5),OFFSET(Input!$BA333,0,BU$14-$B333-1),0)*$D333   -    IF(AND(BU$14>$C333,BU$14-$C333<$C$5),OFFSET(Input!$BA333,0,BU$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ333,0)  +   BU333-IF(AND($B333<BV$14,BV$14-$B333<$C$5),OFFSET(Input!$BA333,0,BV$14-$B333-1),0)\n+IF(AND(BV$14>$B333,$C333>$B333,BV$14-$B333<$C$5),OFFSET(Input!$BA333,0,BV$14-$B333-1),0)*$D333   -    IF(AND(BV$14>$C333,BV$14-$C333<$C$5),OFFSET(Input!$BA333,0,BV$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR333,0)  +   BV333-IF(AND($B333<BW$14,BW$14-$B333<$C$5),OFFSET(Input!$BA333,0,BW$14-$B333-1),0)\n+IF(AND(BW$14>$B333,$C333>$B333,BW$14-$B333<$C$5),OFFSET(Input!$BA333,0,BW$14-$B333-1),0)*$D333   -    IF(AND(BW$14>$C333,BW$14-$C333<$C$5),OFFSET(Input!$BA333,0,BW$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS333,0)  +   BW333-IF(AND($B333<BX$14,BX$14-$B333<$C$5),OFFSET(Input!$BA333,0,BX$14-$B333-1),0)\n+IF(AND(BX$14>$B333,$C333>$B333,BX$14-$B333<$C$5),OFFSET(Input!$BA333,0,BX$14-$B333-1),0)*$D333   -    IF(AND(BX$14>$C333,BX$14-$C333<$C$5),OFFSET(Input!$BA333,0,BX$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT333,0)  +   BX333-IF(AND($B333<BY$14,BY$14-$B333<$C$5),OFFSET(Input!$BA333,0,BY$14-$B333-1),0)\n+IF(AND(BY$14>$B333,$C333>$B333,BY$14-$B333<$C$5),OFFSET(Input!$BA333,0,BY$14-$B333-1),0)*$D333   -    IF(AND(BY$14>$C333,BY$14-$C333<$C$5),OFFSET(Input!$BA333,0,BY$14-$C333-1),0)*$D333","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU333,0)  +   BY333-IF(AND($B333<BZ$14,BZ$14-$B333<$C$5),OFFSET(Input!$BA333,0,BZ$14-$B333-1),0)\n+IF(AND(BZ$14>$B333,$C333>$B333,BZ$14-$B333<$C$5),OFFSET(Input!$BA333,0,BZ$14-$B333-1),0)*$D333   -    IF(AND(BZ$14>$C333,BZ$14-$C333<$C$5),OFFSET(Input!$BA333,0,BZ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV333,0)  +   BZ333-IF(AND($B333<CA$14,CA$14-$B333<$C$5),OFFSET(Input!$BA333,0,CA$14-$B333-1),0)\n+IF(AND(CA$14>$B333,$C333>$B333,CA$14-$B333<$C$5),OFFSET(Input!$BA333,0,CA$14-$B333-1),0)*$D333   -    IF(AND(CA$14>$C333,CA$14-$C333<$C$5),OFFSET(Input!$BA333,0,CA$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW333,0)  +   CA333-IF(AND($B333<CB$14,CB$14-$B333<$C$5),OFFSET(Input!$BA333,0,CB$14-$B333-1),0)\n+IF(AND(CB$14>$B333,$C333>$B333,CB$14-$B333<$C$5),OFFSET(Input!$BA333,0,CB$14-$B333-1),0)*$D333   -    IF(AND(CB$14>$C333,CB$14-$C333<$C$5),OFFSET(Input!$BA333,0,CB$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX333,0)  +   CB333-IF(AND($B333<CC$14,CC$14-$B333<$C$5),OFFSET(Input!$BA333,0,CC$14-$B333-1),0)\n+IF(AND(CC$14>$B333,$C333>$B333,CC$14-$B333<$C$5),OFFSET(Input!$BA333,0,CC$14-$B333-1),0)*$D333   -    IF(AND(CC$14>$C333,CC$14-$C333<$C$5),OFFSET(Input!$BA333,0,CC$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY333,0)  +   CC333-IF(AND($B333<CD$14,CD$14-$B333<$C$5),OFFSET(Input!$BA333,0,CD$14-$B333-1),0)\n+IF(AND(CD$14>$B333,$C333>$B333,CD$14-$B333<$C$5),OFFSET(Input!$BA333,0,CD$14-$B333-1),0)*$D333   -    IF(AND(CD$14>$C333,CD$14-$C333<$C$5),OFFSET(Input!$BA333,0,CD$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ333,0)  +   CD333-IF(AND($B333<CE$14,CE$14-$B333<$C$5),OFFSET(Input!$BA333,0,CE$14-$B333-1),0)\n+IF(AND(CE$14>$B333,$C333>$B333,CE$14-$B333<$C$5),OFFSET(Input!$BA333,0,CE$14-$B333-1),0)*$D333   -    IF(AND(CE$14>$C333,CE$14-$C333<$C$5),OFFSET(Input!$BA333,0,CE$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA333,0)  +   CE333-IF(AND($B333<CF$14,CF$14-$B333<$C$5),OFFSET(Input!$BA333,0,CF$14-$B333-1),0)\n+IF(AND(CF$14>$B333,$C333>$B333,CF$14-$B333<$C$5),OFFSET(Input!$BA333,0,CF$14-$B333-1),0)*$D333   -    IF(AND(CF$14>$C333,CF$14-$C333<$C$5),OFFSET(Input!$BA333,0,CF$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB333,0)  +   CF333-IF(AND($B333<CG$14,CG$14-$B333<$C$5),OFFSET(Input!$BA333,0,CG$14-$B333-1),0)\n+IF(AND(CG$14>$B333,$C333>$B333,CG$14-$B333<$C$5),OFFSET(Input!$BA333,0,CG$14-$B333-1),0)*$D333   -    IF(AND(CG$14>$C333,CG$14-$C333<$C$5),OFFSET(Input!$BA333,0,CG$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC333,0)  +   CG333-IF(AND($B333<CH$14,CH$14-$B333<$C$5),OFFSET(Input!$BA333,0,CH$14-$B333-1),0)\n+IF(AND(CH$14>$B333,$C333>$B333,CH$14-$B333<$C$5),OFFSET(Input!$BA333,0,CH$14-$B333-1),0)*$D333   -    IF(AND(CH$14>$C333,CH$14-$C333<$C$5),OFFSET(Input!$BA333,0,CH$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED333,0)  +   CH333-IF(AND($B333<CI$14,CI$14-$B333<$C$5),OFFSET(Input!$BA333,0,CI$14-$B333-1),0)\n+IF(AND(CI$14>$B333,$C333>$B333,CI$14-$B333<$C$5),OFFSET(Input!$BA333,0,CI$14-$B333-1),0)*$D333   -    IF(AND(CI$14>$C333,CI$14-$C333<$C$5),OFFSET(Input!$BA333,0,CI$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE333,0)  +   CI333-IF(AND($B333<CJ$14,CJ$14-$B333<$C$5),OFFSET(Input!$BA333,0,CJ$14-$B333-1),0)\n+IF(AND(CJ$14>$B333,$C333>$B333,CJ$14-$B333<$C$5),OFFSET(Input!$BA333,0,CJ$14-$B333-1),0)*$D333   -    IF(AND(CJ$14>$C333,CJ$14-$C333<$C$5),OFFSET(Input!$BA333,0,CJ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF333,0)  +   CJ333-IF(AND($B333<CK$14,CK$14-$B333<$C$5),OFFSET(Input!$BA333,0,CK$14-$B333-1),0)\n+IF(AND(CK$14>$B333,$C333>$B333,CK$14-$B333<$C$5),OFFSET(Input!$BA333,0,CK$14-$B333-1),0)*$D333   -    IF(AND(CK$14>$C333,CK$14-$C333<$C$5),OFFSET(Input!$BA333,0,CK$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG333,0)  +   CK333-IF(AND($B333<CL$14,CL$14-$B333<$C$5),OFFSET(Input!$BA333,0,CL$14-$B333-1),0)\n+IF(AND(CL$14>$B333,$C333>$B333,CL$14-$B333<$C$5),OFFSET(Input!$BA333,0,CL$14-$B333-1),0)*$D333   -    IF(AND(CL$14>$C333,CL$14-$C333<$C$5),OFFSET(Input!$BA333,0,CL$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH333,0)  +   CL333-IF(AND($B333<CM$14,CM$14-$B333<$C$5),OFFSET(Input!$BA333,0,CM$14-$B333-1),0)\n+IF(AND(CM$14>$B333,$C333>$B333,CM$14-$B333<$C$5),OFFSET(Input!$BA333,0,CM$14-$B333-1),0)*$D333   -    IF(AND(CM$14>$C333,CM$14-$C333<$C$5),OFFSET(Input!$BA333,0,CM$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI333,0)  +   CM333-IF(AND($B333<CN$14,CN$14-$B333<$C$5),OFFSET(Input!$BA333,0,CN$14-$B333-1),0)\n+IF(AND(CN$14>$B333,$C333>$B333,CN$14-$B333<$C$5),OFFSET(Input!$BA333,0,CN$14-$B333-1),0)*$D333   -    IF(AND(CN$14>$C333,CN$14-$C333<$C$5),OFFSET(Input!$BA333,0,CN$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ333,0)  +   CN333-IF(AND($B333<CO$14,CO$14-$B333<$C$5),OFFSET(Input!$BA333,0,CO$14-$B333-1),0)\n+IF(AND(CO$14>$B333,$C333>$B333,CO$14-$B333<$C$5),OFFSET(Input!$BA333,0,CO$14-$B333-1),0)*$D333   -    IF(AND(CO$14>$C333,CO$14-$C333<$C$5),OFFSET(Input!$BA333,0,CO$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK333,0)  +   CO333-IF(AND($B333<CP$14,CP$14-$B333<$C$5),OFFSET(Input!$BA333,0,CP$14-$B333-1),0)\n+IF(AND(CP$14>$B333,$C333>$B333,CP$14-$B333<$C$5),OFFSET(Input!$BA333,0,CP$14-$B333-1),0)*$D333   -    IF(AND(CP$14>$C333,CP$14-$C333<$C$5),OFFSET(Input!$BA333,0,CP$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL333,0)  +   CP333-IF(AND($B333<CQ$14,CQ$14-$B333<$C$5),OFFSET(Input!$BA333,0,CQ$14-$B333-1),0)\n+IF(AND(CQ$14>$B333,$C333>$B333,CQ$14-$B333<$C$5),OFFSET(Input!$BA333,0,CQ$14-$B333-1),0)*$D333   -    IF(AND(CQ$14>$C333,CQ$14-$C333<$C$5),OFFSET(Input!$BA333,0,CQ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM333,0)  +   CQ333-IF(AND($B333<CR$14,CR$14-$B333<$C$5),OFFSET(Input!$BA333,0,CR$14-$B333-1),0)\n+IF(AND(CR$14>$B333,$C333>$B333,CR$14-$B333<$C$5),OFFSET(Input!$BA333,0,CR$14-$B333-1),0)*$D333   -    IF(AND(CR$14>$C333,CR$14-$C333<$C$5),OFFSET(Input!$BA333,0,CR$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN333,0)  +   CR333-IF(AND($B333<CS$14,CS$14-$B333<$C$5),OFFSET(Input!$BA333,0,CS$14-$B333-1),0)\n+IF(AND(CS$14>$B333,$C333>$B333,CS$14-$B333<$C$5),OFFSET(Input!$BA333,0,CS$14-$B333-1),0)*$D333   -    IF(AND(CS$14>$C333,CS$14-$C333<$C$5),OFFSET(Input!$BA333,0,CS$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO333,0)  +   CS333-IF(AND($B333<CT$14,CT$14-$B333<$C$5),OFFSET(Input!$BA333,0,CT$14-$B333-1),0)\n+IF(AND(CT$14>$B333,$C333>$B333,CT$14-$B333<$C$5),OFFSET(Input!$BA333,0,CT$14-$B333-1),0)*$D333   -    IF(AND(CT$14>$C333,CT$14-$C333<$C$5),OFFSET(Input!$BA333,0,CT$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP333,0)  +   CT333-IF(AND($B333<CU$14,CU$14-$B333<$C$5),OFFSET(Input!$BA333,0,CU$14-$B333-1),0)\n+IF(AND(CU$14>$B333,$C333>$B333,CU$14-$B333<$C$5),OFFSET(Input!$BA333,0,CU$14-$B333-1),0)*$D333   -    IF(AND(CU$14>$C333,CU$14-$C333<$C$5),OFFSET(Input!$BA333,0,CU$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ333,0)  +   CU333-IF(AND($B333<CV$14,CV$14-$B333<$C$5),OFFSET(Input!$BA333,0,CV$14-$B333-1),0)\n+IF(AND(CV$14>$B333,$C333>$B333,CV$14-$B333<$C$5),OFFSET(Input!$BA333,0,CV$14-$B333-1),0)*$D333   -    IF(AND(CV$14>$C333,CV$14-$C333<$C$5),OFFSET(Input!$BA333,0,CV$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER333,0)  +   CV333-IF(AND($B333<CW$14,CW$14-$B333<$C$5),OFFSET(Input!$BA333,0,CW$14-$B333-1),0)\n+IF(AND(CW$14>$B333,$C333>$B333,CW$14-$B333<$C$5),OFFSET(Input!$BA333,0,CW$14-$B333-1),0)*$D333   -    IF(AND(CW$14>$C333,CW$14-$C333<$C$5),OFFSET(Input!$BA333,0,CW$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES333,0)  +   CW333-IF(AND($B333<CX$14,CX$14-$B333<$C$5),OFFSET(Input!$BA333,0,CX$14-$B333-1),0)\n+IF(AND(CX$14>$B333,$C333>$B333,CX$14-$B333<$C$5),OFFSET(Input!$BA333,0,CX$14-$B333-1),0)*$D333   -    IF(AND(CX$14>$C333,CX$14-$C333<$C$5),OFFSET(Input!$BA333,0,CX$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET333,0)  +   CX333-IF(AND($B333<CY$14,CY$14-$B333<$C$5),OFFSET(Input!$BA333,0,CY$14-$B333-1),0)\n+IF(AND(CY$14>$B333,$C333>$B333,CY$14-$B333<$C$5),OFFSET(Input!$BA333,0,CY$14-$B333-1),0)*$D333   -    IF(AND(CY$14>$C333,CY$14-$C333<$C$5),OFFSET(Input!$BA333,0,CY$14-$C333-1),0)*$D333","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU333,0)  +   CY333-IF(AND($B333<CZ$14,CZ$14-$B333<$C$5),OFFSET(Input!$BA333,0,CZ$14-$B333-1),0)\n+IF(AND(CZ$14>$B333,$C333>$B333,CZ$14-$B333<$C$5),OFFSET(Input!$BA333,0,CZ$14-$B333-1),0)*$D333   -    IF(AND(CZ$14>$C333,CZ$14-$C333<$C$5),OFFSET(Input!$BA333,0,CZ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV333,0)  +   CZ333-IF(AND($B333<DA$14,DA$14-$B333<$C$5),OFFSET(Input!$BA333,0,DA$14-$B333-1),0)\n+IF(AND(DA$14>$B333,$C333>$B333,DA$14-$B333<$C$5),OFFSET(Input!$BA333,0,DA$14-$B333-1),0)*$D333   -    IF(AND(DA$14>$C333,DA$14-$C333<$C$5),OFFSET(Input!$BA333,0,DA$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW333,0)  +   DA333-IF(AND($B333<DB$14,DB$14-$B333<$C$5),OFFSET(Input!$BA333,0,DB$14-$B333-1),0)\n+IF(AND(DB$14>$B333,$C333>$B333,DB$14-$B333<$C$5),OFFSET(Input!$BA333,0,DB$14-$B333-1),0)*$D333   -    IF(AND(DB$14>$C333,DB$14-$C333<$C$5),OFFSET(Input!$BA333,0,DB$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX333,0)  +   DB333-IF(AND($B333<DC$14,DC$14-$B333<$C$5),OFFSET(Input!$BA333,0,DC$14-$B333-1),0)\n+IF(AND(DC$14>$B333,$C333>$B333,DC$14-$B333<$C$5),OFFSET(Input!$BA333,0,DC$14-$B333-1),0)*$D333   -    IF(AND(DC$14>$C333,DC$14-$C333<$C$5),OFFSET(Input!$BA333,0,DC$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY333,0)  +   DC333-IF(AND($B333<DD$14,DD$14-$B333<$C$5),OFFSET(Input!$BA333,0,DD$14-$B333-1),0)\n+IF(AND(DD$14>$B333,$C333>$B333,DD$14-$B333<$C$5),OFFSET(Input!$BA333,0,DD$14-$B333-1),0)*$D333   -    IF(AND(DD$14>$C333,DD$14-$C333<$C$5),OFFSET(Input!$BA333,0,DD$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ333,0)  +   DD333-IF(AND($B333<DE$14,DE$14-$B333<$C$5),OFFSET(Input!$BA333,0,DE$14-$B333-1),0)\n+IF(AND(DE$14>$B333,$C333>$B333,DE$14-$B333<$C$5),OFFSET(Input!$BA333,0,DE$14-$B333-1),0)*$D333   -    IF(AND(DE$14>$C333,DE$14-$C333<$C$5),OFFSET(Input!$BA333,0,DE$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA333,0)  +   DE333-IF(AND($B333<DF$14,DF$14-$B333<$C$5),OFFSET(Input!$BA333,0,DF$14-$B333-1),0)\n+IF(AND(DF$14>$B333,$C333>$B333,DF$14-$B333<$C$5),OFFSET(Input!$BA333,0,DF$14-$B333-1),0)*$D333   -    IF(AND(DF$14>$C333,DF$14-$C333<$C$5),OFFSET(Input!$BA333,0,DF$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB333,0)  +   DF333-IF(AND($B333<DG$14,DG$14-$B333<$C$5),OFFSET(Input!$BA333,0,DG$14-$B333-1),0)\n+IF(AND(DG$14>$B333,$C333>$B333,DG$14-$B333<$C$5),OFFSET(Input!$BA333,0,DG$14-$B333-1),0)*$D333   -    IF(AND(DG$14>$C333,DG$14-$C333<$C$5),OFFSET(Input!$BA333,0,DG$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC333,0)  +   DG333-IF(AND($B333<DH$14,DH$14-$B333<$C$5),OFFSET(Input!$BA333,0,DH$14-$B333-1),0)\n+IF(AND(DH$14>$B333,$C333>$B333,DH$14-$B333<$C$5),OFFSET(Input!$BA333,0,DH$14-$B333-1),0)*$D333   -    IF(AND(DH$14>$C333,DH$14-$C333<$C$5),OFFSET(Input!$BA333,0,DH$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD333,0)  +   DH333-IF(AND($B333<DI$14,DI$14-$B333<$C$5),OFFSET(Input!$BA333,0,DI$14-$B333-1),0)\n+IF(AND(DI$14>$B333,$C333>$B333,DI$14-$B333<$C$5),OFFSET(Input!$BA333,0,DI$14-$B333-1),0)*$D333   -    IF(AND(DI$14>$C333,DI$14-$C333<$C$5),OFFSET(Input!$BA333,0,DI$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE333,0)  +   DI333-IF(AND($B333<DJ$14,DJ$14-$B333<$C$5),OFFSET(Input!$BA333,0,DJ$14-$B333-1),0)\n+IF(AND(DJ$14>$B333,$C333>$B333,DJ$14-$B333<$C$5),OFFSET(Input!$BA333,0,DJ$14-$B333-1),0)*$D333   -    IF(AND(DJ$14>$C333,DJ$14-$C333<$C$5),OFFSET(Input!$BA333,0,DJ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF333,0)  +   DJ333-IF(AND($B333<DK$14,DK$14-$B333<$C$5),OFFSET(Input!$BA333,0,DK$14-$B333-1),0)\n+IF(AND(DK$14>$B333,$C333>$B333,DK$14-$B333<$C$5),OFFSET(Input!$BA333,0,DK$14-$B333-1),0)*$D333   -    IF(AND(DK$14>$C333,DK$14-$C333<$C$5),OFFSET(Input!$BA333,0,DK$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG333,0)  +   DK333-IF(AND($B333<DL$14,DL$14-$B333<$C$5),OFFSET(Input!$BA333,0,DL$14-$B333-1),0)\n+IF(AND(DL$14>$B333,$C333>$B333,DL$14-$B333<$C$5),OFFSET(Input!$BA333,0,DL$14-$B333-1),0)*$D333   -    IF(AND(DL$14>$C333,DL$14-$C333<$C$5),OFFSET(Input!$BA333,0,DL$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH333,0)  +   DL333-IF(AND($B333<DM$14,DM$14-$B333<$C$5),OFFSET(Input!$BA333,0,DM$14-$B333-1),0)\n+IF(AND(DM$14>$B333,$C333>$B333,DM$14-$B333<$C$5),OFFSET(Input!$BA333,0,DM$14-$B333-1),0)*$D333   -    IF(AND(DM$14>$C333,DM$14-$C333<$C$5),OFFSET(Input!$BA333,0,DM$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI333,0)  +   DM333-IF(AND($B333<DN$14,DN$14-$B333<$C$5),OFFSET(Input!$BA333,0,DN$14-$B333-1),0)\n+IF(AND(DN$14>$B333,$C333>$B333,DN$14-$B333<$C$5),OFFSET(Input!$BA333,0,DN$14-$B333-1),0)*$D333   -    IF(AND(DN$14>$C333,DN$14-$C333<$C$5),OFFSET(Input!$BA333,0,DN$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ333,0)  +   DN333-IF(AND($B333<DO$14,DO$14-$B333<$C$5),OFFSET(Input!$BA333,0,DO$14-$B333-1),0)\n+IF(AND(DO$14>$B333,$C333>$B333,DO$14-$B333<$C$5),OFFSET(Input!$BA333,0,DO$14-$B333-1),0)*$D333   -    IF(AND(DO$14>$C333,DO$14-$C333<$C$5),OFFSET(Input!$BA333,0,DO$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK333,0)  +   DO333-IF(AND($B333<DP$14,DP$14-$B333<$C$5),OFFSET(Input!$BA333,0,DP$14-$B333-1),0)\n+IF(AND(DP$14>$B333,$C333>$B333,DP$14-$B333<$C$5),OFFSET(Input!$BA333,0,DP$14-$B333-1),0)*$D333   -    IF(AND(DP$14>$C333,DP$14-$C333<$C$5),OFFSET(Input!$BA333,0,DP$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL333,0)  +   DP333-IF(AND($B333<DQ$14,DQ$14-$B333<$C$5),OFFSET(Input!$BA333,0,DQ$14-$B333-1),0)\n+IF(AND(DQ$14>$B333,$C333>$B333,DQ$14-$B333<$C$5),OFFSET(Input!$BA333,0,DQ$14-$B333-1),0)*$D333   -    IF(AND(DQ$14>$C333,DQ$14-$C333<$C$5),OFFSET(Input!$BA333,0,DQ$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM333,0)  +   DQ333-IF(AND($B333<DR$14,DR$14-$B333<$C$5),OFFSET(Input!$BA333,0,DR$14-$B333-1),0)\n+IF(AND(DR$14>$B333,$C333>$B333,DR$14-$B333<$C$5),OFFSET(Input!$BA333,0,DR$14-$B333-1),0)*$D333   -    IF(AND(DR$14>$C333,DR$14-$C333<$C$5),OFFSET(Input!$BA333,0,DR$14-$C333-1),0)*$D333","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN333,0)  +   DR333-IF(AND($B333<DS$14,DS$14-$B333<$C$5),OFFSET(Input!$BA333,0,DS$14-$B333-1),0)\n+IF(AND(DS$14>$B333,$C333>$B333,DS$14-$B333<$C$5),OFFSET(Input!$BA333,0,DS$14-$B333-1),0)*$D333   -    IF(AND(DS$14>$C333,DS$14-$C333<$C$5),OFFSET(Input!$BA333,0,DS$14-$C333-1),0)*$D333","v":0}]
[{"$f":"Calcs!A350","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E350),1,Calcs!E350)*Periods,0)","v":0},{"$f":"ROUND(MAX(B350,Input!Z350*Periods),0)","v":0},{"$f":"IF(Calcs!DY350>Calcs!DZ350,IF(Input!R350<>0,Input!AC350/Input!R350,0),IF(Input!V350<>0,Input!AE350/Input!V350,0))","v":0},null,{"$f":"Input!BA350","v":0},{"$f":"IF(G$14<=$C$5,Input!BB350,0)  +   F350-IF(AND($B350<G$14,G$14-$B350<$C$5),OFFSET(Input!$BA350,0,G$14-$B350-1),0)\n+IF(AND(G$14>$B350,$C350>$B350,G$14-$B350<$C$5),OFFSET(Input!$BA350,0,G$14-$B350-1),0)*$D350   -    IF(AND(G$14>$C350,G$14-$C350<$C$5),OFFSET(Input!$BA350,0,G$14-$C350-1),0)*$D350","v":0},{"$f":"IF(H$14<=$C$5,Input!BC350,0)  +   G350-IF(AND($B350<H$14,H$14-$B350<$C$5),OFFSET(Input!$BA350,0,H$14-$B350-1),0)\n+IF(AND(H$14>$B350,$C350>$B350,H$14-$B350<$C$5),OFFSET(Input!$BA350,0,H$14-$B350-1),0)*$D350   -    IF(AND(H$14>$C350,H$14-$C350<$C$5),OFFSET(Input!$BA350,0,H$14-$C350-1),0)*$D350","v":0},{"$f":"IF(I$14<=$C$5,Input!BD350,0)  +   H350-IF(AND($B350<I$14,I$14-$B350<$C$5),OFFSET(Input!$BA350,0,I$14-$B350-1),0)\n+IF(AND(I$14>$B350,$C350>$B350,I$14-$B350<$C$5),OFFSET(Input!$BA350,0,I$14-$B350-1),0)*$D350   -    IF(AND(I$14>$C350,I$14-$C350<$C$5),OFFSET(Input!$BA350,0,I$14-$C350-1),0)*$D350","v":0},{"$f":"IF(J$14<=$C$5,Input!BE350,0)  +   I350-IF(AND($B350<J$14,J$14-$B350<$C$5),OFFSET(Input!$BA350,0,J$14-$B350-1),0)\n+IF(AND(J$14>$B350,$C350>$B350,J$14-$B350<$C$5),OFFSET(Input!$BA350,0,J$14-$B350-1),0)*$D350   -    IF(AND(J$14>$C350,J$14-$C350<$C$5),OFFSET(Input!$BA350,0,J$14-$C350-1),0)*$D350","v":0},{"$f":"IF(K$14<=$C$5,Input!BF350,0)  +   J350-IF(AND($B350<K$14,K$14-$B350<$C$5),OFFSET(Input!$BA350,0,K$14-$B350-1),0)\n+IF(AND(K$14>$B350,$C350>$B350,K$14-$B350<$C$5),OFFSET(Input!$BA350,0,K$14-$B350-1),0)*$D350   -    IF(AND(K$14>$C350,K$14-$C350<$C$5),OFFSET(Input!$BA350,0,K$14-$C350-1),0)*$D350","v":0},{"$f":"IF(L$14<=$C$5,Input!BG350,0)  +   K350-IF(AND($B350<L$14,L$14-$B350<$C$5),OFFSET(Input!$BA350,0,L$14-$B350-1),0)\n+IF(AND(L$14>$B350,$C350>$B350,L$14-$B350<$C$5),OFFSET(Input!$BA350,0,L$14-$B350-1),0)*$D350   -    IF(AND(L$14>$C350,L$14-$C350<$C$5),OFFSET(Input!$BA350,0,L$14-$C350-1),0)*$D350","v":0},{"$f":"IF(M$14<=$C$5,Input!BH350,0)  +   L350-IF(AND($B350<M$14,M$14-$B350<$C$5),OFFSET(Input!$BA350,0,M$14-$B350-1),0)\n+IF(AND(M$14>$B350,$C350>$B350,M$14-$B350<$C$5),OFFSET(Input!$BA350,0,M$14-$B350-1),0)*$D350   -    IF(AND(M$14>$C350,M$14-$C350<$C$5),OFFSET(Input!$BA350,0,M$14-$C350-1),0)*$D350","v":0},{"$f":"IF(N$14<=$C$5,Input!BI350,0)  +   M350-IF(AND($B350<N$14,N$14-$B350<$C$5),OFFSET(Input!$BA350,0,N$14-$B350-1),0)\n+IF(AND(N$14>$B350,$C350>$B350,N$14-$B350<$C$5),OFFSET(Input!$BA350,0,N$14-$B350-1),0)*$D350   -    IF(AND(N$14>$C350,N$14-$C350<$C$5),OFFSET(Input!$BA350,0,N$14-$C350-1),0)*$D350","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ350,0)  +   N350-IF(AND($B350<O$14,O$14-$B350<$C$5),OFFSET(Input!$BA350,0,O$14-$B350-1),0)\n+IF(AND(O$14>$B350,$C350>$B350,O$14-$B350<$C$5),OFFSET(Input!$BA350,0,O$14-$B350-1),0)*$D350   -    IF(AND(O$14>$C350,O$14-$C350<$C$5),OFFSET(Input!$BA350,0,O$14-$C350-1),0)*$D350","v":0},{"$f":"IF(P$14<=$C$5,Input!BK350,0)  +   O350-IF(AND($B350<P$14,P$14-$B350<$C$5),OFFSET(Input!$BA350,0,P$14-$B350-1),0)\n+IF(AND(P$14>$B350,$C350>$B350,P$14-$B350<$C$5),OFFSET(Input!$BA350,0,P$14-$B350-1),0)*$D350   -    IF(AND(P$14>$C350,P$14-$C350<$C$5),OFFSET(Input!$BA350,0,P$14-$C350-1),0)*$D350","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL350,0)  +   P350-IF(AND($B350<Q$14,Q$14-$B350<$C$5),OFFSET(Input!$BA350,0,Q$14-$B350-1),0)\n+IF(AND(Q$14>$B350,$C350>$B350,Q$14-$B350<$C$5),OFFSET(Input!$BA350,0,Q$14-$B350-1),0)*$D350   -    IF(AND(Q$14>$C350,Q$14-$C350<$C$5),OFFSET(Input!$BA350,0,Q$14-$C350-1),0)*$D350","v":0},{"$f":"IF(R$14<=$C$5,Input!BM350,0)  +   Q350-IF(AND($B350<R$14,R$14-$B350<$C$5),OFFSET(Input!$BA350,0,R$14-$B350-1),0)\n+IF(AND(R$14>$B350,$C350>$B350,R$14-$B350<$C$5),OFFSET(Input!$BA350,0,R$14-$B350-1),0)*$D350   -    IF(AND(R$14>$C350,R$14-$C350<$C$5),OFFSET(Input!$BA350,0,R$14-$C350-1),0)*$D350","v":0},{"$f":"IF(S$14<=$C$5,Input!BN350,0)  +   R350-IF(AND($B350<S$14,S$14-$B350<$C$5),OFFSET(Input!$BA350,0,S$14-$B350-1),0)\n+IF(AND(S$14>$B350,$C350>$B350,S$14-$B350<$C$5),OFFSET(Input!$BA350,0,S$14-$B350-1),0)*$D350   -    IF(AND(S$14>$C350,S$14-$C350<$C$5),OFFSET(Input!$BA350,0,S$14-$C350-1),0)*$D350","v":0},{"$f":"IF(T$14<=$C$5,Input!BO350,0)  +   S350-IF(AND($B350<T$14,T$14-$B350<$C$5),OFFSET(Input!$BA350,0,T$14-$B350-1),0)\n+IF(AND(T$14>$B350,$C350>$B350,T$14-$B350<$C$5),OFFSET(Input!$BA350,0,T$14-$B350-1),0)*$D350   -    IF(AND(T$14>$C350,T$14-$C350<$C$5),OFFSET(Input!$BA350,0,T$14-$C350-1),0)*$D350","v":0},{"$f":"IF(U$14<=$C$5,Input!BP350,0)  +   T350-IF(AND($B350<U$14,U$14-$B350<$C$5),OFFSET(Input!$BA350,0,U$14-$B350-1),0)\n+IF(AND(U$14>$B350,$C350>$B350,U$14-$B350<$C$5),OFFSET(Input!$BA350,0,U$14-$B350-1),0)*$D350   -    IF(AND(U$14>$C350,U$14-$C350<$C$5),OFFSET(Input!$BA350,0,U$14-$C350-1),0)*$D350","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ350,0)  +   U350-IF(AND($B350<V$14,V$14-$B350<$C$5),OFFSET(Input!$BA350,0,V$14-$B350-1),0)\n+IF(AND(V$14>$B350,$C350>$B350,V$14-$B350<$C$5),OFFSET(Input!$BA350,0,V$14-$B350-1),0)*$D350   -    IF(AND(V$14>$C350,V$14-$C350<$C$5),OFFSET(Input!$BA350,0,V$14-$C350-1),0)*$D350","v":0},{"$f":"IF(W$14<=$C$5,Input!BR350,0)  +   V350-IF(AND($B350<W$14,W$14-$B350<$C$5),OFFSET(Input!$BA350,0,W$14-$B350-1),0)\n+IF(AND(W$14>$B350,$C350>$B350,W$14-$B350<$C$5),OFFSET(Input!$BA350,0,W$14-$B350-1),0)*$D350   -    IF(AND(W$14>$C350,W$14-$C350<$C$5),OFFSET(Input!$BA350,0,W$14-$C350-1),0)*$D350","v":0},{"$f":"IF(X$14<=$C$5,Input!BS350,0)  +   W350-IF(AND($B350<X$14,X$14-$B350<$C$5),OFFSET(Input!$BA350,0,X$14-$B350-1),0)\n+IF(AND(X$14>$B350,$C350>$B350,X$14-$B350<$C$5),OFFSET(Input!$BA350,0,X$14-$B350-1),0)*$D350   -    IF(AND(X$14>$C350,X$14-$C350<$C$5),OFFSET(Input!$BA350,0,X$14-$C350-1),0)*$D350","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT350,0)  +   X350-IF(AND($B350<Y$14,Y$14-$B350<$C$5),OFFSET(Input!$BA350,0,Y$14-$B350-1),0)\n+IF(AND(Y$14>$B350,$C350>$B350,Y$14-$B350<$C$5),OFFSET(Input!$BA350,0,Y$14-$B350-1),0)*$D350   -    IF(AND(Y$14>$C350,Y$14-$C350<$C$5),OFFSET(Input!$BA350,0,Y$14-$C350-1),0)*$D350","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU350,0)  +   Y350-IF(AND($B350<Z$14,Z$14-$B350<$C$5),OFFSET(Input!$BA350,0,Z$14-$B350-1),0)\n+IF(AND(Z$14>$B350,$C350>$B350,Z$14-$B350<$C$5),OFFSET(Input!$BA350,0,Z$14-$B350-1),0)*$D350   -    IF(AND(Z$14>$C350,Z$14-$C350<$C$5),OFFSET(Input!$BA350,0,Z$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV350,0)  +   Z350-IF(AND($B350<AA$14,AA$14-$B350<$C$5),OFFSET(Input!$BA350,0,AA$14-$B350-1),0)\n+IF(AND(AA$14>$B350,$C350>$B350,AA$14-$B350<$C$5),OFFSET(Input!$BA350,0,AA$14-$B350-1),0)*$D350   -    IF(AND(AA$14>$C350,AA$14-$C350<$C$5),OFFSET(Input!$BA350,0,AA$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW350,0)  +   AA350-IF(AND($B350<AB$14,AB$14-$B350<$C$5),OFFSET(Input!$BA350,0,AB$14-$B350-1),0)\n+IF(AND(AB$14>$B350,$C350>$B350,AB$14-$B350<$C$5),OFFSET(Input!$BA350,0,AB$14-$B350-1),0)*$D350   -    IF(AND(AB$14>$C350,AB$14-$C350<$C$5),OFFSET(Input!$BA350,0,AB$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX350,0)  +   AB350-IF(AND($B350<AC$14,AC$14-$B350<$C$5),OFFSET(Input!$BA350,0,AC$14-$B350-1),0)\n+IF(AND(AC$14>$B350,$C350>$B350,AC$14-$B350<$C$5),OFFSET(Input!$BA350,0,AC$14-$B350-1),0)*$D350   -    IF(AND(AC$14>$C350,AC$14-$C350<$C$5),OFFSET(Input!$BA350,0,AC$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY350,0)  +   AC350-IF(AND($B350<AD$14,AD$14-$B350<$C$5),OFFSET(Input!$BA350,0,AD$14-$B350-1),0)\n+IF(AND(AD$14>$B350,$C350>$B350,AD$14-$B350<$C$5),OFFSET(Input!$BA350,0,AD$14-$B350-1),0)*$D350   -    IF(AND(AD$14>$C350,AD$14-$C350<$C$5),OFFSET(Input!$BA350,0,AD$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ350,0)  +   AD350-IF(AND($B350<AE$14,AE$14-$B350<$C$5),OFFSET(Input!$BA350,0,AE$14-$B350-1),0)\n+IF(AND(AE$14>$B350,$C350>$B350,AE$14-$B350<$C$5),OFFSET(Input!$BA350,0,AE$14-$B350-1),0)*$D350   -    IF(AND(AE$14>$C350,AE$14-$C350<$C$5),OFFSET(Input!$BA350,0,AE$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA350,0)  +   AE350-IF(AND($B350<AF$14,AF$14-$B350<$C$5),OFFSET(Input!$BA350,0,AF$14-$B350-1),0)\n+IF(AND(AF$14>$B350,$C350>$B350,AF$14-$B350<$C$5),OFFSET(Input!$BA350,0,AF$14-$B350-1),0)*$D350   -    IF(AND(AF$14>$C350,AF$14-$C350<$C$5),OFFSET(Input!$BA350,0,AF$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB350,0)  +   AF350-IF(AND($B350<AG$14,AG$14-$B350<$C$5),OFFSET(Input!$BA350,0,AG$14-$B350-1),0)\n+IF(AND(AG$14>$B350,$C350>$B350,AG$14-$B350<$C$5),OFFSET(Input!$BA350,0,AG$14-$B350-1),0)*$D350   -    IF(AND(AG$14>$C350,AG$14-$C350<$C$5),OFFSET(Input!$BA350,0,AG$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC350,0)  +   AG350-IF(AND($B350<AH$14,AH$14-$B350<$C$5),OFFSET(Input!$BA350,0,AH$14-$B350-1),0)\n+IF(AND(AH$14>$B350,$C350>$B350,AH$14-$B350<$C$5),OFFSET(Input!$BA350,0,AH$14-$B350-1),0)*$D350   -    IF(AND(AH$14>$C350,AH$14-$C350<$C$5),OFFSET(Input!$BA350,0,AH$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD350,0)  +   AH350-IF(AND($B350<AI$14,AI$14-$B350<$C$5),OFFSET(Input!$BA350,0,AI$14-$B350-1),0)\n+IF(AND(AI$14>$B350,$C350>$B350,AI$14-$B350<$C$5),OFFSET(Input!$BA350,0,AI$14-$B350-1),0)*$D350   -    IF(AND(AI$14>$C350,AI$14-$C350<$C$5),OFFSET(Input!$BA350,0,AI$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE350,0)  +   AI350-IF(AND($B350<AJ$14,AJ$14-$B350<$C$5),OFFSET(Input!$BA350,0,AJ$14-$B350-1),0)\n+IF(AND(AJ$14>$B350,$C350>$B350,AJ$14-$B350<$C$5),OFFSET(Input!$BA350,0,AJ$14-$B350-1),0)*$D350   -    IF(AND(AJ$14>$C350,AJ$14-$C350<$C$5),OFFSET(Input!$BA350,0,AJ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF350,0)  +   AJ350-IF(AND($B350<AK$14,AK$14-$B350<$C$5),OFFSET(Input!$BA350,0,AK$14-$B350-1),0)\n+IF(AND(AK$14>$B350,$C350>$B350,AK$14-$B350<$C$5),OFFSET(Input!$BA350,0,AK$14-$B350-1),0)*$D350   -    IF(AND(AK$14>$C350,AK$14-$C350<$C$5),OFFSET(Input!$BA350,0,AK$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG350,0)  +   AK350-IF(AND($B350<AL$14,AL$14-$B350<$C$5),OFFSET(Input!$BA350,0,AL$14-$B350-1),0)\n+IF(AND(AL$14>$B350,$C350>$B350,AL$14-$B350<$C$5),OFFSET(Input!$BA350,0,AL$14-$B350-1),0)*$D350   -    IF(AND(AL$14>$C350,AL$14-$C350<$C$5),OFFSET(Input!$BA350,0,AL$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH350,0)  +   AL350-IF(AND($B350<AM$14,AM$14-$B350<$C$5),OFFSET(Input!$BA350,0,AM$14-$B350-1),0)\n+IF(AND(AM$14>$B350,$C350>$B350,AM$14-$B350<$C$5),OFFSET(Input!$BA350,0,AM$14-$B350-1),0)*$D350   -    IF(AND(AM$14>$C350,AM$14-$C350<$C$5),OFFSET(Input!$BA350,0,AM$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI350,0)  +   AM350-IF(AND($B350<AN$14,AN$14-$B350<$C$5),OFFSET(Input!$BA350,0,AN$14-$B350-1),0)\n+IF(AND(AN$14>$B350,$C350>$B350,AN$14-$B350<$C$5),OFFSET(Input!$BA350,0,AN$14-$B350-1),0)*$D350   -    IF(AND(AN$14>$C350,AN$14-$C350<$C$5),OFFSET(Input!$BA350,0,AN$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ350,0)  +   AN350-IF(AND($B350<AO$14,AO$14-$B350<$C$5),OFFSET(Input!$BA350,0,AO$14-$B350-1),0)\n+IF(AND(AO$14>$B350,$C350>$B350,AO$14-$B350<$C$5),OFFSET(Input!$BA350,0,AO$14-$B350-1),0)*$D350   -    IF(AND(AO$14>$C350,AO$14-$C350<$C$5),OFFSET(Input!$BA350,0,AO$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK350,0)  +   AO350-IF(AND($B350<AP$14,AP$14-$B350<$C$5),OFFSET(Input!$BA350,0,AP$14-$B350-1),0)\n+IF(AND(AP$14>$B350,$C350>$B350,AP$14-$B350<$C$5),OFFSET(Input!$BA350,0,AP$14-$B350-1),0)*$D350   -    IF(AND(AP$14>$C350,AP$14-$C350<$C$5),OFFSET(Input!$BA350,0,AP$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL350,0)  +   AP350-IF(AND($B350<AQ$14,AQ$14-$B350<$C$5),OFFSET(Input!$BA350,0,AQ$14-$B350-1),0)\n+IF(AND(AQ$14>$B350,$C350>$B350,AQ$14-$B350<$C$5),OFFSET(Input!$BA350,0,AQ$14-$B350-1),0)*$D350   -    IF(AND(AQ$14>$C350,AQ$14-$C350<$C$5),OFFSET(Input!$BA350,0,AQ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM350,0)  +   AQ350-IF(AND($B350<AR$14,AR$14-$B350<$C$5),OFFSET(Input!$BA350,0,AR$14-$B350-1),0)\n+IF(AND(AR$14>$B350,$C350>$B350,AR$14-$B350<$C$5),OFFSET(Input!$BA350,0,AR$14-$B350-1),0)*$D350   -    IF(AND(AR$14>$C350,AR$14-$C350<$C$5),OFFSET(Input!$BA350,0,AR$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN350,0)  +   AR350-IF(AND($B350<AS$14,AS$14-$B350<$C$5),OFFSET(Input!$BA350,0,AS$14-$B350-1),0)\n+IF(AND(AS$14>$B350,$C350>$B350,AS$14-$B350<$C$5),OFFSET(Input!$BA350,0,AS$14-$B350-1),0)*$D350   -    IF(AND(AS$14>$C350,AS$14-$C350<$C$5),OFFSET(Input!$BA350,0,AS$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO350,0)  +   AS350-IF(AND($B350<AT$14,AT$14-$B350<$C$5),OFFSET(Input!$BA350,0,AT$14-$B350-1),0)\n+IF(AND(AT$14>$B350,$C350>$B350,AT$14-$B350<$C$5),OFFSET(Input!$BA350,0,AT$14-$B350-1),0)*$D350   -    IF(AND(AT$14>$C350,AT$14-$C350<$C$5),OFFSET(Input!$BA350,0,AT$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP350,0)  +   AT350-IF(AND($B350<AU$14,AU$14-$B350<$C$5),OFFSET(Input!$BA350,0,AU$14-$B350-1),0)\n+IF(AND(AU$14>$B350,$C350>$B350,AU$14-$B350<$C$5),OFFSET(Input!$BA350,0,AU$14-$B350-1),0)*$D350   -    IF(AND(AU$14>$C350,AU$14-$C350<$C$5),OFFSET(Input!$BA350,0,AU$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ350,0)  +   AU350-IF(AND($B350<AV$14,AV$14-$B350<$C$5),OFFSET(Input!$BA350,0,AV$14-$B350-1),0)\n+IF(AND(AV$14>$B350,$C350>$B350,AV$14-$B350<$C$5),OFFSET(Input!$BA350,0,AV$14-$B350-1),0)*$D350   -    IF(AND(AV$14>$C350,AV$14-$C350<$C$5),OFFSET(Input!$BA350,0,AV$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR350,0)  +   AV350-IF(AND($B350<AW$14,AW$14-$B350<$C$5),OFFSET(Input!$BA350,0,AW$14-$B350-1),0)\n+IF(AND(AW$14>$B350,$C350>$B350,AW$14-$B350<$C$5),OFFSET(Input!$BA350,0,AW$14-$B350-1),0)*$D350   -    IF(AND(AW$14>$C350,AW$14-$C350<$C$5),OFFSET(Input!$BA350,0,AW$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS350,0)  +   AW350-IF(AND($B350<AX$14,AX$14-$B350<$C$5),OFFSET(Input!$BA350,0,AX$14-$B350-1),0)\n+IF(AND(AX$14>$B350,$C350>$B350,AX$14-$B350<$C$5),OFFSET(Input!$BA350,0,AX$14-$B350-1),0)*$D350   -    IF(AND(AX$14>$C350,AX$14-$C350<$C$5),OFFSET(Input!$BA350,0,AX$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT350,0)  +   AX350-IF(AND($B350<AY$14,AY$14-$B350<$C$5),OFFSET(Input!$BA350,0,AY$14-$B350-1),0)\n+IF(AND(AY$14>$B350,$C350>$B350,AY$14-$B350<$C$5),OFFSET(Input!$BA350,0,AY$14-$B350-1),0)*$D350   -    IF(AND(AY$14>$C350,AY$14-$C350<$C$5),OFFSET(Input!$BA350,0,AY$14-$C350-1),0)*$D350","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU350,0)  +   AY350-IF(AND($B350<AZ$14,AZ$14-$B350<$C$5),OFFSET(Input!$BA350,0,AZ$14-$B350-1),0)\n+IF(AND(AZ$14>$B350,$C350>$B350,AZ$14-$B350<$C$5),OFFSET(Input!$BA350,0,AZ$14-$B350-1),0)*$D350   -    IF(AND(AZ$14>$C350,AZ$14-$C350<$C$5),OFFSET(Input!$BA350,0,AZ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV350,0)  +   AZ350-IF(AND($B350<BA$14,BA$14-$B350<$C$5),OFFSET(Input!$BA350,0,BA$14-$B350-1),0)\n+IF(AND(BA$14>$B350,$C350>$B350,BA$14-$B350<$C$5),OFFSET(Input!$BA350,0,BA$14-$B350-1),0)*$D350   -    IF(AND(BA$14>$C350,BA$14-$C350<$C$5),OFFSET(Input!$BA350,0,BA$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW350,0)  +   BA350-IF(AND($B350<BB$14,BB$14-$B350<$C$5),OFFSET(Input!$BA350,0,BB$14-$B350-1),0)\n+IF(AND(BB$14>$B350,$C350>$B350,BB$14-$B350<$C$5),OFFSET(Input!$BA350,0,BB$14-$B350-1),0)*$D350   -    IF(AND(BB$14>$C350,BB$14-$C350<$C$5),OFFSET(Input!$BA350,0,BB$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX350,0)  +   BB350-IF(AND($B350<BC$14,BC$14-$B350<$C$5),OFFSET(Input!$BA350,0,BC$14-$B350-1),0)\n+IF(AND(BC$14>$B350,$C350>$B350,BC$14-$B350<$C$5),OFFSET(Input!$BA350,0,BC$14-$B350-1),0)*$D350   -    IF(AND(BC$14>$C350,BC$14-$C350<$C$5),OFFSET(Input!$BA350,0,BC$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY350,0)  +   BC350-IF(AND($B350<BD$14,BD$14-$B350<$C$5),OFFSET(Input!$BA350,0,BD$14-$B350-1),0)\n+IF(AND(BD$14>$B350,$C350>$B350,BD$14-$B350<$C$5),OFFSET(Input!$BA350,0,BD$14-$B350-1),0)*$D350   -    IF(AND(BD$14>$C350,BD$14-$C350<$C$5),OFFSET(Input!$BA350,0,BD$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ350,0)  +   BD350-IF(AND($B350<BE$14,BE$14-$B350<$C$5),OFFSET(Input!$BA350,0,BE$14-$B350-1),0)\n+IF(AND(BE$14>$B350,$C350>$B350,BE$14-$B350<$C$5),OFFSET(Input!$BA350,0,BE$14-$B350-1),0)*$D350   -    IF(AND(BE$14>$C350,BE$14-$C350<$C$5),OFFSET(Input!$BA350,0,BE$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA350,0)  +   BE350-IF(AND($B350<BF$14,BF$14-$B350<$C$5),OFFSET(Input!$BA350,0,BF$14-$B350-1),0)\n+IF(AND(BF$14>$B350,$C350>$B350,BF$14-$B350<$C$5),OFFSET(Input!$BA350,0,BF$14-$B350-1),0)*$D350   -    IF(AND(BF$14>$C350,BF$14-$C350<$C$5),OFFSET(Input!$BA350,0,BF$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB350,0)  +   BF350-IF(AND($B350<BG$14,BG$14-$B350<$C$5),OFFSET(Input!$BA350,0,BG$14-$B350-1),0)\n+IF(AND(BG$14>$B350,$C350>$B350,BG$14-$B350<$C$5),OFFSET(Input!$BA350,0,BG$14-$B350-1),0)*$D350   -    IF(AND(BG$14>$C350,BG$14-$C350<$C$5),OFFSET(Input!$BA350,0,BG$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC350,0)  +   BG350-IF(AND($B350<BH$14,BH$14-$B350<$C$5),OFFSET(Input!$BA350,0,BH$14-$B350-1),0)\n+IF(AND(BH$14>$B350,$C350>$B350,BH$14-$B350<$C$5),OFFSET(Input!$BA350,0,BH$14-$B350-1),0)*$D350   -    IF(AND(BH$14>$C350,BH$14-$C350<$C$5),OFFSET(Input!$BA350,0,BH$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD350,0)  +   BH350-IF(AND($B350<BI$14,BI$14-$B350<$C$5),OFFSET(Input!$BA350,0,BI$14-$B350-1),0)\n+IF(AND(BI$14>$B350,$C350>$B350,BI$14-$B350<$C$5),OFFSET(Input!$BA350,0,BI$14-$B350-1),0)*$D350   -    IF(AND(BI$14>$C350,BI$14-$C350<$C$5),OFFSET(Input!$BA350,0,BI$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE350,0)  +   BI350-IF(AND($B350<BJ$14,BJ$14-$B350<$C$5),OFFSET(Input!$BA350,0,BJ$14-$B350-1),0)\n+IF(AND(BJ$14>$B350,$C350>$B350,BJ$14-$B350<$C$5),OFFSET(Input!$BA350,0,BJ$14-$B350-1),0)*$D350   -    IF(AND(BJ$14>$C350,BJ$14-$C350<$C$5),OFFSET(Input!$BA350,0,BJ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF350,0)  +   BJ350-IF(AND($B350<BK$14,BK$14-$B350<$C$5),OFFSET(Input!$BA350,0,BK$14-$B350-1),0)\n+IF(AND(BK$14>$B350,$C350>$B350,BK$14-$B350<$C$5),OFFSET(Input!$BA350,0,BK$14-$B350-1),0)*$D350   -    IF(AND(BK$14>$C350,BK$14-$C350<$C$5),OFFSET(Input!$BA350,0,BK$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG350,0)  +   BK350-IF(AND($B350<BL$14,BL$14-$B350<$C$5),OFFSET(Input!$BA350,0,BL$14-$B350-1),0)\n+IF(AND(BL$14>$B350,$C350>$B350,BL$14-$B350<$C$5),OFFSET(Input!$BA350,0,BL$14-$B350-1),0)*$D350   -    IF(AND(BL$14>$C350,BL$14-$C350<$C$5),OFFSET(Input!$BA350,0,BL$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH350,0)  +   BL350-IF(AND($B350<BM$14,BM$14-$B350<$C$5),OFFSET(Input!$BA350,0,BM$14-$B350-1),0)\n+IF(AND(BM$14>$B350,$C350>$B350,BM$14-$B350<$C$5),OFFSET(Input!$BA350,0,BM$14-$B350-1),0)*$D350   -    IF(AND(BM$14>$C350,BM$14-$C350<$C$5),OFFSET(Input!$BA350,0,BM$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI350,0)  +   BM350-IF(AND($B350<BN$14,BN$14-$B350<$C$5),OFFSET(Input!$BA350,0,BN$14-$B350-1),0)\n+IF(AND(BN$14>$B350,$C350>$B350,BN$14-$B350<$C$5),OFFSET(Input!$BA350,0,BN$14-$B350-1),0)*$D350   -    IF(AND(BN$14>$C350,BN$14-$C350<$C$5),OFFSET(Input!$BA350,0,BN$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ350,0)  +   BN350-IF(AND($B350<BO$14,BO$14-$B350<$C$5),OFFSET(Input!$BA350,0,BO$14-$B350-1),0)\n+IF(AND(BO$14>$B350,$C350>$B350,BO$14-$B350<$C$5),OFFSET(Input!$BA350,0,BO$14-$B350-1),0)*$D350   -    IF(AND(BO$14>$C350,BO$14-$C350<$C$5),OFFSET(Input!$BA350,0,BO$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK350,0)  +   BO350-IF(AND($B350<BP$14,BP$14-$B350<$C$5),OFFSET(Input!$BA350,0,BP$14-$B350-1),0)\n+IF(AND(BP$14>$B350,$C350>$B350,BP$14-$B350<$C$5),OFFSET(Input!$BA350,0,BP$14-$B350-1),0)*$D350   -    IF(AND(BP$14>$C350,BP$14-$C350<$C$5),OFFSET(Input!$BA350,0,BP$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL350,0)  +   BP350-IF(AND($B350<BQ$14,BQ$14-$B350<$C$5),OFFSET(Input!$BA350,0,BQ$14-$B350-1),0)\n+IF(AND(BQ$14>$B350,$C350>$B350,BQ$14-$B350<$C$5),OFFSET(Input!$BA350,0,BQ$14-$B350-1),0)*$D350   -    IF(AND(BQ$14>$C350,BQ$14-$C350<$C$5),OFFSET(Input!$BA350,0,BQ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM350,0)  +   BQ350-IF(AND($B350<BR$14,BR$14-$B350<$C$5),OFFSET(Input!$BA350,0,BR$14-$B350-1),0)\n+IF(AND(BR$14>$B350,$C350>$B350,BR$14-$B350<$C$5),OFFSET(Input!$BA350,0,BR$14-$B350-1),0)*$D350   -    IF(AND(BR$14>$C350,BR$14-$C350<$C$5),OFFSET(Input!$BA350,0,BR$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN350,0)  +   BR350-IF(AND($B350<BS$14,BS$14-$B350<$C$5),OFFSET(Input!$BA350,0,BS$14-$B350-1),0)\n+IF(AND(BS$14>$B350,$C350>$B350,BS$14-$B350<$C$5),OFFSET(Input!$BA350,0,BS$14-$B350-1),0)*$D350   -    IF(AND(BS$14>$C350,BS$14-$C350<$C$5),OFFSET(Input!$BA350,0,BS$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO350,0)  +   BS350-IF(AND($B350<BT$14,BT$14-$B350<$C$5),OFFSET(Input!$BA350,0,BT$14-$B350-1),0)\n+IF(AND(BT$14>$B350,$C350>$B350,BT$14-$B350<$C$5),OFFSET(Input!$BA350,0,BT$14-$B350-1),0)*$D350   -    IF(AND(BT$14>$C350,BT$14-$C350<$C$5),OFFSET(Input!$BA350,0,BT$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP350,0)  +   BT350-IF(AND($B350<BU$14,BU$14-$B350<$C$5),OFFSET(Input!$BA350,0,BU$14-$B350-1),0)\n+IF(AND(BU$14>$B350,$C350>$B350,BU$14-$B350<$C$5),OFFSET(Input!$BA350,0,BU$14-$B350-1),0)*$D350   -    IF(AND(BU$14>$C350,BU$14-$C350<$C$5),OFFSET(Input!$BA350,0,BU$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ350,0)  +   BU350-IF(AND($B350<BV$14,BV$14-$B350<$C$5),OFFSET(Input!$BA350,0,BV$14-$B350-1),0)\n+IF(AND(BV$14>$B350,$C350>$B350,BV$14-$B350<$C$5),OFFSET(Input!$BA350,0,BV$14-$B350-1),0)*$D350   -    IF(AND(BV$14>$C350,BV$14-$C350<$C$5),OFFSET(Input!$BA350,0,BV$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR350,0)  +   BV350-IF(AND($B350<BW$14,BW$14-$B350<$C$5),OFFSET(Input!$BA350,0,BW$14-$B350-1),0)\n+IF(AND(BW$14>$B350,$C350>$B350,BW$14-$B350<$C$5),OFFSET(Input!$BA350,0,BW$14-$B350-1),0)*$D350   -    IF(AND(BW$14>$C350,BW$14-$C350<$C$5),OFFSET(Input!$BA350,0,BW$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS350,0)  +   BW350-IF(AND($B350<BX$14,BX$14-$B350<$C$5),OFFSET(Input!$BA350,0,BX$14-$B350-1),0)\n+IF(AND(BX$14>$B350,$C350>$B350,BX$14-$B350<$C$5),OFFSET(Input!$BA350,0,BX$14-$B350-1),0)*$D350   -    IF(AND(BX$14>$C350,BX$14-$C350<$C$5),OFFSET(Input!$BA350,0,BX$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT350,0)  +   BX350-IF(AND($B350<BY$14,BY$14-$B350<$C$5),OFFSET(Input!$BA350,0,BY$14-$B350-1),0)\n+IF(AND(BY$14>$B350,$C350>$B350,BY$14-$B350<$C$5),OFFSET(Input!$BA350,0,BY$14-$B350-1),0)*$D350   -    IF(AND(BY$14>$C350,BY$14-$C350<$C$5),OFFSET(Input!$BA350,0,BY$14-$C350-1),0)*$D350","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU350,0)  +   BY350-IF(AND($B350<BZ$14,BZ$14-$B350<$C$5),OFFSET(Input!$BA350,0,BZ$14-$B350-1),0)\n+IF(AND(BZ$14>$B350,$C350>$B350,BZ$14-$B350<$C$5),OFFSET(Input!$BA350,0,BZ$14-$B350-1),0)*$D350   -    IF(AND(BZ$14>$C350,BZ$14-$C350<$C$5),OFFSET(Input!$BA350,0,BZ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV350,0)  +   BZ350-IF(AND($B350<CA$14,CA$14-$B350<$C$5),OFFSET(Input!$BA350,0,CA$14-$B350-1),0)\n+IF(AND(CA$14>$B350,$C350>$B350,CA$14-$B350<$C$5),OFFSET(Input!$BA350,0,CA$14-$B350-1),0)*$D350   -    IF(AND(CA$14>$C350,CA$14-$C350<$C$5),OFFSET(Input!$BA350,0,CA$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW350,0)  +   CA350-IF(AND($B350<CB$14,CB$14-$B350<$C$5),OFFSET(Input!$BA350,0,CB$14-$B350-1),0)\n+IF(AND(CB$14>$B350,$C350>$B350,CB$14-$B350<$C$5),OFFSET(Input!$BA350,0,CB$14-$B350-1),0)*$D350   -    IF(AND(CB$14>$C350,CB$14-$C350<$C$5),OFFSET(Input!$BA350,0,CB$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX350,0)  +   CB350-IF(AND($B350<CC$14,CC$14-$B350<$C$5),OFFSET(Input!$BA350,0,CC$14-$B350-1),0)\n+IF(AND(CC$14>$B350,$C350>$B350,CC$14-$B350<$C$5),OFFSET(Input!$BA350,0,CC$14-$B350-1),0)*$D350   -    IF(AND(CC$14>$C350,CC$14-$C350<$C$5),OFFSET(Input!$BA350,0,CC$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY350,0)  +   CC350-IF(AND($B350<CD$14,CD$14-$B350<$C$5),OFFSET(Input!$BA350,0,CD$14-$B350-1),0)\n+IF(AND(CD$14>$B350,$C350>$B350,CD$14-$B350<$C$5),OFFSET(Input!$BA350,0,CD$14-$B350-1),0)*$D350   -    IF(AND(CD$14>$C350,CD$14-$C350<$C$5),OFFSET(Input!$BA350,0,CD$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ350,0)  +   CD350-IF(AND($B350<CE$14,CE$14-$B350<$C$5),OFFSET(Input!$BA350,0,CE$14-$B350-1),0)\n+IF(AND(CE$14>$B350,$C350>$B350,CE$14-$B350<$C$5),OFFSET(Input!$BA350,0,CE$14-$B350-1),0)*$D350   -    IF(AND(CE$14>$C350,CE$14-$C350<$C$5),OFFSET(Input!$BA350,0,CE$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA350,0)  +   CE350-IF(AND($B350<CF$14,CF$14-$B350<$C$5),OFFSET(Input!$BA350,0,CF$14-$B350-1),0)\n+IF(AND(CF$14>$B350,$C350>$B350,CF$14-$B350<$C$5),OFFSET(Input!$BA350,0,CF$14-$B350-1),0)*$D350   -    IF(AND(CF$14>$C350,CF$14-$C350<$C$5),OFFSET(Input!$BA350,0,CF$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB350,0)  +   CF350-IF(AND($B350<CG$14,CG$14-$B350<$C$5),OFFSET(Input!$BA350,0,CG$14-$B350-1),0)\n+IF(AND(CG$14>$B350,$C350>$B350,CG$14-$B350<$C$5),OFFSET(Input!$BA350,0,CG$14-$B350-1),0)*$D350   -    IF(AND(CG$14>$C350,CG$14-$C350<$C$5),OFFSET(Input!$BA350,0,CG$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC350,0)  +   CG350-IF(AND($B350<CH$14,CH$14-$B350<$C$5),OFFSET(Input!$BA350,0,CH$14-$B350-1),0)\n+IF(AND(CH$14>$B350,$C350>$B350,CH$14-$B350<$C$5),OFFSET(Input!$BA350,0,CH$14-$B350-1),0)*$D350   -    IF(AND(CH$14>$C350,CH$14-$C350<$C$5),OFFSET(Input!$BA350,0,CH$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED350,0)  +   CH350-IF(AND($B350<CI$14,CI$14-$B350<$C$5),OFFSET(Input!$BA350,0,CI$14-$B350-1),0)\n+IF(AND(CI$14>$B350,$C350>$B350,CI$14-$B350<$C$5),OFFSET(Input!$BA350,0,CI$14-$B350-1),0)*$D350   -    IF(AND(CI$14>$C350,CI$14-$C350<$C$5),OFFSET(Input!$BA350,0,CI$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE350,0)  +   CI350-IF(AND($B350<CJ$14,CJ$14-$B350<$C$5),OFFSET(Input!$BA350,0,CJ$14-$B350-1),0)\n+IF(AND(CJ$14>$B350,$C350>$B350,CJ$14-$B350<$C$5),OFFSET(Input!$BA350,0,CJ$14-$B350-1),0)*$D350   -    IF(AND(CJ$14>$C350,CJ$14-$C350<$C$5),OFFSET(Input!$BA350,0,CJ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF350,0)  +   CJ350-IF(AND($B350<CK$14,CK$14-$B350<$C$5),OFFSET(Input!$BA350,0,CK$14-$B350-1),0)\n+IF(AND(CK$14>$B350,$C350>$B350,CK$14-$B350<$C$5),OFFSET(Input!$BA350,0,CK$14-$B350-1),0)*$D350   -    IF(AND(CK$14>$C350,CK$14-$C350<$C$5),OFFSET(Input!$BA350,0,CK$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG350,0)  +   CK350-IF(AND($B350<CL$14,CL$14-$B350<$C$5),OFFSET(Input!$BA350,0,CL$14-$B350-1),0)\n+IF(AND(CL$14>$B350,$C350>$B350,CL$14-$B350<$C$5),OFFSET(Input!$BA350,0,CL$14-$B350-1),0)*$D350   -    IF(AND(CL$14>$C350,CL$14-$C350<$C$5),OFFSET(Input!$BA350,0,CL$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH350,0)  +   CL350-IF(AND($B350<CM$14,CM$14-$B350<$C$5),OFFSET(Input!$BA350,0,CM$14-$B350-1),0)\n+IF(AND(CM$14>$B350,$C350>$B350,CM$14-$B350<$C$5),OFFSET(Input!$BA350,0,CM$14-$B350-1),0)*$D350   -    IF(AND(CM$14>$C350,CM$14-$C350<$C$5),OFFSET(Input!$BA350,0,CM$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI350,0)  +   CM350-IF(AND($B350<CN$14,CN$14-$B350<$C$5),OFFSET(Input!$BA350,0,CN$14-$B350-1),0)\n+IF(AND(CN$14>$B350,$C350>$B350,CN$14-$B350<$C$5),OFFSET(Input!$BA350,0,CN$14-$B350-1),0)*$D350   -    IF(AND(CN$14>$C350,CN$14-$C350<$C$5),OFFSET(Input!$BA350,0,CN$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ350,0)  +   CN350-IF(AND($B350<CO$14,CO$14-$B350<$C$5),OFFSET(Input!$BA350,0,CO$14-$B350-1),0)\n+IF(AND(CO$14>$B350,$C350>$B350,CO$14-$B350<$C$5),OFFSET(Input!$BA350,0,CO$14-$B350-1),0)*$D350   -    IF(AND(CO$14>$C350,CO$14-$C350<$C$5),OFFSET(Input!$BA350,0,CO$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK350,0)  +   CO350-IF(AND($B350<CP$14,CP$14-$B350<$C$5),OFFSET(Input!$BA350,0,CP$14-$B350-1),0)\n+IF(AND(CP$14>$B350,$C350>$B350,CP$14-$B350<$C$5),OFFSET(Input!$BA350,0,CP$14-$B350-1),0)*$D350   -    IF(AND(CP$14>$C350,CP$14-$C350<$C$5),OFFSET(Input!$BA350,0,CP$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL350,0)  +   CP350-IF(AND($B350<CQ$14,CQ$14-$B350<$C$5),OFFSET(Input!$BA350,0,CQ$14-$B350-1),0)\n+IF(AND(CQ$14>$B350,$C350>$B350,CQ$14-$B350<$C$5),OFFSET(Input!$BA350,0,CQ$14-$B350-1),0)*$D350   -    IF(AND(CQ$14>$C350,CQ$14-$C350<$C$5),OFFSET(Input!$BA350,0,CQ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM350,0)  +   CQ350-IF(AND($B350<CR$14,CR$14-$B350<$C$5),OFFSET(Input!$BA350,0,CR$14-$B350-1),0)\n+IF(AND(CR$14>$B350,$C350>$B350,CR$14-$B350<$C$5),OFFSET(Input!$BA350,0,CR$14-$B350-1),0)*$D350   -    IF(AND(CR$14>$C350,CR$14-$C350<$C$5),OFFSET(Input!$BA350,0,CR$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN350,0)  +   CR350-IF(AND($B350<CS$14,CS$14-$B350<$C$5),OFFSET(Input!$BA350,0,CS$14-$B350-1),0)\n+IF(AND(CS$14>$B350,$C350>$B350,CS$14-$B350<$C$5),OFFSET(Input!$BA350,0,CS$14-$B350-1),0)*$D350   -    IF(AND(CS$14>$C350,CS$14-$C350<$C$5),OFFSET(Input!$BA350,0,CS$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO350,0)  +   CS350-IF(AND($B350<CT$14,CT$14-$B350<$C$5),OFFSET(Input!$BA350,0,CT$14-$B350-1),0)\n+IF(AND(CT$14>$B350,$C350>$B350,CT$14-$B350<$C$5),OFFSET(Input!$BA350,0,CT$14-$B350-1),0)*$D350   -    IF(AND(CT$14>$C350,CT$14-$C350<$C$5),OFFSET(Input!$BA350,0,CT$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP350,0)  +   CT350-IF(AND($B350<CU$14,CU$14-$B350<$C$5),OFFSET(Input!$BA350,0,CU$14-$B350-1),0)\n+IF(AND(CU$14>$B350,$C350>$B350,CU$14-$B350<$C$5),OFFSET(Input!$BA350,0,CU$14-$B350-1),0)*$D350   -    IF(AND(CU$14>$C350,CU$14-$C350<$C$5),OFFSET(Input!$BA350,0,CU$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ350,0)  +   CU350-IF(AND($B350<CV$14,CV$14-$B350<$C$5),OFFSET(Input!$BA350,0,CV$14-$B350-1),0)\n+IF(AND(CV$14>$B350,$C350>$B350,CV$14-$B350<$C$5),OFFSET(Input!$BA350,0,CV$14-$B350-1),0)*$D350   -    IF(AND(CV$14>$C350,CV$14-$C350<$C$5),OFFSET(Input!$BA350,0,CV$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER350,0)  +   CV350-IF(AND($B350<CW$14,CW$14-$B350<$C$5),OFFSET(Input!$BA350,0,CW$14-$B350-1),0)\n+IF(AND(CW$14>$B350,$C350>$B350,CW$14-$B350<$C$5),OFFSET(Input!$BA350,0,CW$14-$B350-1),0)*$D350   -    IF(AND(CW$14>$C350,CW$14-$C350<$C$5),OFFSET(Input!$BA350,0,CW$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES350,0)  +   CW350-IF(AND($B350<CX$14,CX$14-$B350<$C$5),OFFSET(Input!$BA350,0,CX$14-$B350-1),0)\n+IF(AND(CX$14>$B350,$C350>$B350,CX$14-$B350<$C$5),OFFSET(Input!$BA350,0,CX$14-$B350-1),0)*$D350   -    IF(AND(CX$14>$C350,CX$14-$C350<$C$5),OFFSET(Input!$BA350,0,CX$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET350,0)  +   CX350-IF(AND($B350<CY$14,CY$14-$B350<$C$5),OFFSET(Input!$BA350,0,CY$14-$B350-1),0)\n+IF(AND(CY$14>$B350,$C350>$B350,CY$14-$B350<$C$5),OFFSET(Input!$BA350,0,CY$14-$B350-1),0)*$D350   -    IF(AND(CY$14>$C350,CY$14-$C350<$C$5),OFFSET(Input!$BA350,0,CY$14-$C350-1),0)*$D350","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU350,0)  +   CY350-IF(AND($B350<CZ$14,CZ$14-$B350<$C$5),OFFSET(Input!$BA350,0,CZ$14-$B350-1),0)\n+IF(AND(CZ$14>$B350,$C350>$B350,CZ$14-$B350<$C$5),OFFSET(Input!$BA350,0,CZ$14-$B350-1),0)*$D350   -    IF(AND(CZ$14>$C350,CZ$14-$C350<$C$5),OFFSET(Input!$BA350,0,CZ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV350,0)  +   CZ350-IF(AND($B350<DA$14,DA$14-$B350<$C$5),OFFSET(Input!$BA350,0,DA$14-$B350-1),0)\n+IF(AND(DA$14>$B350,$C350>$B350,DA$14-$B350<$C$5),OFFSET(Input!$BA350,0,DA$14-$B350-1),0)*$D350   -    IF(AND(DA$14>$C350,DA$14-$C350<$C$5),OFFSET(Input!$BA350,0,DA$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW350,0)  +   DA350-IF(AND($B350<DB$14,DB$14-$B350<$C$5),OFFSET(Input!$BA350,0,DB$14-$B350-1),0)\n+IF(AND(DB$14>$B350,$C350>$B350,DB$14-$B350<$C$5),OFFSET(Input!$BA350,0,DB$14-$B350-1),0)*$D350   -    IF(AND(DB$14>$C350,DB$14-$C350<$C$5),OFFSET(Input!$BA350,0,DB$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX350,0)  +   DB350-IF(AND($B350<DC$14,DC$14-$B350<$C$5),OFFSET(Input!$BA350,0,DC$14-$B350-1),0)\n+IF(AND(DC$14>$B350,$C350>$B350,DC$14-$B350<$C$5),OFFSET(Input!$BA350,0,DC$14-$B350-1),0)*$D350   -    IF(AND(DC$14>$C350,DC$14-$C350<$C$5),OFFSET(Input!$BA350,0,DC$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY350,0)  +   DC350-IF(AND($B350<DD$14,DD$14-$B350<$C$5),OFFSET(Input!$BA350,0,DD$14-$B350-1),0)\n+IF(AND(DD$14>$B350,$C350>$B350,DD$14-$B350<$C$5),OFFSET(Input!$BA350,0,DD$14-$B350-1),0)*$D350   -    IF(AND(DD$14>$C350,DD$14-$C350<$C$5),OFFSET(Input!$BA350,0,DD$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ350,0)  +   DD350-IF(AND($B350<DE$14,DE$14-$B350<$C$5),OFFSET(Input!$BA350,0,DE$14-$B350-1),0)\n+IF(AND(DE$14>$B350,$C350>$B350,DE$14-$B350<$C$5),OFFSET(Input!$BA350,0,DE$14-$B350-1),0)*$D350   -    IF(AND(DE$14>$C350,DE$14-$C350<$C$5),OFFSET(Input!$BA350,0,DE$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA350,0)  +   DE350-IF(AND($B350<DF$14,DF$14-$B350<$C$5),OFFSET(Input!$BA350,0,DF$14-$B350-1),0)\n+IF(AND(DF$14>$B350,$C350>$B350,DF$14-$B350<$C$5),OFFSET(Input!$BA350,0,DF$14-$B350-1),0)*$D350   -    IF(AND(DF$14>$C350,DF$14-$C350<$C$5),OFFSET(Input!$BA350,0,DF$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB350,0)  +   DF350-IF(AND($B350<DG$14,DG$14-$B350<$C$5),OFFSET(Input!$BA350,0,DG$14-$B350-1),0)\n+IF(AND(DG$14>$B350,$C350>$B350,DG$14-$B350<$C$5),OFFSET(Input!$BA350,0,DG$14-$B350-1),0)*$D350   -    IF(AND(DG$14>$C350,DG$14-$C350<$C$5),OFFSET(Input!$BA350,0,DG$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC350,0)  +   DG350-IF(AND($B350<DH$14,DH$14-$B350<$C$5),OFFSET(Input!$BA350,0,DH$14-$B350-1),0)\n+IF(AND(DH$14>$B350,$C350>$B350,DH$14-$B350<$C$5),OFFSET(Input!$BA350,0,DH$14-$B350-1),0)*$D350   -    IF(AND(DH$14>$C350,DH$14-$C350<$C$5),OFFSET(Input!$BA350,0,DH$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD350,0)  +   DH350-IF(AND($B350<DI$14,DI$14-$B350<$C$5),OFFSET(Input!$BA350,0,DI$14-$B350-1),0)\n+IF(AND(DI$14>$B350,$C350>$B350,DI$14-$B350<$C$5),OFFSET(Input!$BA350,0,DI$14-$B350-1),0)*$D350   -    IF(AND(DI$14>$C350,DI$14-$C350<$C$5),OFFSET(Input!$BA350,0,DI$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE350,0)  +   DI350-IF(AND($B350<DJ$14,DJ$14-$B350<$C$5),OFFSET(Input!$BA350,0,DJ$14-$B350-1),0)\n+IF(AND(DJ$14>$B350,$C350>$B350,DJ$14-$B350<$C$5),OFFSET(Input!$BA350,0,DJ$14-$B350-1),0)*$D350   -    IF(AND(DJ$14>$C350,DJ$14-$C350<$C$5),OFFSET(Input!$BA350,0,DJ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF350,0)  +   DJ350-IF(AND($B350<DK$14,DK$14-$B350<$C$5),OFFSET(Input!$BA350,0,DK$14-$B350-1),0)\n+IF(AND(DK$14>$B350,$C350>$B350,DK$14-$B350<$C$5),OFFSET(Input!$BA350,0,DK$14-$B350-1),0)*$D350   -    IF(AND(DK$14>$C350,DK$14-$C350<$C$5),OFFSET(Input!$BA350,0,DK$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG350,0)  +   DK350-IF(AND($B350<DL$14,DL$14-$B350<$C$5),OFFSET(Input!$BA350,0,DL$14-$B350-1),0)\n+IF(AND(DL$14>$B350,$C350>$B350,DL$14-$B350<$C$5),OFFSET(Input!$BA350,0,DL$14-$B350-1),0)*$D350   -    IF(AND(DL$14>$C350,DL$14-$C350<$C$5),OFFSET(Input!$BA350,0,DL$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH350,0)  +   DL350-IF(AND($B350<DM$14,DM$14-$B350<$C$5),OFFSET(Input!$BA350,0,DM$14-$B350-1),0)\n+IF(AND(DM$14>$B350,$C350>$B350,DM$14-$B350<$C$5),OFFSET(Input!$BA350,0,DM$14-$B350-1),0)*$D350   -    IF(AND(DM$14>$C350,DM$14-$C350<$C$5),OFFSET(Input!$BA350,0,DM$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI350,0)  +   DM350-IF(AND($B350<DN$14,DN$14-$B350<$C$5),OFFSET(Input!$BA350,0,DN$14-$B350-1),0)\n+IF(AND(DN$14>$B350,$C350>$B350,DN$14-$B350<$C$5),OFFSET(Input!$BA350,0,DN$14-$B350-1),0)*$D350   -    IF(AND(DN$14>$C350,DN$14-$C350<$C$5),OFFSET(Input!$BA350,0,DN$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ350,0)  +   DN350-IF(AND($B350<DO$14,DO$14-$B350<$C$5),OFFSET(Input!$BA350,0,DO$14-$B350-1),0)\n+IF(AND(DO$14>$B350,$C350>$B350,DO$14-$B350<$C$5),OFFSET(Input!$BA350,0,DO$14-$B350-1),0)*$D350   -    IF(AND(DO$14>$C350,DO$14-$C350<$C$5),OFFSET(Input!$BA350,0,DO$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK350,0)  +   DO350-IF(AND($B350<DP$14,DP$14-$B350<$C$5),OFFSET(Input!$BA350,0,DP$14-$B350-1),0)\n+IF(AND(DP$14>$B350,$C350>$B350,DP$14-$B350<$C$5),OFFSET(Input!$BA350,0,DP$14-$B350-1),0)*$D350   -    IF(AND(DP$14>$C350,DP$14-$C350<$C$5),OFFSET(Input!$BA350,0,DP$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL350,0)  +   DP350-IF(AND($B350<DQ$14,DQ$14-$B350<$C$5),OFFSET(Input!$BA350,0,DQ$14-$B350-1),0)\n+IF(AND(DQ$14>$B350,$C350>$B350,DQ$14-$B350<$C$5),OFFSET(Input!$BA350,0,DQ$14-$B350-1),0)*$D350   -    IF(AND(DQ$14>$C350,DQ$14-$C350<$C$5),OFFSET(Input!$BA350,0,DQ$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM350,0)  +   DQ350-IF(AND($B350<DR$14,DR$14-$B350<$C$5),OFFSET(Input!$BA350,0,DR$14-$B350-1),0)\n+IF(AND(DR$14>$B350,$C350>$B350,DR$14-$B350<$C$5),OFFSET(Input!$BA350,0,DR$14-$B350-1),0)*$D350   -    IF(AND(DR$14>$C350,DR$14-$C350<$C$5),OFFSET(Input!$BA350,0,DR$14-$C350-1),0)*$D350","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN350,0)  +   DR350-IF(AND($B350<DS$14,DS$14-$B350<$C$5),OFFSET(Input!$BA350,0,DS$14-$B350-1),0)\n+IF(AND(DS$14>$B350,$C350>$B350,DS$14-$B350<$C$5),OFFSET(Input!$BA350,0,DS$14-$B350-1),0)*$D350   -    IF(AND(DS$14>$C350,DS$14-$C350<$C$5),OFFSET(Input!$BA350,0,DS$14-$C350-1),0)*$D350","v":0}]
[{"$f":"Calcs!A404","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E404),1,Calcs!E404)*Periods,0)","v":0},{"$f":"ROUND(MAX(B404,Input!Z404*Periods),0)","v":0},{"$f":"IF(Calcs!DY404>Calcs!DZ404,IF(Input!R404<>0,Input!AC404/Input!R404,0),IF(Input!V404<>0,Input!AE404/Input!V404,0))","v":0},null,{"$f":"Input!BA404","v":0},{"$f":"IF(G$14<=$C$5,Input!BB404,0)  +   F404-IF(AND($B404<G$14,G$14-$B404<$C$5),OFFSET(Input!$BA404,0,G$14-$B404-1),0)\n+IF(AND(G$14>$B404,$C404>$B404,G$14-$B404<$C$5),OFFSET(Input!$BA404,0,G$14-$B404-1),0)*$D404   -    IF(AND(G$14>$C404,G$14-$C404<$C$5),OFFSET(Input!$BA404,0,G$14-$C404-1),0)*$D404","v":0},{"$f":"IF(H$14<=$C$5,Input!BC404,0)  +   G404-IF(AND($B404<H$14,H$14-$B404<$C$5),OFFSET(Input!$BA404,0,H$14-$B404-1),0)\n+IF(AND(H$14>$B404,$C404>$B404,H$14-$B404<$C$5),OFFSET(Input!$BA404,0,H$14-$B404-1),0)*$D404   -    IF(AND(H$14>$C404,H$14-$C404<$C$5),OFFSET(Input!$BA404,0,H$14-$C404-1),0)*$D404","v":0},{"$f":"IF(I$14<=$C$5,Input!BD404,0)  +   H404-IF(AND($B404<I$14,I$14-$B404<$C$5),OFFSET(Input!$BA404,0,I$14-$B404-1),0)\n+IF(AND(I$14>$B404,$C404>$B404,I$14-$B404<$C$5),OFFSET(Input!$BA404,0,I$14-$B404-1),0)*$D404   -    IF(AND(I$14>$C404,I$14-$C404<$C$5),OFFSET(Input!$BA404,0,I$14-$C404-1),0)*$D404","v":0},{"$f":"IF(J$14<=$C$5,Input!BE404,0)  +   I404-IF(AND($B404<J$14,J$14-$B404<$C$5),OFFSET(Input!$BA404,0,J$14-$B404-1),0)\n+IF(AND(J$14>$B404,$C404>$B404,J$14-$B404<$C$5),OFFSET(Input!$BA404,0,J$14-$B404-1),0)*$D404   -    IF(AND(J$14>$C404,J$14-$C404<$C$5),OFFSET(Input!$BA404,0,J$14-$C404-1),0)*$D404","v":0},{"$f":"IF(K$14<=$C$5,Input!BF404,0)  +   J404-IF(AND($B404<K$14,K$14-$B404<$C$5),OFFSET(Input!$BA404,0,K$14-$B404-1),0)\n+IF(AND(K$14>$B404,$C404>$B404,K$14-$B404<$C$5),OFFSET(Input!$BA404,0,K$14-$B404-1),0)*$D404   -    IF(AND(K$14>$C404,K$14-$C404<$C$5),OFFSET(Input!$BA404,0,K$14-$C404-1),0)*$D404","v":0},{"$f":"IF(L$14<=$C$5,Input!BG404,0)  +   K404-IF(AND($B404<L$14,L$14-$B404<$C$5),OFFSET(Input!$BA404,0,L$14-$B404-1),0)\n+IF(AND(L$14>$B404,$C404>$B404,L$14-$B404<$C$5),OFFSET(Input!$BA404,0,L$14-$B404-1),0)*$D404   -    IF(AND(L$14>$C404,L$14-$C404<$C$5),OFFSET(Input!$BA404,0,L$14-$C404-1),0)*$D404","v":0},{"$f":"IF(M$14<=$C$5,Input!BH404,0)  +   L404-IF(AND($B404<M$14,M$14-$B404<$C$5),OFFSET(Input!$BA404,0,M$14-$B404-1),0)\n+IF(AND(M$14>$B404,$C404>$B404,M$14-$B404<$C$5),OFFSET(Input!$BA404,0,M$14-$B404-1),0)*$D404   -    IF(AND(M$14>$C404,M$14-$C404<$C$5),OFFSET(Input!$BA404,0,M$14-$C404-1),0)*$D404","v":0},{"$f":"IF(N$14<=$C$5,Input!BI404,0)  +   M404-IF(AND($B404<N$14,N$14-$B404<$C$5),OFFSET(Input!$BA404,0,N$14-$B404-1),0)\n+IF(AND(N$14>$B404,$C404>$B404,N$14-$B404<$C$5),OFFSET(Input!$BA404,0,N$14-$B404-1),0)*$D404   -    IF(AND(N$14>$C404,N$14-$C404<$C$5),OFFSET(Input!$BA404,0,N$14-$C404-1),0)*$D404","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ404,0)  +   N404-IF(AND($B404<O$14,O$14-$B404<$C$5),OFFSET(Input!$BA404,0,O$14-$B404-1),0)\n+IF(AND(O$14>$B404,$C404>$B404,O$14-$B404<$C$5),OFFSET(Input!$BA404,0,O$14-$B404-1),0)*$D404   -    IF(AND(O$14>$C404,O$14-$C404<$C$5),OFFSET(Input!$BA404,0,O$14-$C404-1),0)*$D404","v":0},{"$f":"IF(P$14<=$C$5,Input!BK404,0)  +   O404-IF(AND($B404<P$14,P$14-$B404<$C$5),OFFSET(Input!$BA404,0,P$14-$B404-1),0)\n+IF(AND(P$14>$B404,$C404>$B404,P$14-$B404<$C$5),OFFSET(Input!$BA404,0,P$14-$B404-1),0)*$D404   -    IF(AND(P$14>$C404,P$14-$C404<$C$5),OFFSET(Input!$BA404,0,P$14-$C404-1),0)*$D404","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL404,0)  +   P404-IF(AND($B404<Q$14,Q$14-$B404<$C$5),OFFSET(Input!$BA404,0,Q$14-$B404-1),0)\n+IF(AND(Q$14>$B404,$C404>$B404,Q$14-$B404<$C$5),OFFSET(Input!$BA404,0,Q$14-$B404-1),0)*$D404   -    IF(AND(Q$14>$C404,Q$14-$C404<$C$5),OFFSET(Input!$BA404,0,Q$14-$C404-1),0)*$D404","v":0},{"$f":"IF(R$14<=$C$5,Input!BM404,0)  +   Q404-IF(AND($B404<R$14,R$14-$B404<$C$5),OFFSET(Input!$BA404,0,R$14-$B404-1),0)\n+IF(AND(R$14>$B404,$C404>$B404,R$14-$B404<$C$5),OFFSET(Input!$BA404,0,R$14-$B404-1),0)*$D404   -    IF(AND(R$14>$C404,R$14-$C404<$C$5),OFFSET(Input!$BA404,0,R$14-$C404-1),0)*$D404","v":0},{"$f":"IF(S$14<=$C$5,Input!BN404,0)  +   R404-IF(AND($B404<S$14,S$14-$B404<$C$5),OFFSET(Input!$BA404,0,S$14-$B404-1),0)\n+IF(AND(S$14>$B404,$C404>$B404,S$14-$B404<$C$5),OFFSET(Input!$BA404,0,S$14-$B404-1),0)*$D404   -    IF(AND(S$14>$C404,S$14-$C404<$C$5),OFFSET(Input!$BA404,0,S$14-$C404-1),0)*$D404","v":0},{"$f":"IF(T$14<=$C$5,Input!BO404,0)  +   S404-IF(AND($B404<T$14,T$14-$B404<$C$5),OFFSET(Input!$BA404,0,T$14-$B404-1),0)\n+IF(AND(T$14>$B404,$C404>$B404,T$14-$B404<$C$5),OFFSET(Input!$BA404,0,T$14-$B404-1),0)*$D404   -    IF(AND(T$14>$C404,T$14-$C404<$C$5),OFFSET(Input!$BA404,0,T$14-$C404-1),0)*$D404","v":0},{"$f":"IF(U$14<=$C$5,Input!BP404,0)  +   T404-IF(AND($B404<U$14,U$14-$B404<$C$5),OFFSET(Input!$BA404,0,U$14-$B404-1),0)\n+IF(AND(U$14>$B404,$C404>$B404,U$14-$B404<$C$5),OFFSET(Input!$BA404,0,U$14-$B404-1),0)*$D404   -    IF(AND(U$14>$C404,U$14-$C404<$C$5),OFFSET(Input!$BA404,0,U$14-$C404-1),0)*$D404","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ404,0)  +   U404-IF(AND($B404<V$14,V$14-$B404<$C$5),OFFSET(Input!$BA404,0,V$14-$B404-1),0)\n+IF(AND(V$14>$B404,$C404>$B404,V$14-$B404<$C$5),OFFSET(Input!$BA404,0,V$14-$B404-1),0)*$D404   -    IF(AND(V$14>$C404,V$14-$C404<$C$5),OFFSET(Input!$BA404,0,V$14-$C404-1),0)*$D404","v":0},{"$f":"IF(W$14<=$C$5,Input!BR404,0)  +   V404-IF(AND($B404<W$14,W$14-$B404<$C$5),OFFSET(Input!$BA404,0,W$14-$B404-1),0)\n+IF(AND(W$14>$B404,$C404>$B404,W$14-$B404<$C$5),OFFSET(Input!$BA404,0,W$14-$B404-1),0)*$D404   -    IF(AND(W$14>$C404,W$14-$C404<$C$5),OFFSET(Input!$BA404,0,W$14-$C404-1),0)*$D404","v":0},{"$f":"IF(X$14<=$C$5,Input!BS404,0)  +   W404-IF(AND($B404<X$14,X$14-$B404<$C$5),OFFSET(Input!$BA404,0,X$14-$B404-1),0)\n+IF(AND(X$14>$B404,$C404>$B404,X$14-$B404<$C$5),OFFSET(Input!$BA404,0,X$14-$B404-1),0)*$D404   -    IF(AND(X$14>$C404,X$14-$C404<$C$5),OFFSET(Input!$BA404,0,X$14-$C404-1),0)*$D404","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT404,0)  +   X404-IF(AND($B404<Y$14,Y$14-$B404<$C$5),OFFSET(Input!$BA404,0,Y$14-$B404-1),0)\n+IF(AND(Y$14>$B404,$C404>$B404,Y$14-$B404<$C$5),OFFSET(Input!$BA404,0,Y$14-$B404-1),0)*$D404   -    IF(AND(Y$14>$C404,Y$14-$C404<$C$5),OFFSET(Input!$BA404,0,Y$14-$C404-1),0)*$D404","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU404,0)  +   Y404-IF(AND($B404<Z$14,Z$14-$B404<$C$5),OFFSET(Input!$BA404,0,Z$14-$B404-1),0)\n+IF(AND(Z$14>$B404,$C404>$B404,Z$14-$B404<$C$5),OFFSET(Input!$BA404,0,Z$14-$B404-1),0)*$D404   -    IF(AND(Z$14>$C404,Z$14-$C404<$C$5),OFFSET(Input!$BA404,0,Z$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV404,0)  +   Z404-IF(AND($B404<AA$14,AA$14-$B404<$C$5),OFFSET(Input!$BA404,0,AA$14-$B404-1),0)\n+IF(AND(AA$14>$B404,$C404>$B404,AA$14-$B404<$C$5),OFFSET(Input!$BA404,0,AA$14-$B404-1),0)*$D404   -    IF(AND(AA$14>$C404,AA$14-$C404<$C$5),OFFSET(Input!$BA404,0,AA$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW404,0)  +   AA404-IF(AND($B404<AB$14,AB$14-$B404<$C$5),OFFSET(Input!$BA404,0,AB$14-$B404-1),0)\n+IF(AND(AB$14>$B404,$C404>$B404,AB$14-$B404<$C$5),OFFSET(Input!$BA404,0,AB$14-$B404-1),0)*$D404   -    IF(AND(AB$14>$C404,AB$14-$C404<$C$5),OFFSET(Input!$BA404,0,AB$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX404,0)  +   AB404-IF(AND($B404<AC$14,AC$14-$B404<$C$5),OFFSET(Input!$BA404,0,AC$14-$B404-1),0)\n+IF(AND(AC$14>$B404,$C404>$B404,AC$14-$B404<$C$5),OFFSET(Input!$BA404,0,AC$14-$B404-1),0)*$D404   -    IF(AND(AC$14>$C404,AC$14-$C404<$C$5),OFFSET(Input!$BA404,0,AC$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY404,0)  +   AC404-IF(AND($B404<AD$14,AD$14-$B404<$C$5),OFFSET(Input!$BA404,0,AD$14-$B404-1),0)\n+IF(AND(AD$14>$B404,$C404>$B404,AD$14-$B404<$C$5),OFFSET(Input!$BA404,0,AD$14-$B404-1),0)*$D404   -    IF(AND(AD$14>$C404,AD$14-$C404<$C$5),OFFSET(Input!$BA404,0,AD$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ404,0)  +   AD404-IF(AND($B404<AE$14,AE$14-$B404<$C$5),OFFSET(Input!$BA404,0,AE$14-$B404-1),0)\n+IF(AND(AE$14>$B404,$C404>$B404,AE$14-$B404<$C$5),OFFSET(Input!$BA404,0,AE$14-$B404-1),0)*$D404   -    IF(AND(AE$14>$C404,AE$14-$C404<$C$5),OFFSET(Input!$BA404,0,AE$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA404,0)  +   AE404-IF(AND($B404<AF$14,AF$14-$B404<$C$5),OFFSET(Input!$BA404,0,AF$14-$B404-1),0)\n+IF(AND(AF$14>$B404,$C404>$B404,AF$14-$B404<$C$5),OFFSET(Input!$BA404,0,AF$14-$B404-1),0)*$D404   -    IF(AND(AF$14>$C404,AF$14-$C404<$C$5),OFFSET(Input!$BA404,0,AF$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB404,0)  +   AF404-IF(AND($B404<AG$14,AG$14-$B404<$C$5),OFFSET(Input!$BA404,0,AG$14-$B404-1),0)\n+IF(AND(AG$14>$B404,$C404>$B404,AG$14-$B404<$C$5),OFFSET(Input!$BA404,0,AG$14-$B404-1),0)*$D404   -    IF(AND(AG$14>$C404,AG$14-$C404<$C$5),OFFSET(Input!$BA404,0,AG$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC404,0)  +   AG404-IF(AND($B404<AH$14,AH$14-$B404<$C$5),OFFSET(Input!$BA404,0,AH$14-$B404-1),0)\n+IF(AND(AH$14>$B404,$C404>$B404,AH$14-$B404<$C$5),OFFSET(Input!$BA404,0,AH$14-$B404-1),0)*$D404   -    IF(AND(AH$14>$C404,AH$14-$C404<$C$5),OFFSET(Input!$BA404,0,AH$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD404,0)  +   AH404-IF(AND($B404<AI$14,AI$14-$B404<$C$5),OFFSET(Input!$BA404,0,AI$14-$B404-1),0)\n+IF(AND(AI$14>$B404,$C404>$B404,AI$14-$B404<$C$5),OFFSET(Input!$BA404,0,AI$14-$B404-1),0)*$D404   -    IF(AND(AI$14>$C404,AI$14-$C404<$C$5),OFFSET(Input!$BA404,0,AI$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE404,0)  +   AI404-IF(AND($B404<AJ$14,AJ$14-$B404<$C$5),OFFSET(Input!$BA404,0,AJ$14-$B404-1),0)\n+IF(AND(AJ$14>$B404,$C404>$B404,AJ$14-$B404<$C$5),OFFSET(Input!$BA404,0,AJ$14-$B404-1),0)*$D404   -    IF(AND(AJ$14>$C404,AJ$14-$C404<$C$5),OFFSET(Input!$BA404,0,AJ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF404,0)  +   AJ404-IF(AND($B404<AK$14,AK$14-$B404<$C$5),OFFSET(Input!$BA404,0,AK$14-$B404-1),0)\n+IF(AND(AK$14>$B404,$C404>$B404,AK$14-$B404<$C$5),OFFSET(Input!$BA404,0,AK$14-$B404-1),0)*$D404   -    IF(AND(AK$14>$C404,AK$14-$C404<$C$5),OFFSET(Input!$BA404,0,AK$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG404,0)  +   AK404-IF(AND($B404<AL$14,AL$14-$B404<$C$5),OFFSET(Input!$BA404,0,AL$14-$B404-1),0)\n+IF(AND(AL$14>$B404,$C404>$B404,AL$14-$B404<$C$5),OFFSET(Input!$BA404,0,AL$14-$B404-1),0)*$D404   -    IF(AND(AL$14>$C404,AL$14-$C404<$C$5),OFFSET(Input!$BA404,0,AL$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH404,0)  +   AL404-IF(AND($B404<AM$14,AM$14-$B404<$C$5),OFFSET(Input!$BA404,0,AM$14-$B404-1),0)\n+IF(AND(AM$14>$B404,$C404>$B404,AM$14-$B404<$C$5),OFFSET(Input!$BA404,0,AM$14-$B404-1),0)*$D404   -    IF(AND(AM$14>$C404,AM$14-$C404<$C$5),OFFSET(Input!$BA404,0,AM$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI404,0)  +   AM404-IF(AND($B404<AN$14,AN$14-$B404<$C$5),OFFSET(Input!$BA404,0,AN$14-$B404-1),0)\n+IF(AND(AN$14>$B404,$C404>$B404,AN$14-$B404<$C$5),OFFSET(Input!$BA404,0,AN$14-$B404-1),0)*$D404   -    IF(AND(AN$14>$C404,AN$14-$C404<$C$5),OFFSET(Input!$BA404,0,AN$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ404,0)  +   AN404-IF(AND($B404<AO$14,AO$14-$B404<$C$5),OFFSET(Input!$BA404,0,AO$14-$B404-1),0)\n+IF(AND(AO$14>$B404,$C404>$B404,AO$14-$B404<$C$5),OFFSET(Input!$BA404,0,AO$14-$B404-1),0)*$D404   -    IF(AND(AO$14>$C404,AO$14-$C404<$C$5),OFFSET(Input!$BA404,0,AO$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK404,0)  +   AO404-IF(AND($B404<AP$14,AP$14-$B404<$C$5),OFFSET(Input!$BA404,0,AP$14-$B404-1),0)\n+IF(AND(AP$14>$B404,$C404>$B404,AP$14-$B404<$C$5),OFFSET(Input!$BA404,0,AP$14-$B404-1),0)*$D404   -    IF(AND(AP$14>$C404,AP$14-$C404<$C$5),OFFSET(Input!$BA404,0,AP$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL404,0)  +   AP404-IF(AND($B404<AQ$14,AQ$14-$B404<$C$5),OFFSET(Input!$BA404,0,AQ$14-$B404-1),0)\n+IF(AND(AQ$14>$B404,$C404>$B404,AQ$14-$B404<$C$5),OFFSET(Input!$BA404,0,AQ$14-$B404-1),0)*$D404   -    IF(AND(AQ$14>$C404,AQ$14-$C404<$C$5),OFFSET(Input!$BA404,0,AQ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM404,0)  +   AQ404-IF(AND($B404<AR$14,AR$14-$B404<$C$5),OFFSET(Input!$BA404,0,AR$14-$B404-1),0)\n+IF(AND(AR$14>$B404,$C404>$B404,AR$14-$B404<$C$5),OFFSET(Input!$BA404,0,AR$14-$B404-1),0)*$D404   -    IF(AND(AR$14>$C404,AR$14-$C404<$C$5),OFFSET(Input!$BA404,0,AR$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN404,0)  +   AR404-IF(AND($B404<AS$14,AS$14-$B404<$C$5),OFFSET(Input!$BA404,0,AS$14-$B404-1),0)\n+IF(AND(AS$14>$B404,$C404>$B404,AS$14-$B404<$C$5),OFFSET(Input!$BA404,0,AS$14-$B404-1),0)*$D404   -    IF(AND(AS$14>$C404,AS$14-$C404<$C$5),OFFSET(Input!$BA404,0,AS$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO404,0)  +   AS404-IF(AND($B404<AT$14,AT$14-$B404<$C$5),OFFSET(Input!$BA404,0,AT$14-$B404-1),0)\n+IF(AND(AT$14>$B404,$C404>$B404,AT$14-$B404<$C$5),OFFSET(Input!$BA404,0,AT$14-$B404-1),0)*$D404   -    IF(AND(AT$14>$C404,AT$14-$C404<$C$5),OFFSET(Input!$BA404,0,AT$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP404,0)  +   AT404-IF(AND($B404<AU$14,AU$14-$B404<$C$5),OFFSET(Input!$BA404,0,AU$14-$B404-1),0)\n+IF(AND(AU$14>$B404,$C404>$B404,AU$14-$B404<$C$5),OFFSET(Input!$BA404,0,AU$14-$B404-1),0)*$D404   -    IF(AND(AU$14>$C404,AU$14-$C404<$C$5),OFFSET(Input!$BA404,0,AU$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ404,0)  +   AU404-IF(AND($B404<AV$14,AV$14-$B404<$C$5),OFFSET(Input!$BA404,0,AV$14-$B404-1),0)\n+IF(AND(AV$14>$B404,$C404>$B404,AV$14-$B404<$C$5),OFFSET(Input!$BA404,0,AV$14-$B404-1),0)*$D404   -    IF(AND(AV$14>$C404,AV$14-$C404<$C$5),OFFSET(Input!$BA404,0,AV$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR404,0)  +   AV404-IF(AND($B404<AW$14,AW$14-$B404<$C$5),OFFSET(Input!$BA404,0,AW$14-$B404-1),0)\n+IF(AND(AW$14>$B404,$C404>$B404,AW$14-$B404<$C$5),OFFSET(Input!$BA404,0,AW$14-$B404-1),0)*$D404   -    IF(AND(AW$14>$C404,AW$14-$C404<$C$5),OFFSET(Input!$BA404,0,AW$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS404,0)  +   AW404-IF(AND($B404<AX$14,AX$14-$B404<$C$5),OFFSET(Input!$BA404,0,AX$14-$B404-1),0)\n+IF(AND(AX$14>$B404,$C404>$B404,AX$14-$B404<$C$5),OFFSET(Input!$BA404,0,AX$14-$B404-1),0)*$D404   -    IF(AND(AX$14>$C404,AX$14-$C404<$C$5),OFFSET(Input!$BA404,0,AX$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT404,0)  +   AX404-IF(AND($B404<AY$14,AY$14-$B404<$C$5),OFFSET(Input!$BA404,0,AY$14-$B404-1),0)\n+IF(AND(AY$14>$B404,$C404>$B404,AY$14-$B404<$C$5),OFFSET(Input!$BA404,0,AY$14-$B404-1),0)*$D404   -    IF(AND(AY$14>$C404,AY$14-$C404<$C$5),OFFSET(Input!$BA404,0,AY$14-$C404-1),0)*$D404","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU404,0)  +   AY404-IF(AND($B404<AZ$14,AZ$14-$B404<$C$5),OFFSET(Input!$BA404,0,AZ$14-$B404-1),0)\n+IF(AND(AZ$14>$B404,$C404>$B404,AZ$14-$B404<$C$5),OFFSET(Input!$BA404,0,AZ$14-$B404-1),0)*$D404   -    IF(AND(AZ$14>$C404,AZ$14-$C404<$C$5),OFFSET(Input!$BA404,0,AZ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV404,0)  +   AZ404-IF(AND($B404<BA$14,BA$14-$B404<$C$5),OFFSET(Input!$BA404,0,BA$14-$B404-1),0)\n+IF(AND(BA$14>$B404,$C404>$B404,BA$14-$B404<$C$5),OFFSET(Input!$BA404,0,BA$14-$B404-1),0)*$D404   -    IF(AND(BA$14>$C404,BA$14-$C404<$C$5),OFFSET(Input!$BA404,0,BA$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW404,0)  +   BA404-IF(AND($B404<BB$14,BB$14-$B404<$C$5),OFFSET(Input!$BA404,0,BB$14-$B404-1),0)\n+IF(AND(BB$14>$B404,$C404>$B404,BB$14-$B404<$C$5),OFFSET(Input!$BA404,0,BB$14-$B404-1),0)*$D404   -    IF(AND(BB$14>$C404,BB$14-$C404<$C$5),OFFSET(Input!$BA404,0,BB$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX404,0)  +   BB404-IF(AND($B404<BC$14,BC$14-$B404<$C$5),OFFSET(Input!$BA404,0,BC$14-$B404-1),0)\n+IF(AND(BC$14>$B404,$C404>$B404,BC$14-$B404<$C$5),OFFSET(Input!$BA404,0,BC$14-$B404-1),0)*$D404   -    IF(AND(BC$14>$C404,BC$14-$C404<$C$5),OFFSET(Input!$BA404,0,BC$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY404,0)  +   BC404-IF(AND($B404<BD$14,BD$14-$B404<$C$5),OFFSET(Input!$BA404,0,BD$14-$B404-1),0)\n+IF(AND(BD$14>$B404,$C404>$B404,BD$14-$B404<$C$5),OFFSET(Input!$BA404,0,BD$14-$B404-1),0)*$D404   -    IF(AND(BD$14>$C404,BD$14-$C404<$C$5),OFFSET(Input!$BA404,0,BD$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ404,0)  +   BD404-IF(AND($B404<BE$14,BE$14-$B404<$C$5),OFFSET(Input!$BA404,0,BE$14-$B404-1),0)\n+IF(AND(BE$14>$B404,$C404>$B404,BE$14-$B404<$C$5),OFFSET(Input!$BA404,0,BE$14-$B404-1),0)*$D404   -    IF(AND(BE$14>$C404,BE$14-$C404<$C$5),OFFSET(Input!$BA404,0,BE$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA404,0)  +   BE404-IF(AND($B404<BF$14,BF$14-$B404<$C$5),OFFSET(Input!$BA404,0,BF$14-$B404-1),0)\n+IF(AND(BF$14>$B404,$C404>$B404,BF$14-$B404<$C$5),OFFSET(Input!$BA404,0,BF$14-$B404-1),0)*$D404   -    IF(AND(BF$14>$C404,BF$14-$C404<$C$5),OFFSET(Input!$BA404,0,BF$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB404,0)  +   BF404-IF(AND($B404<BG$14,BG$14-$B404<$C$5),OFFSET(Input!$BA404,0,BG$14-$B404-1),0)\n+IF(AND(BG$14>$B404,$C404>$B404,BG$14-$B404<$C$5),OFFSET(Input!$BA404,0,BG$14-$B404-1),0)*$D404   -    IF(AND(BG$14>$C404,BG$14-$C404<$C$5),OFFSET(Input!$BA404,0,BG$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC404,0)  +   BG404-IF(AND($B404<BH$14,BH$14-$B404<$C$5),OFFSET(Input!$BA404,0,BH$14-$B404-1),0)\n+IF(AND(BH$14>$B404,$C404>$B404,BH$14-$B404<$C$5),OFFSET(Input!$BA404,0,BH$14-$B404-1),0)*$D404   -    IF(AND(BH$14>$C404,BH$14-$C404<$C$5),OFFSET(Input!$BA404,0,BH$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD404,0)  +   BH404-IF(AND($B404<BI$14,BI$14-$B404<$C$5),OFFSET(Input!$BA404,0,BI$14-$B404-1),0)\n+IF(AND(BI$14>$B404,$C404>$B404,BI$14-$B404<$C$5),OFFSET(Input!$BA404,0,BI$14-$B404-1),0)*$D404   -    IF(AND(BI$14>$C404,BI$14-$C404<$C$5),OFFSET(Input!$BA404,0,BI$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE404,0)  +   BI404-IF(AND($B404<BJ$14,BJ$14-$B404<$C$5),OFFSET(Input!$BA404,0,BJ$14-$B404-1),0)\n+IF(AND(BJ$14>$B404,$C404>$B404,BJ$14-$B404<$C$5),OFFSET(Input!$BA404,0,BJ$14-$B404-1),0)*$D404   -    IF(AND(BJ$14>$C404,BJ$14-$C404<$C$5),OFFSET(Input!$BA404,0,BJ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF404,0)  +   BJ404-IF(AND($B404<BK$14,BK$14-$B404<$C$5),OFFSET(Input!$BA404,0,BK$14-$B404-1),0)\n+IF(AND(BK$14>$B404,$C404>$B404,BK$14-$B404<$C$5),OFFSET(Input!$BA404,0,BK$14-$B404-1),0)*$D404   -    IF(AND(BK$14>$C404,BK$14-$C404<$C$5),OFFSET(Input!$BA404,0,BK$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG404,0)  +   BK404-IF(AND($B404<BL$14,BL$14-$B404<$C$5),OFFSET(Input!$BA404,0,BL$14-$B404-1),0)\n+IF(AND(BL$14>$B404,$C404>$B404,BL$14-$B404<$C$5),OFFSET(Input!$BA404,0,BL$14-$B404-1),0)*$D404   -    IF(AND(BL$14>$C404,BL$14-$C404<$C$5),OFFSET(Input!$BA404,0,BL$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH404,0)  +   BL404-IF(AND($B404<BM$14,BM$14-$B404<$C$5),OFFSET(Input!$BA404,0,BM$14-$B404-1),0)\n+IF(AND(BM$14>$B404,$C404>$B404,BM$14-$B404<$C$5),OFFSET(Input!$BA404,0,BM$14-$B404-1),0)*$D404   -    IF(AND(BM$14>$C404,BM$14-$C404<$C$5),OFFSET(Input!$BA404,0,BM$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI404,0)  +   BM404-IF(AND($B404<BN$14,BN$14-$B404<$C$5),OFFSET(Input!$BA404,0,BN$14-$B404-1),0)\n+IF(AND(BN$14>$B404,$C404>$B404,BN$14-$B404<$C$5),OFFSET(Input!$BA404,0,BN$14-$B404-1),0)*$D404   -    IF(AND(BN$14>$C404,BN$14-$C404<$C$5),OFFSET(Input!$BA404,0,BN$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ404,0)  +   BN404-IF(AND($B404<BO$14,BO$14-$B404<$C$5),OFFSET(Input!$BA404,0,BO$14-$B404-1),0)\n+IF(AND(BO$14>$B404,$C404>$B404,BO$14-$B404<$C$5),OFFSET(Input!$BA404,0,BO$14-$B404-1),0)*$D404   -    IF(AND(BO$14>$C404,BO$14-$C404<$C$5),OFFSET(Input!$BA404,0,BO$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK404,0)  +   BO404-IF(AND($B404<BP$14,BP$14-$B404<$C$5),OFFSET(Input!$BA404,0,BP$14-$B404-1),0)\n+IF(AND(BP$14>$B404,$C404>$B404,BP$14-$B404<$C$5),OFFSET(Input!$BA404,0,BP$14-$B404-1),0)*$D404   -    IF(AND(BP$14>$C404,BP$14-$C404<$C$5),OFFSET(Input!$BA404,0,BP$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL404,0)  +   BP404-IF(AND($B404<BQ$14,BQ$14-$B404<$C$5),OFFSET(Input!$BA404,0,BQ$14-$B404-1),0)\n+IF(AND(BQ$14>$B404,$C404>$B404,BQ$14-$B404<$C$5),OFFSET(Input!$BA404,0,BQ$14-$B404-1),0)*$D404   -    IF(AND(BQ$14>$C404,BQ$14-$C404<$C$5),OFFSET(Input!$BA404,0,BQ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM404,0)  +   BQ404-IF(AND($B404<BR$14,BR$14-$B404<$C$5),OFFSET(Input!$BA404,0,BR$14-$B404-1),0)\n+IF(AND(BR$14>$B404,$C404>$B404,BR$14-$B404<$C$5),OFFSET(Input!$BA404,0,BR$14-$B404-1),0)*$D404   -    IF(AND(BR$14>$C404,BR$14-$C404<$C$5),OFFSET(Input!$BA404,0,BR$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN404,0)  +   BR404-IF(AND($B404<BS$14,BS$14-$B404<$C$5),OFFSET(Input!$BA404,0,BS$14-$B404-1),0)\n+IF(AND(BS$14>$B404,$C404>$B404,BS$14-$B404<$C$5),OFFSET(Input!$BA404,0,BS$14-$B404-1),0)*$D404   -    IF(AND(BS$14>$C404,BS$14-$C404<$C$5),OFFSET(Input!$BA404,0,BS$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO404,0)  +   BS404-IF(AND($B404<BT$14,BT$14-$B404<$C$5),OFFSET(Input!$BA404,0,BT$14-$B404-1),0)\n+IF(AND(BT$14>$B404,$C404>$B404,BT$14-$B404<$C$5),OFFSET(Input!$BA404,0,BT$14-$B404-1),0)*$D404   -    IF(AND(BT$14>$C404,BT$14-$C404<$C$5),OFFSET(Input!$BA404,0,BT$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP404,0)  +   BT404-IF(AND($B404<BU$14,BU$14-$B404<$C$5),OFFSET(Input!$BA404,0,BU$14-$B404-1),0)\n+IF(AND(BU$14>$B404,$C404>$B404,BU$14-$B404<$C$5),OFFSET(Input!$BA404,0,BU$14-$B404-1),0)*$D404   -    IF(AND(BU$14>$C404,BU$14-$C404<$C$5),OFFSET(Input!$BA404,0,BU$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ404,0)  +   BU404-IF(AND($B404<BV$14,BV$14-$B404<$C$5),OFFSET(Input!$BA404,0,BV$14-$B404-1),0)\n+IF(AND(BV$14>$B404,$C404>$B404,BV$14-$B404<$C$5),OFFSET(Input!$BA404,0,BV$14-$B404-1),0)*$D404   -    IF(AND(BV$14>$C404,BV$14-$C404<$C$5),OFFSET(Input!$BA404,0,BV$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR404,0)  +   BV404-IF(AND($B404<BW$14,BW$14-$B404<$C$5),OFFSET(Input!$BA404,0,BW$14-$B404-1),0)\n+IF(AND(BW$14>$B404,$C404>$B404,BW$14-$B404<$C$5),OFFSET(Input!$BA404,0,BW$14-$B404-1),0)*$D404   -    IF(AND(BW$14>$C404,BW$14-$C404<$C$5),OFFSET(Input!$BA404,0,BW$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS404,0)  +   BW404-IF(AND($B404<BX$14,BX$14-$B404<$C$5),OFFSET(Input!$BA404,0,BX$14-$B404-1),0)\n+IF(AND(BX$14>$B404,$C404>$B404,BX$14-$B404<$C$5),OFFSET(Input!$BA404,0,BX$14-$B404-1),0)*$D404   -    IF(AND(BX$14>$C404,BX$14-$C404<$C$5),OFFSET(Input!$BA404,0,BX$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT404,0)  +   BX404-IF(AND($B404<BY$14,BY$14-$B404<$C$5),OFFSET(Input!$BA404,0,BY$14-$B404-1),0)\n+IF(AND(BY$14>$B404,$C404>$B404,BY$14-$B404<$C$5),OFFSET(Input!$BA404,0,BY$14-$B404-1),0)*$D404   -    IF(AND(BY$14>$C404,BY$14-$C404<$C$5),OFFSET(Input!$BA404,0,BY$14-$C404-1),0)*$D404","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU404,0)  +   BY404-IF(AND($B404<BZ$14,BZ$14-$B404<$C$5),OFFSET(Input!$BA404,0,BZ$14-$B404-1),0)\n+IF(AND(BZ$14>$B404,$C404>$B404,BZ$14-$B404<$C$5),OFFSET(Input!$BA404,0,BZ$14-$B404-1),0)*$D404   -    IF(AND(BZ$14>$C404,BZ$14-$C404<$C$5),OFFSET(Input!$BA404,0,BZ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV404,0)  +   BZ404-IF(AND($B404<CA$14,CA$14-$B404<$C$5),OFFSET(Input!$BA404,0,CA$14-$B404-1),0)\n+IF(AND(CA$14>$B404,$C404>$B404,CA$14-$B404<$C$5),OFFSET(Input!$BA404,0,CA$14-$B404-1),0)*$D404   -    IF(AND(CA$14>$C404,CA$14-$C404<$C$5),OFFSET(Input!$BA404,0,CA$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW404,0)  +   CA404-IF(AND($B404<CB$14,CB$14-$B404<$C$5),OFFSET(Input!$BA404,0,CB$14-$B404-1),0)\n+IF(AND(CB$14>$B404,$C404>$B404,CB$14-$B404<$C$5),OFFSET(Input!$BA404,0,CB$14-$B404-1),0)*$D404   -    IF(AND(CB$14>$C404,CB$14-$C404<$C$5),OFFSET(Input!$BA404,0,CB$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX404,0)  +   CB404-IF(AND($B404<CC$14,CC$14-$B404<$C$5),OFFSET(Input!$BA404,0,CC$14-$B404-1),0)\n+IF(AND(CC$14>$B404,$C404>$B404,CC$14-$B404<$C$5),OFFSET(Input!$BA404,0,CC$14-$B404-1),0)*$D404   -    IF(AND(CC$14>$C404,CC$14-$C404<$C$5),OFFSET(Input!$BA404,0,CC$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY404,0)  +   CC404-IF(AND($B404<CD$14,CD$14-$B404<$C$5),OFFSET(Input!$BA404,0,CD$14-$B404-1),0)\n+IF(AND(CD$14>$B404,$C404>$B404,CD$14-$B404<$C$5),OFFSET(Input!$BA404,0,CD$14-$B404-1),0)*$D404   -    IF(AND(CD$14>$C404,CD$14-$C404<$C$5),OFFSET(Input!$BA404,0,CD$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ404,0)  +   CD404-IF(AND($B404<CE$14,CE$14-$B404<$C$5),OFFSET(Input!$BA404,0,CE$14-$B404-1),0)\n+IF(AND(CE$14>$B404,$C404>$B404,CE$14-$B404<$C$5),OFFSET(Input!$BA404,0,CE$14-$B404-1),0)*$D404   -    IF(AND(CE$14>$C404,CE$14-$C404<$C$5),OFFSET(Input!$BA404,0,CE$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA404,0)  +   CE404-IF(AND($B404<CF$14,CF$14-$B404<$C$5),OFFSET(Input!$BA404,0,CF$14-$B404-1),0)\n+IF(AND(CF$14>$B404,$C404>$B404,CF$14-$B404<$C$5),OFFSET(Input!$BA404,0,CF$14-$B404-1),0)*$D404   -    IF(AND(CF$14>$C404,CF$14-$C404<$C$5),OFFSET(Input!$BA404,0,CF$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB404,0)  +   CF404-IF(AND($B404<CG$14,CG$14-$B404<$C$5),OFFSET(Input!$BA404,0,CG$14-$B404-1),0)\n+IF(AND(CG$14>$B404,$C404>$B404,CG$14-$B404<$C$5),OFFSET(Input!$BA404,0,CG$14-$B404-1),0)*$D404   -    IF(AND(CG$14>$C404,CG$14-$C404<$C$5),OFFSET(Input!$BA404,0,CG$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC404,0)  +   CG404-IF(AND($B404<CH$14,CH$14-$B404<$C$5),OFFSET(Input!$BA404,0,CH$14-$B404-1),0)\n+IF(AND(CH$14>$B404,$C404>$B404,CH$14-$B404<$C$5),OFFSET(Input!$BA404,0,CH$14-$B404-1),0)*$D404   -    IF(AND(CH$14>$C404,CH$14-$C404<$C$5),OFFSET(Input!$BA404,0,CH$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED404,0)  +   CH404-IF(AND($B404<CI$14,CI$14-$B404<$C$5),OFFSET(Input!$BA404,0,CI$14-$B404-1),0)\n+IF(AND(CI$14>$B404,$C404>$B404,CI$14-$B404<$C$5),OFFSET(Input!$BA404,0,CI$14-$B404-1),0)*$D404   -    IF(AND(CI$14>$C404,CI$14-$C404<$C$5),OFFSET(Input!$BA404,0,CI$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE404,0)  +   CI404-IF(AND($B404<CJ$14,CJ$14-$B404<$C$5),OFFSET(Input!$BA404,0,CJ$14-$B404-1),0)\n+IF(AND(CJ$14>$B404,$C404>$B404,CJ$14-$B404<$C$5),OFFSET(Input!$BA404,0,CJ$14-$B404-1),0)*$D404   -    IF(AND(CJ$14>$C404,CJ$14-$C404<$C$5),OFFSET(Input!$BA404,0,CJ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF404,0)  +   CJ404-IF(AND($B404<CK$14,CK$14-$B404<$C$5),OFFSET(Input!$BA404,0,CK$14-$B404-1),0)\n+IF(AND(CK$14>$B404,$C404>$B404,CK$14-$B404<$C$5),OFFSET(Input!$BA404,0,CK$14-$B404-1),0)*$D404   -    IF(AND(CK$14>$C404,CK$14-$C404<$C$5),OFFSET(Input!$BA404,0,CK$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG404,0)  +   CK404-IF(AND($B404<CL$14,CL$14-$B404<$C$5),OFFSET(Input!$BA404,0,CL$14-$B404-1),0)\n+IF(AND(CL$14>$B404,$C404>$B404,CL$14-$B404<$C$5),OFFSET(Input!$BA404,0,CL$14-$B404-1),0)*$D404   -    IF(AND(CL$14>$C404,CL$14-$C404<$C$5),OFFSET(Input!$BA404,0,CL$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH404,0)  +   CL404-IF(AND($B404<CM$14,CM$14-$B404<$C$5),OFFSET(Input!$BA404,0,CM$14-$B404-1),0)\n+IF(AND(CM$14>$B404,$C404>$B404,CM$14-$B404<$C$5),OFFSET(Input!$BA404,0,CM$14-$B404-1),0)*$D404   -    IF(AND(CM$14>$C404,CM$14-$C404<$C$5),OFFSET(Input!$BA404,0,CM$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI404,0)  +   CM404-IF(AND($B404<CN$14,CN$14-$B404<$C$5),OFFSET(Input!$BA404,0,CN$14-$B404-1),0)\n+IF(AND(CN$14>$B404,$C404>$B404,CN$14-$B404<$C$5),OFFSET(Input!$BA404,0,CN$14-$B404-1),0)*$D404   -    IF(AND(CN$14>$C404,CN$14-$C404<$C$5),OFFSET(Input!$BA404,0,CN$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ404,0)  +   CN404-IF(AND($B404<CO$14,CO$14-$B404<$C$5),OFFSET(Input!$BA404,0,CO$14-$B404-1),0)\n+IF(AND(CO$14>$B404,$C404>$B404,CO$14-$B404<$C$5),OFFSET(Input!$BA404,0,CO$14-$B404-1),0)*$D404   -    IF(AND(CO$14>$C404,CO$14-$C404<$C$5),OFFSET(Input!$BA404,0,CO$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK404,0)  +   CO404-IF(AND($B404<CP$14,CP$14-$B404<$C$5),OFFSET(Input!$BA404,0,CP$14-$B404-1),0)\n+IF(AND(CP$14>$B404,$C404>$B404,CP$14-$B404<$C$5),OFFSET(Input!$BA404,0,CP$14-$B404-1),0)*$D404   -    IF(AND(CP$14>$C404,CP$14-$C404<$C$5),OFFSET(Input!$BA404,0,CP$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL404,0)  +   CP404-IF(AND($B404<CQ$14,CQ$14-$B404<$C$5),OFFSET(Input!$BA404,0,CQ$14-$B404-1),0)\n+IF(AND(CQ$14>$B404,$C404>$B404,CQ$14-$B404<$C$5),OFFSET(Input!$BA404,0,CQ$14-$B404-1),0)*$D404   -    IF(AND(CQ$14>$C404,CQ$14-$C404<$C$5),OFFSET(Input!$BA404,0,CQ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM404,0)  +   CQ404-IF(AND($B404<CR$14,CR$14-$B404<$C$5),OFFSET(Input!$BA404,0,CR$14-$B404-1),0)\n+IF(AND(CR$14>$B404,$C404>$B404,CR$14-$B404<$C$5),OFFSET(Input!$BA404,0,CR$14-$B404-1),0)*$D404   -    IF(AND(CR$14>$C404,CR$14-$C404<$C$5),OFFSET(Input!$BA404,0,CR$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN404,0)  +   CR404-IF(AND($B404<CS$14,CS$14-$B404<$C$5),OFFSET(Input!$BA404,0,CS$14-$B404-1),0)\n+IF(AND(CS$14>$B404,$C404>$B404,CS$14-$B404<$C$5),OFFSET(Input!$BA404,0,CS$14-$B404-1),0)*$D404   -    IF(AND(CS$14>$C404,CS$14-$C404<$C$5),OFFSET(Input!$BA404,0,CS$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO404,0)  +   CS404-IF(AND($B404<CT$14,CT$14-$B404<$C$5),OFFSET(Input!$BA404,0,CT$14-$B404-1),0)\n+IF(AND(CT$14>$B404,$C404>$B404,CT$14-$B404<$C$5),OFFSET(Input!$BA404,0,CT$14-$B404-1),0)*$D404   -    IF(AND(CT$14>$C404,CT$14-$C404<$C$5),OFFSET(Input!$BA404,0,CT$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP404,0)  +   CT404-IF(AND($B404<CU$14,CU$14-$B404<$C$5),OFFSET(Input!$BA404,0,CU$14-$B404-1),0)\n+IF(AND(CU$14>$B404,$C404>$B404,CU$14-$B404<$C$5),OFFSET(Input!$BA404,0,CU$14-$B404-1),0)*$D404   -    IF(AND(CU$14>$C404,CU$14-$C404<$C$5),OFFSET(Input!$BA404,0,CU$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ404,0)  +   CU404-IF(AND($B404<CV$14,CV$14-$B404<$C$5),OFFSET(Input!$BA404,0,CV$14-$B404-1),0)\n+IF(AND(CV$14>$B404,$C404>$B404,CV$14-$B404<$C$5),OFFSET(Input!$BA404,0,CV$14-$B404-1),0)*$D404   -    IF(AND(CV$14>$C404,CV$14-$C404<$C$5),OFFSET(Input!$BA404,0,CV$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER404,0)  +   CV404-IF(AND($B404<CW$14,CW$14-$B404<$C$5),OFFSET(Input!$BA404,0,CW$14-$B404-1),0)\n+IF(AND(CW$14>$B404,$C404>$B404,CW$14-$B404<$C$5),OFFSET(Input!$BA404,0,CW$14-$B404-1),0)*$D404   -    IF(AND(CW$14>$C404,CW$14-$C404<$C$5),OFFSET(Input!$BA404,0,CW$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES404,0)  +   CW404-IF(AND($B404<CX$14,CX$14-$B404<$C$5),OFFSET(Input!$BA404,0,CX$14-$B404-1),0)\n+IF(AND(CX$14>$B404,$C404>$B404,CX$14-$B404<$C$5),OFFSET(Input!$BA404,0,CX$14-$B404-1),0)*$D404   -    IF(AND(CX$14>$C404,CX$14-$C404<$C$5),OFFSET(Input!$BA404,0,CX$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET404,0)  +   CX404-IF(AND($B404<CY$14,CY$14-$B404<$C$5),OFFSET(Input!$BA404,0,CY$14-$B404-1),0)\n+IF(AND(CY$14>$B404,$C404>$B404,CY$14-$B404<$C$5),OFFSET(Input!$BA404,0,CY$14-$B404-1),0)*$D404   -    IF(AND(CY$14>$C404,CY$14-$C404<$C$5),OFFSET(Input!$BA404,0,CY$14-$C404-1),0)*$D404","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU404,0)  +   CY404-IF(AND($B404<CZ$14,CZ$14-$B404<$C$5),OFFSET(Input!$BA404,0,CZ$14-$B404-1),0)\n+IF(AND(CZ$14>$B404,$C404>$B404,CZ$14-$B404<$C$5),OFFSET(Input!$BA404,0,CZ$14-$B404-1),0)*$D404   -    IF(AND(CZ$14>$C404,CZ$14-$C404<$C$5),OFFSET(Input!$BA404,0,CZ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV404,0)  +   CZ404-IF(AND($B404<DA$14,DA$14-$B404<$C$5),OFFSET(Input!$BA404,0,DA$14-$B404-1),0)\n+IF(AND(DA$14>$B404,$C404>$B404,DA$14-$B404<$C$5),OFFSET(Input!$BA404,0,DA$14-$B404-1),0)*$D404   -    IF(AND(DA$14>$C404,DA$14-$C404<$C$5),OFFSET(Input!$BA404,0,DA$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW404,0)  +   DA404-IF(AND($B404<DB$14,DB$14-$B404<$C$5),OFFSET(Input!$BA404,0,DB$14-$B404-1),0)\n+IF(AND(DB$14>$B404,$C404>$B404,DB$14-$B404<$C$5),OFFSET(Input!$BA404,0,DB$14-$B404-1),0)*$D404   -    IF(AND(DB$14>$C404,DB$14-$C404<$C$5),OFFSET(Input!$BA404,0,DB$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX404,0)  +   DB404-IF(AND($B404<DC$14,DC$14-$B404<$C$5),OFFSET(Input!$BA404,0,DC$14-$B404-1),0)\n+IF(AND(DC$14>$B404,$C404>$B404,DC$14-$B404<$C$5),OFFSET(Input!$BA404,0,DC$14-$B404-1),0)*$D404   -    IF(AND(DC$14>$C404,DC$14-$C404<$C$5),OFFSET(Input!$BA404,0,DC$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY404,0)  +   DC404-IF(AND($B404<DD$14,DD$14-$B404<$C$5),OFFSET(Input!$BA404,0,DD$14-$B404-1),0)\n+IF(AND(DD$14>$B404,$C404>$B404,DD$14-$B404<$C$5),OFFSET(Input!$BA404,0,DD$14-$B404-1),0)*$D404   -    IF(AND(DD$14>$C404,DD$14-$C404<$C$5),OFFSET(Input!$BA404,0,DD$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ404,0)  +   DD404-IF(AND($B404<DE$14,DE$14-$B404<$C$5),OFFSET(Input!$BA404,0,DE$14-$B404-1),0)\n+IF(AND(DE$14>$B404,$C404>$B404,DE$14-$B404<$C$5),OFFSET(Input!$BA404,0,DE$14-$B404-1),0)*$D404   -    IF(AND(DE$14>$C404,DE$14-$C404<$C$5),OFFSET(Input!$BA404,0,DE$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA404,0)  +   DE404-IF(AND($B404<DF$14,DF$14-$B404<$C$5),OFFSET(Input!$BA404,0,DF$14-$B404-1),0)\n+IF(AND(DF$14>$B404,$C404>$B404,DF$14-$B404<$C$5),OFFSET(Input!$BA404,0,DF$14-$B404-1),0)*$D404   -    IF(AND(DF$14>$C404,DF$14-$C404<$C$5),OFFSET(Input!$BA404,0,DF$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB404,0)  +   DF404-IF(AND($B404<DG$14,DG$14-$B404<$C$5),OFFSET(Input!$BA404,0,DG$14-$B404-1),0)\n+IF(AND(DG$14>$B404,$C404>$B404,DG$14-$B404<$C$5),OFFSET(Input!$BA404,0,DG$14-$B404-1),0)*$D404   -    IF(AND(DG$14>$C404,DG$14-$C404<$C$5),OFFSET(Input!$BA404,0,DG$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC404,0)  +   DG404-IF(AND($B404<DH$14,DH$14-$B404<$C$5),OFFSET(Input!$BA404,0,DH$14-$B404-1),0)\n+IF(AND(DH$14>$B404,$C404>$B404,DH$14-$B404<$C$5),OFFSET(Input!$BA404,0,DH$14-$B404-1),0)*$D404   -    IF(AND(DH$14>$C404,DH$14-$C404<$C$5),OFFSET(Input!$BA404,0,DH$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD404,0)  +   DH404-IF(AND($B404<DI$14,DI$14-$B404<$C$5),OFFSET(Input!$BA404,0,DI$14-$B404-1),0)\n+IF(AND(DI$14>$B404,$C404>$B404,DI$14-$B404<$C$5),OFFSET(Input!$BA404,0,DI$14-$B404-1),0)*$D404   -    IF(AND(DI$14>$C404,DI$14-$C404<$C$5),OFFSET(Input!$BA404,0,DI$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE404,0)  +   DI404-IF(AND($B404<DJ$14,DJ$14-$B404<$C$5),OFFSET(Input!$BA404,0,DJ$14-$B404-1),0)\n+IF(AND(DJ$14>$B404,$C404>$B404,DJ$14-$B404<$C$5),OFFSET(Input!$BA404,0,DJ$14-$B404-1),0)*$D404   -    IF(AND(DJ$14>$C404,DJ$14-$C404<$C$5),OFFSET(Input!$BA404,0,DJ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF404,0)  +   DJ404-IF(AND($B404<DK$14,DK$14-$B404<$C$5),OFFSET(Input!$BA404,0,DK$14-$B404-1),0)\n+IF(AND(DK$14>$B404,$C404>$B404,DK$14-$B404<$C$5),OFFSET(Input!$BA404,0,DK$14-$B404-1),0)*$D404   -    IF(AND(DK$14>$C404,DK$14-$C404<$C$5),OFFSET(Input!$BA404,0,DK$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG404,0)  +   DK404-IF(AND($B404<DL$14,DL$14-$B404<$C$5),OFFSET(Input!$BA404,0,DL$14-$B404-1),0)\n+IF(AND(DL$14>$B404,$C404>$B404,DL$14-$B404<$C$5),OFFSET(Input!$BA404,0,DL$14-$B404-1),0)*$D404   -    IF(AND(DL$14>$C404,DL$14-$C404<$C$5),OFFSET(Input!$BA404,0,DL$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH404,0)  +   DL404-IF(AND($B404<DM$14,DM$14-$B404<$C$5),OFFSET(Input!$BA404,0,DM$14-$B404-1),0)\n+IF(AND(DM$14>$B404,$C404>$B404,DM$14-$B404<$C$5),OFFSET(Input!$BA404,0,DM$14-$B404-1),0)*$D404   -    IF(AND(DM$14>$C404,DM$14-$C404<$C$5),OFFSET(Input!$BA404,0,DM$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI404,0)  +   DM404-IF(AND($B404<DN$14,DN$14-$B404<$C$5),OFFSET(Input!$BA404,0,DN$14-$B404-1),0)\n+IF(AND(DN$14>$B404,$C404>$B404,DN$14-$B404<$C$5),OFFSET(Input!$BA404,0,DN$14-$B404-1),0)*$D404   -    IF(AND(DN$14>$C404,DN$14-$C404<$C$5),OFFSET(Input!$BA404,0,DN$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ404,0)  +   DN404-IF(AND($B404<DO$14,DO$14-$B404<$C$5),OFFSET(Input!$BA404,0,DO$14-$B404-1),0)\n+IF(AND(DO$14>$B404,$C404>$B404,DO$14-$B404<$C$5),OFFSET(Input!$BA404,0,DO$14-$B404-1),0)*$D404   -    IF(AND(DO$14>$C404,DO$14-$C404<$C$5),OFFSET(Input!$BA404,0,DO$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK404,0)  +   DO404-IF(AND($B404<DP$14,DP$14-$B404<$C$5),OFFSET(Input!$BA404,0,DP$14-$B404-1),0)\n+IF(AND(DP$14>$B404,$C404>$B404,DP$14-$B404<$C$5),OFFSET(Input!$BA404,0,DP$14-$B404-1),0)*$D404   -    IF(AND(DP$14>$C404,DP$14-$C404<$C$5),OFFSET(Input!$BA404,0,DP$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL404,0)  +   DP404-IF(AND($B404<DQ$14,DQ$14-$B404<$C$5),OFFSET(Input!$BA404,0,DQ$14-$B404-1),0)\n+IF(AND(DQ$14>$B404,$C404>$B404,DQ$14-$B404<$C$5),OFFSET(Input!$BA404,0,DQ$14-$B404-1),0)*$D404   -    IF(AND(DQ$14>$C404,DQ$14-$C404<$C$5),OFFSET(Input!$BA404,0,DQ$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM404,0)  +   DQ404-IF(AND($B404<DR$14,DR$14-$B404<$C$5),OFFSET(Input!$BA404,0,DR$14-$B404-1),0)\n+IF(AND(DR$14>$B404,$C404>$B404,DR$14-$B404<$C$5),OFFSET(Input!$BA404,0,DR$14-$B404-1),0)*$D404   -    IF(AND(DR$14>$C404,DR$14-$C404<$C$5),OFFSET(Input!$BA404,0,DR$14-$C404-1),0)*$D404","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN404,0)  +   DR404-IF(AND($B404<DS$14,DS$14-$B404<$C$5),OFFSET(Input!$BA404,0,DS$14-$B404-1),0)\n+IF(AND(DS$14>$B404,$C404>$B404,DS$14-$B404<$C$5),OFFSET(Input!$BA404,0,DS$14-$B404-1),0)*$D404   -    IF(AND(DS$14>$C404,DS$14-$C404<$C$5),OFFSET(Input!$BA404,0,DS$14-$C404-1),0)*$D404","v":0}]
[{"$f":"Calcs!A415","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E415),1,Calcs!E415)*Periods,0)","v":0},{"$f":"ROUND(MAX(B415,Input!Z415*Periods),0)","v":0},{"$f":"IF(Calcs!DY415>Calcs!DZ415,IF(Input!R415<>0,Input!AC415/Input!R415,0),IF(Input!V415<>0,Input!AE415/Input!V415,0))","v":0},null,{"$f":"Input!BA415","v":0},{"$f":"IF(G$14<=$C$5,Input!BB415,0)  +   F415-IF(AND($B415<G$14,G$14-$B415<$C$5),OFFSET(Input!$BA415,0,G$14-$B415-1),0)\n+IF(AND(G$14>$B415,$C415>$B415,G$14-$B415<$C$5),OFFSET(Input!$BA415,0,G$14-$B415-1),0)*$D415   -    IF(AND(G$14>$C415,G$14-$C415<$C$5),OFFSET(Input!$BA415,0,G$14-$C415-1),0)*$D415","v":0},{"$f":"IF(H$14<=$C$5,Input!BC415,0)  +   G415-IF(AND($B415<H$14,H$14-$B415<$C$5),OFFSET(Input!$BA415,0,H$14-$B415-1),0)\n+IF(AND(H$14>$B415,$C415>$B415,H$14-$B415<$C$5),OFFSET(Input!$BA415,0,H$14-$B415-1),0)*$D415   -    IF(AND(H$14>$C415,H$14-$C415<$C$5),OFFSET(Input!$BA415,0,H$14-$C415-1),0)*$D415","v":0},{"$f":"IF(I$14<=$C$5,Input!BD415,0)  +   H415-IF(AND($B415<I$14,I$14-$B415<$C$5),OFFSET(Input!$BA415,0,I$14-$B415-1),0)\n+IF(AND(I$14>$B415,$C415>$B415,I$14-$B415<$C$5),OFFSET(Input!$BA415,0,I$14-$B415-1),0)*$D415   -    IF(AND(I$14>$C415,I$14-$C415<$C$5),OFFSET(Input!$BA415,0,I$14-$C415-1),0)*$D415","v":0},{"$f":"IF(J$14<=$C$5,Input!BE415,0)  +   I415-IF(AND($B415<J$14,J$14-$B415<$C$5),OFFSET(Input!$BA415,0,J$14-$B415-1),0)\n+IF(AND(J$14>$B415,$C415>$B415,J$14-$B415<$C$5),OFFSET(Input!$BA415,0,J$14-$B415-1),0)*$D415   -    IF(AND(J$14>$C415,J$14-$C415<$C$5),OFFSET(Input!$BA415,0,J$14-$C415-1),0)*$D415","v":0},{"$f":"IF(K$14<=$C$5,Input!BF415,0)  +   J415-IF(AND($B415<K$14,K$14-$B415<$C$5),OFFSET(Input!$BA415,0,K$14-$B415-1),0)\n+IF(AND(K$14>$B415,$C415>$B415,K$14-$B415<$C$5),OFFSET(Input!$BA415,0,K$14-$B415-1),0)*$D415   -    IF(AND(K$14>$C415,K$14-$C415<$C$5),OFFSET(Input!$BA415,0,K$14-$C415-1),0)*$D415","v":0},{"$f":"IF(L$14<=$C$5,Input!BG415,0)  +   K415-IF(AND($B415<L$14,L$14-$B415<$C$5),OFFSET(Input!$BA415,0,L$14-$B415-1),0)\n+IF(AND(L$14>$B415,$C415>$B415,L$14-$B415<$C$5),OFFSET(Input!$BA415,0,L$14-$B415-1),0)*$D415   -    IF(AND(L$14>$C415,L$14-$C415<$C$5),OFFSET(Input!$BA415,0,L$14-$C415-1),0)*$D415","v":0},{"$f":"IF(M$14<=$C$5,Input!BH415,0)  +   L415-IF(AND($B415<M$14,M$14-$B415<$C$5),OFFSET(Input!$BA415,0,M$14-$B415-1),0)\n+IF(AND(M$14>$B415,$C415>$B415,M$14-$B415<$C$5),OFFSET(Input!$BA415,0,M$14-$B415-1),0)*$D415   -    IF(AND(M$14>$C415,M$14-$C415<$C$5),OFFSET(Input!$BA415,0,M$14-$C415-1),0)*$D415","v":0},{"$f":"IF(N$14<=$C$5,Input!BI415,0)  +   M415-IF(AND($B415<N$14,N$14-$B415<$C$5),OFFSET(Input!$BA415,0,N$14-$B415-1),0)\n+IF(AND(N$14>$B415,$C415>$B415,N$14-$B415<$C$5),OFFSET(Input!$BA415,0,N$14-$B415-1),0)*$D415   -    IF(AND(N$14>$C415,N$14-$C415<$C$5),OFFSET(Input!$BA415,0,N$14-$C415-1),0)*$D415","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ415,0)  +   N415-IF(AND($B415<O$14,O$14-$B415<$C$5),OFFSET(Input!$BA415,0,O$14-$B415-1),0)\n+IF(AND(O$14>$B415,$C415>$B415,O$14-$B415<$C$5),OFFSET(Input!$BA415,0,O$14-$B415-1),0)*$D415   -    IF(AND(O$14>$C415,O$14-$C415<$C$5),OFFSET(Input!$BA415,0,O$14-$C415-1),0)*$D415","v":0},{"$f":"IF(P$14<=$C$5,Input!BK415,0)  +   O415-IF(AND($B415<P$14,P$14-$B415<$C$5),OFFSET(Input!$BA415,0,P$14-$B415-1),0)\n+IF(AND(P$14>$B415,$C415>$B415,P$14-$B415<$C$5),OFFSET(Input!$BA415,0,P$14-$B415-1),0)*$D415   -    IF(AND(P$14>$C415,P$14-$C415<$C$5),OFFSET(Input!$BA415,0,P$14-$C415-1),0)*$D415","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL415,0)  +   P415-IF(AND($B415<Q$14,Q$14-$B415<$C$5),OFFSET(Input!$BA415,0,Q$14-$B415-1),0)\n+IF(AND(Q$14>$B415,$C415>$B415,Q$14-$B415<$C$5),OFFSET(Input!$BA415,0,Q$14-$B415-1),0)*$D415   -    IF(AND(Q$14>$C415,Q$14-$C415<$C$5),OFFSET(Input!$BA415,0,Q$14-$C415-1),0)*$D415","v":0},{"$f":"IF(R$14<=$C$5,Input!BM415,0)  +   Q415-IF(AND($B415<R$14,R$14-$B415<$C$5),OFFSET(Input!$BA415,0,R$14-$B415-1),0)\n+IF(AND(R$14>$B415,$C415>$B415,R$14-$B415<$C$5),OFFSET(Input!$BA415,0,R$14-$B415-1),0)*$D415   -    IF(AND(R$14>$C415,R$14-$C415<$C$5),OFFSET(Input!$BA415,0,R$14-$C415-1),0)*$D415","v":0},{"$f":"IF(S$14<=$C$5,Input!BN415,0)  +   R415-IF(AND($B415<S$14,S$14-$B415<$C$5),OFFSET(Input!$BA415,0,S$14-$B415-1),0)\n+IF(AND(S$14>$B415,$C415>$B415,S$14-$B415<$C$5),OFFSET(Input!$BA415,0,S$14-$B415-1),0)*$D415   -    IF(AND(S$14>$C415,S$14-$C415<$C$5),OFFSET(Input!$BA415,0,S$14-$C415-1),0)*$D415","v":0},{"$f":"IF(T$14<=$C$5,Input!BO415,0)  +   S415-IF(AND($B415<T$14,T$14-$B415<$C$5),OFFSET(Input!$BA415,0,T$14-$B415-1),0)\n+IF(AND(T$14>$B415,$C415>$B415,T$14-$B415<$C$5),OFFSET(Input!$BA415,0,T$14-$B415-1),0)*$D415   -    IF(AND(T$14>$C415,T$14-$C415<$C$5),OFFSET(Input!$BA415,0,T$14-$C415-1),0)*$D415","v":0},{"$f":"IF(U$14<=$C$5,Input!BP415,0)  +   T415-IF(AND($B415<U$14,U$14-$B415<$C$5),OFFSET(Input!$BA415,0,U$14-$B415-1),0)\n+IF(AND(U$14>$B415,$C415>$B415,U$14-$B415<$C$5),OFFSET(Input!$BA415,0,U$14-$B415-1),0)*$D415   -    IF(AND(U$14>$C415,U$14-$C415<$C$5),OFFSET(Input!$BA415,0,U$14-$C415-1),0)*$D415","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ415,0)  +   U415-IF(AND($B415<V$14,V$14-$B415<$C$5),OFFSET(Input!$BA415,0,V$14-$B415-1),0)\n+IF(AND(V$14>$B415,$C415>$B415,V$14-$B415<$C$5),OFFSET(Input!$BA415,0,V$14-$B415-1),0)*$D415   -    IF(AND(V$14>$C415,V$14-$C415<$C$5),OFFSET(Input!$BA415,0,V$14-$C415-1),0)*$D415","v":0},{"$f":"IF(W$14<=$C$5,Input!BR415,0)  +   V415-IF(AND($B415<W$14,W$14-$B415<$C$5),OFFSET(Input!$BA415,0,W$14-$B415-1),0)\n+IF(AND(W$14>$B415,$C415>$B415,W$14-$B415<$C$5),OFFSET(Input!$BA415,0,W$14-$B415-1),0)*$D415   -    IF(AND(W$14>$C415,W$14-$C415<$C$5),OFFSET(Input!$BA415,0,W$14-$C415-1),0)*$D415","v":0},{"$f":"IF(X$14<=$C$5,Input!BS415,0)  +   W415-IF(AND($B415<X$14,X$14-$B415<$C$5),OFFSET(Input!$BA415,0,X$14-$B415-1),0)\n+IF(AND(X$14>$B415,$C415>$B415,X$14-$B415<$C$5),OFFSET(Input!$BA415,0,X$14-$B415-1),0)*$D415   -    IF(AND(X$14>$C415,X$14-$C415<$C$5),OFFSET(Input!$BA415,0,X$14-$C415-1),0)*$D415","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT415,0)  +   X415-IF(AND($B415<Y$14,Y$14-$B415<$C$5),OFFSET(Input!$BA415,0,Y$14-$B415-1),0)\n+IF(AND(Y$14>$B415,$C415>$B415,Y$14-$B415<$C$5),OFFSET(Input!$BA415,0,Y$14-$B415-1),0)*$D415   -    IF(AND(Y$14>$C415,Y$14-$C415<$C$5),OFFSET(Input!$BA415,0,Y$14-$C415-1),0)*$D415","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU415,0)  +   Y415-IF(AND($B415<Z$14,Z$14-$B415<$C$5),OFFSET(Input!$BA415,0,Z$14-$B415-1),0)\n+IF(AND(Z$14>$B415,$C415>$B415,Z$14-$B415<$C$5),OFFSET(Input!$BA415,0,Z$14-$B415-1),0)*$D415   -    IF(AND(Z$14>$C415,Z$14-$C415<$C$5),OFFSET(Input!$BA415,0,Z$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV415,0)  +   Z415-IF(AND($B415<AA$14,AA$14-$B415<$C$5),OFFSET(Input!$BA415,0,AA$14-$B415-1),0)\n+IF(AND(AA$14>$B415,$C415>$B415,AA$14-$B415<$C$5),OFFSET(Input!$BA415,0,AA$14-$B415-1),0)*$D415   -    IF(AND(AA$14>$C415,AA$14-$C415<$C$5),OFFSET(Input!$BA415,0,AA$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW415,0)  +   AA415-IF(AND($B415<AB$14,AB$14-$B415<$C$5),OFFSET(Input!$BA415,0,AB$14-$B415-1),0)\n+IF(AND(AB$14>$B415,$C415>$B415,AB$14-$B415<$C$5),OFFSET(Input!$BA415,0,AB$14-$B415-1),0)*$D415   -    IF(AND(AB$14>$C415,AB$14-$C415<$C$5),OFFSET(Input!$BA415,0,AB$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX415,0)  +   AB415-IF(AND($B415<AC$14,AC$14-$B415<$C$5),OFFSET(Input!$BA415,0,AC$14-$B415-1),0)\n+IF(AND(AC$14>$B415,$C415>$B415,AC$14-$B415<$C$5),OFFSET(Input!$BA415,0,AC$14-$B415-1),0)*$D415   -    IF(AND(AC$14>$C415,AC$14-$C415<$C$5),OFFSET(Input!$BA415,0,AC$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY415,0)  +   AC415-IF(AND($B415<AD$14,AD$14-$B415<$C$5),OFFSET(Input!$BA415,0,AD$14-$B415-1),0)\n+IF(AND(AD$14>$B415,$C415>$B415,AD$14-$B415<$C$5),OFFSET(Input!$BA415,0,AD$14-$B415-1),0)*$D415   -    IF(AND(AD$14>$C415,AD$14-$C415<$C$5),OFFSET(Input!$BA415,0,AD$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ415,0)  +   AD415-IF(AND($B415<AE$14,AE$14-$B415<$C$5),OFFSET(Input!$BA415,0,AE$14-$B415-1),0)\n+IF(AND(AE$14>$B415,$C415>$B415,AE$14-$B415<$C$5),OFFSET(Input!$BA415,0,AE$14-$B415-1),0)*$D415   -    IF(AND(AE$14>$C415,AE$14-$C415<$C$5),OFFSET(Input!$BA415,0,AE$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA415,0)  +   AE415-IF(AND($B415<AF$14,AF$14-$B415<$C$5),OFFSET(Input!$BA415,0,AF$14-$B415-1),0)\n+IF(AND(AF$14>$B415,$C415>$B415,AF$14-$B415<$C$5),OFFSET(Input!$BA415,0,AF$14-$B415-1),0)*$D415   -    IF(AND(AF$14>$C415,AF$14-$C415<$C$5),OFFSET(Input!$BA415,0,AF$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB415,0)  +   AF415-IF(AND($B415<AG$14,AG$14-$B415<$C$5),OFFSET(Input!$BA415,0,AG$14-$B415-1),0)\n+IF(AND(AG$14>$B415,$C415>$B415,AG$14-$B415<$C$5),OFFSET(Input!$BA415,0,AG$14-$B415-1),0)*$D415   -    IF(AND(AG$14>$C415,AG$14-$C415<$C$5),OFFSET(Input!$BA415,0,AG$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC415,0)  +   AG415-IF(AND($B415<AH$14,AH$14-$B415<$C$5),OFFSET(Input!$BA415,0,AH$14-$B415-1),0)\n+IF(AND(AH$14>$B415,$C415>$B415,AH$14-$B415<$C$5),OFFSET(Input!$BA415,0,AH$14-$B415-1),0)*$D415   -    IF(AND(AH$14>$C415,AH$14-$C415<$C$5),OFFSET(Input!$BA415,0,AH$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD415,0)  +   AH415-IF(AND($B415<AI$14,AI$14-$B415<$C$5),OFFSET(Input!$BA415,0,AI$14-$B415-1),0)\n+IF(AND(AI$14>$B415,$C415>$B415,AI$14-$B415<$C$5),OFFSET(Input!$BA415,0,AI$14-$B415-1),0)*$D415   -    IF(AND(AI$14>$C415,AI$14-$C415<$C$5),OFFSET(Input!$BA415,0,AI$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE415,0)  +   AI415-IF(AND($B415<AJ$14,AJ$14-$B415<$C$5),OFFSET(Input!$BA415,0,AJ$14-$B415-1),0)\n+IF(AND(AJ$14>$B415,$C415>$B415,AJ$14-$B415<$C$5),OFFSET(Input!$BA415,0,AJ$14-$B415-1),0)*$D415   -    IF(AND(AJ$14>$C415,AJ$14-$C415<$C$5),OFFSET(Input!$BA415,0,AJ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF415,0)  +   AJ415-IF(AND($B415<AK$14,AK$14-$B415<$C$5),OFFSET(Input!$BA415,0,AK$14-$B415-1),0)\n+IF(AND(AK$14>$B415,$C415>$B415,AK$14-$B415<$C$5),OFFSET(Input!$BA415,0,AK$14-$B415-1),0)*$D415   -    IF(AND(AK$14>$C415,AK$14-$C415<$C$5),OFFSET(Input!$BA415,0,AK$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG415,0)  +   AK415-IF(AND($B415<AL$14,AL$14-$B415<$C$5),OFFSET(Input!$BA415,0,AL$14-$B415-1),0)\n+IF(AND(AL$14>$B415,$C415>$B415,AL$14-$B415<$C$5),OFFSET(Input!$BA415,0,AL$14-$B415-1),0)*$D415   -    IF(AND(AL$14>$C415,AL$14-$C415<$C$5),OFFSET(Input!$BA415,0,AL$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH415,0)  +   AL415-IF(AND($B415<AM$14,AM$14-$B415<$C$5),OFFSET(Input!$BA415,0,AM$14-$B415-1),0)\n+IF(AND(AM$14>$B415,$C415>$B415,AM$14-$B415<$C$5),OFFSET(Input!$BA415,0,AM$14-$B415-1),0)*$D415   -    IF(AND(AM$14>$C415,AM$14-$C415<$C$5),OFFSET(Input!$BA415,0,AM$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI415,0)  +   AM415-IF(AND($B415<AN$14,AN$14-$B415<$C$5),OFFSET(Input!$BA415,0,AN$14-$B415-1),0)\n+IF(AND(AN$14>$B415,$C415>$B415,AN$14-$B415<$C$5),OFFSET(Input!$BA415,0,AN$14-$B415-1),0)*$D415   -    IF(AND(AN$14>$C415,AN$14-$C415<$C$5),OFFSET(Input!$BA415,0,AN$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ415,0)  +   AN415-IF(AND($B415<AO$14,AO$14-$B415<$C$5),OFFSET(Input!$BA415,0,AO$14-$B415-1),0)\n+IF(AND(AO$14>$B415,$C415>$B415,AO$14-$B415<$C$5),OFFSET(Input!$BA415,0,AO$14-$B415-1),0)*$D415   -    IF(AND(AO$14>$C415,AO$14-$C415<$C$5),OFFSET(Input!$BA415,0,AO$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK415,0)  +   AO415-IF(AND($B415<AP$14,AP$14-$B415<$C$5),OFFSET(Input!$BA415,0,AP$14-$B415-1),0)\n+IF(AND(AP$14>$B415,$C415>$B415,AP$14-$B415<$C$5),OFFSET(Input!$BA415,0,AP$14-$B415-1),0)*$D415   -    IF(AND(AP$14>$C415,AP$14-$C415<$C$5),OFFSET(Input!$BA415,0,AP$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL415,0)  +   AP415-IF(AND($B415<AQ$14,AQ$14-$B415<$C$5),OFFSET(Input!$BA415,0,AQ$14-$B415-1),0)\n+IF(AND(AQ$14>$B415,$C415>$B415,AQ$14-$B415<$C$5),OFFSET(Input!$BA415,0,AQ$14-$B415-1),0)*$D415   -    IF(AND(AQ$14>$C415,AQ$14-$C415<$C$5),OFFSET(Input!$BA415,0,AQ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM415,0)  +   AQ415-IF(AND($B415<AR$14,AR$14-$B415<$C$5),OFFSET(Input!$BA415,0,AR$14-$B415-1),0)\n+IF(AND(AR$14>$B415,$C415>$B415,AR$14-$B415<$C$5),OFFSET(Input!$BA415,0,AR$14-$B415-1),0)*$D415   -    IF(AND(AR$14>$C415,AR$14-$C415<$C$5),OFFSET(Input!$BA415,0,AR$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN415,0)  +   AR415-IF(AND($B415<AS$14,AS$14-$B415<$C$5),OFFSET(Input!$BA415,0,AS$14-$B415-1),0)\n+IF(AND(AS$14>$B415,$C415>$B415,AS$14-$B415<$C$5),OFFSET(Input!$BA415,0,AS$14-$B415-1),0)*$D415   -    IF(AND(AS$14>$C415,AS$14-$C415<$C$5),OFFSET(Input!$BA415,0,AS$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO415,0)  +   AS415-IF(AND($B415<AT$14,AT$14-$B415<$C$5),OFFSET(Input!$BA415,0,AT$14-$B415-1),0)\n+IF(AND(AT$14>$B415,$C415>$B415,AT$14-$B415<$C$5),OFFSET(Input!$BA415,0,AT$14-$B415-1),0)*$D415   -    IF(AND(AT$14>$C415,AT$14-$C415<$C$5),OFFSET(Input!$BA415,0,AT$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP415,0)  +   AT415-IF(AND($B415<AU$14,AU$14-$B415<$C$5),OFFSET(Input!$BA415,0,AU$14-$B415-1),0)\n+IF(AND(AU$14>$B415,$C415>$B415,AU$14-$B415<$C$5),OFFSET(Input!$BA415,0,AU$14-$B415-1),0)*$D415   -    IF(AND(AU$14>$C415,AU$14-$C415<$C$5),OFFSET(Input!$BA415,0,AU$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ415,0)  +   AU415-IF(AND($B415<AV$14,AV$14-$B415<$C$5),OFFSET(Input!$BA415,0,AV$14-$B415-1),0)\n+IF(AND(AV$14>$B415,$C415>$B415,AV$14-$B415<$C$5),OFFSET(Input!$BA415,0,AV$14-$B415-1),0)*$D415   -    IF(AND(AV$14>$C415,AV$14-$C415<$C$5),OFFSET(Input!$BA415,0,AV$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR415,0)  +   AV415-IF(AND($B415<AW$14,AW$14-$B415<$C$5),OFFSET(Input!$BA415,0,AW$14-$B415-1),0)\n+IF(AND(AW$14>$B415,$C415>$B415,AW$14-$B415<$C$5),OFFSET(Input!$BA415,0,AW$14-$B415-1),0)*$D415   -    IF(AND(AW$14>$C415,AW$14-$C415<$C$5),OFFSET(Input!$BA415,0,AW$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS415,0)  +   AW415-IF(AND($B415<AX$14,AX$14-$B415<$C$5),OFFSET(Input!$BA415,0,AX$14-$B415-1),0)\n+IF(AND(AX$14>$B415,$C415>$B415,AX$14-$B415<$C$5),OFFSET(Input!$BA415,0,AX$14-$B415-1),0)*$D415   -    IF(AND(AX$14>$C415,AX$14-$C415<$C$5),OFFSET(Input!$BA415,0,AX$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT415,0)  +   AX415-IF(AND($B415<AY$14,AY$14-$B415<$C$5),OFFSET(Input!$BA415,0,AY$14-$B415-1),0)\n+IF(AND(AY$14>$B415,$C415>$B415,AY$14-$B415<$C$5),OFFSET(Input!$BA415,0,AY$14-$B415-1),0)*$D415   -    IF(AND(AY$14>$C415,AY$14-$C415<$C$5),OFFSET(Input!$BA415,0,AY$14-$C415-1),0)*$D415","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU415,0)  +   AY415-IF(AND($B415<AZ$14,AZ$14-$B415<$C$5),OFFSET(Input!$BA415,0,AZ$14-$B415-1),0)\n+IF(AND(AZ$14>$B415,$C415>$B415,AZ$14-$B415<$C$5),OFFSET(Input!$BA415,0,AZ$14-$B415-1),0)*$D415   -    IF(AND(AZ$14>$C415,AZ$14-$C415<$C$5),OFFSET(Input!$BA415,0,AZ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV415,0)  +   AZ415-IF(AND($B415<BA$14,BA$14-$B415<$C$5),OFFSET(Input!$BA415,0,BA$14-$B415-1),0)\n+IF(AND(BA$14>$B415,$C415>$B415,BA$14-$B415<$C$5),OFFSET(Input!$BA415,0,BA$14-$B415-1),0)*$D415   -    IF(AND(BA$14>$C415,BA$14-$C415<$C$5),OFFSET(Input!$BA415,0,BA$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW415,0)  +   BA415-IF(AND($B415<BB$14,BB$14-$B415<$C$5),OFFSET(Input!$BA415,0,BB$14-$B415-1),0)\n+IF(AND(BB$14>$B415,$C415>$B415,BB$14-$B415<$C$5),OFFSET(Input!$BA415,0,BB$14-$B415-1),0)*$D415   -    IF(AND(BB$14>$C415,BB$14-$C415<$C$5),OFFSET(Input!$BA415,0,BB$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX415,0)  +   BB415-IF(AND($B415<BC$14,BC$14-$B415<$C$5),OFFSET(Input!$BA415,0,BC$14-$B415-1),0)\n+IF(AND(BC$14>$B415,$C415>$B415,BC$14-$B415<$C$5),OFFSET(Input!$BA415,0,BC$14-$B415-1),0)*$D415   -    IF(AND(BC$14>$C415,BC$14-$C415<$C$5),OFFSET(Input!$BA415,0,BC$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY415,0)  +   BC415-IF(AND($B415<BD$14,BD$14-$B415<$C$5),OFFSET(Input!$BA415,0,BD$14-$B415-1),0)\n+IF(AND(BD$14>$B415,$C415>$B415,BD$14-$B415<$C$5),OFFSET(Input!$BA415,0,BD$14-$B415-1),0)*$D415   -    IF(AND(BD$14>$C415,BD$14-$C415<$C$5),OFFSET(Input!$BA415,0,BD$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ415,0)  +   BD415-IF(AND($B415<BE$14,BE$14-$B415<$C$5),OFFSET(Input!$BA415,0,BE$14-$B415-1),0)\n+IF(AND(BE$14>$B415,$C415>$B415,BE$14-$B415<$C$5),OFFSET(Input!$BA415,0,BE$14-$B415-1),0)*$D415   -    IF(AND(BE$14>$C415,BE$14-$C415<$C$5),OFFSET(Input!$BA415,0,BE$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA415,0)  +   BE415-IF(AND($B415<BF$14,BF$14-$B415<$C$5),OFFSET(Input!$BA415,0,BF$14-$B415-1),0)\n+IF(AND(BF$14>$B415,$C415>$B415,BF$14-$B415<$C$5),OFFSET(Input!$BA415,0,BF$14-$B415-1),0)*$D415   -    IF(AND(BF$14>$C415,BF$14-$C415<$C$5),OFFSET(Input!$BA415,0,BF$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB415,0)  +   BF415-IF(AND($B415<BG$14,BG$14-$B415<$C$5),OFFSET(Input!$BA415,0,BG$14-$B415-1),0)\n+IF(AND(BG$14>$B415,$C415>$B415,BG$14-$B415<$C$5),OFFSET(Input!$BA415,0,BG$14-$B415-1),0)*$D415   -    IF(AND(BG$14>$C415,BG$14-$C415<$C$5),OFFSET(Input!$BA415,0,BG$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC415,0)  +   BG415-IF(AND($B415<BH$14,BH$14-$B415<$C$5),OFFSET(Input!$BA415,0,BH$14-$B415-1),0)\n+IF(AND(BH$14>$B415,$C415>$B415,BH$14-$B415<$C$5),OFFSET(Input!$BA415,0,BH$14-$B415-1),0)*$D415   -    IF(AND(BH$14>$C415,BH$14-$C415<$C$5),OFFSET(Input!$BA415,0,BH$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD415,0)  +   BH415-IF(AND($B415<BI$14,BI$14-$B415<$C$5),OFFSET(Input!$BA415,0,BI$14-$B415-1),0)\n+IF(AND(BI$14>$B415,$C415>$B415,BI$14-$B415<$C$5),OFFSET(Input!$BA415,0,BI$14-$B415-1),0)*$D415   -    IF(AND(BI$14>$C415,BI$14-$C415<$C$5),OFFSET(Input!$BA415,0,BI$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE415,0)  +   BI415-IF(AND($B415<BJ$14,BJ$14-$B415<$C$5),OFFSET(Input!$BA415,0,BJ$14-$B415-1),0)\n+IF(AND(BJ$14>$B415,$C415>$B415,BJ$14-$B415<$C$5),OFFSET(Input!$BA415,0,BJ$14-$B415-1),0)*$D415   -    IF(AND(BJ$14>$C415,BJ$14-$C415<$C$5),OFFSET(Input!$BA415,0,BJ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF415,0)  +   BJ415-IF(AND($B415<BK$14,BK$14-$B415<$C$5),OFFSET(Input!$BA415,0,BK$14-$B415-1),0)\n+IF(AND(BK$14>$B415,$C415>$B415,BK$14-$B415<$C$5),OFFSET(Input!$BA415,0,BK$14-$B415-1),0)*$D415   -    IF(AND(BK$14>$C415,BK$14-$C415<$C$5),OFFSET(Input!$BA415,0,BK$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG415,0)  +   BK415-IF(AND($B415<BL$14,BL$14-$B415<$C$5),OFFSET(Input!$BA415,0,BL$14-$B415-1),0)\n+IF(AND(BL$14>$B415,$C415>$B415,BL$14-$B415<$C$5),OFFSET(Input!$BA415,0,BL$14-$B415-1),0)*$D415   -    IF(AND(BL$14>$C415,BL$14-$C415<$C$5),OFFSET(Input!$BA415,0,BL$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH415,0)  +   BL415-IF(AND($B415<BM$14,BM$14-$B415<$C$5),OFFSET(Input!$BA415,0,BM$14-$B415-1),0)\n+IF(AND(BM$14>$B415,$C415>$B415,BM$14-$B415<$C$5),OFFSET(Input!$BA415,0,BM$14-$B415-1),0)*$D415   -    IF(AND(BM$14>$C415,BM$14-$C415<$C$5),OFFSET(Input!$BA415,0,BM$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI415,0)  +   BM415-IF(AND($B415<BN$14,BN$14-$B415<$C$5),OFFSET(Input!$BA415,0,BN$14-$B415-1),0)\n+IF(AND(BN$14>$B415,$C415>$B415,BN$14-$B415<$C$5),OFFSET(Input!$BA415,0,BN$14-$B415-1),0)*$D415   -    IF(AND(BN$14>$C415,BN$14-$C415<$C$5),OFFSET(Input!$BA415,0,BN$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ415,0)  +   BN415-IF(AND($B415<BO$14,BO$14-$B415<$C$5),OFFSET(Input!$BA415,0,BO$14-$B415-1),0)\n+IF(AND(BO$14>$B415,$C415>$B415,BO$14-$B415<$C$5),OFFSET(Input!$BA415,0,BO$14-$B415-1),0)*$D415   -    IF(AND(BO$14>$C415,BO$14-$C415<$C$5),OFFSET(Input!$BA415,0,BO$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK415,0)  +   BO415-IF(AND($B415<BP$14,BP$14-$B415<$C$5),OFFSET(Input!$BA415,0,BP$14-$B415-1),0)\n+IF(AND(BP$14>$B415,$C415>$B415,BP$14-$B415<$C$5),OFFSET(Input!$BA415,0,BP$14-$B415-1),0)*$D415   -    IF(AND(BP$14>$C415,BP$14-$C415<$C$5),OFFSET(Input!$BA415,0,BP$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL415,0)  +   BP415-IF(AND($B415<BQ$14,BQ$14-$B415<$C$5),OFFSET(Input!$BA415,0,BQ$14-$B415-1),0)\n+IF(AND(BQ$14>$B415,$C415>$B415,BQ$14-$B415<$C$5),OFFSET(Input!$BA415,0,BQ$14-$B415-1),0)*$D415   -    IF(AND(BQ$14>$C415,BQ$14-$C415<$C$5),OFFSET(Input!$BA415,0,BQ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM415,0)  +   BQ415-IF(AND($B415<BR$14,BR$14-$B415<$C$5),OFFSET(Input!$BA415,0,BR$14-$B415-1),0)\n+IF(AND(BR$14>$B415,$C415>$B415,BR$14-$B415<$C$5),OFFSET(Input!$BA415,0,BR$14-$B415-1),0)*$D415   -    IF(AND(BR$14>$C415,BR$14-$C415<$C$5),OFFSET(Input!$BA415,0,BR$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN415,0)  +   BR415-IF(AND($B415<BS$14,BS$14-$B415<$C$5),OFFSET(Input!$BA415,0,BS$14-$B415-1),0)\n+IF(AND(BS$14>$B415,$C415>$B415,BS$14-$B415<$C$5),OFFSET(Input!$BA415,0,BS$14-$B415-1),0)*$D415   -    IF(AND(BS$14>$C415,BS$14-$C415<$C$5),OFFSET(Input!$BA415,0,BS$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO415,0)  +   BS415-IF(AND($B415<BT$14,BT$14-$B415<$C$5),OFFSET(Input!$BA415,0,BT$14-$B415-1),0)\n+IF(AND(BT$14>$B415,$C415>$B415,BT$14-$B415<$C$5),OFFSET(Input!$BA415,0,BT$14-$B415-1),0)*$D415   -    IF(AND(BT$14>$C415,BT$14-$C415<$C$5),OFFSET(Input!$BA415,0,BT$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP415,0)  +   BT415-IF(AND($B415<BU$14,BU$14-$B415<$C$5),OFFSET(Input!$BA415,0,BU$14-$B415-1),0)\n+IF(AND(BU$14>$B415,$C415>$B415,BU$14-$B415<$C$5),OFFSET(Input!$BA415,0,BU$14-$B415-1),0)*$D415   -    IF(AND(BU$14>$C415,BU$14-$C415<$C$5),OFFSET(Input!$BA415,0,BU$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ415,0)  +   BU415-IF(AND($B415<BV$14,BV$14-$B415<$C$5),OFFSET(Input!$BA415,0,BV$14-$B415-1),0)\n+IF(AND(BV$14>$B415,$C415>$B415,BV$14-$B415<$C$5),OFFSET(Input!$BA415,0,BV$14-$B415-1),0)*$D415   -    IF(AND(BV$14>$C415,BV$14-$C415<$C$5),OFFSET(Input!$BA415,0,BV$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR415,0)  +   BV415-IF(AND($B415<BW$14,BW$14-$B415<$C$5),OFFSET(Input!$BA415,0,BW$14-$B415-1),0)\n+IF(AND(BW$14>$B415,$C415>$B415,BW$14-$B415<$C$5),OFFSET(Input!$BA415,0,BW$14-$B415-1),0)*$D415   -    IF(AND(BW$14>$C415,BW$14-$C415<$C$5),OFFSET(Input!$BA415,0,BW$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS415,0)  +   BW415-IF(AND($B415<BX$14,BX$14-$B415<$C$5),OFFSET(Input!$BA415,0,BX$14-$B415-1),0)\n+IF(AND(BX$14>$B415,$C415>$B415,BX$14-$B415<$C$5),OFFSET(Input!$BA415,0,BX$14-$B415-1),0)*$D415   -    IF(AND(BX$14>$C415,BX$14-$C415<$C$5),OFFSET(Input!$BA415,0,BX$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT415,0)  +   BX415-IF(AND($B415<BY$14,BY$14-$B415<$C$5),OFFSET(Input!$BA415,0,BY$14-$B415-1),0)\n+IF(AND(BY$14>$B415,$C415>$B415,BY$14-$B415<$C$5),OFFSET(Input!$BA415,0,BY$14-$B415-1),0)*$D415   -    IF(AND(BY$14>$C415,BY$14-$C415<$C$5),OFFSET(Input!$BA415,0,BY$14-$C415-1),0)*$D415","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU415,0)  +   BY415-IF(AND($B415<BZ$14,BZ$14-$B415<$C$5),OFFSET(Input!$BA415,0,BZ$14-$B415-1),0)\n+IF(AND(BZ$14>$B415,$C415>$B415,BZ$14-$B415<$C$5),OFFSET(Input!$BA415,0,BZ$14-$B415-1),0)*$D415   -    IF(AND(BZ$14>$C415,BZ$14-$C415<$C$5),OFFSET(Input!$BA415,0,BZ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV415,0)  +   BZ415-IF(AND($B415<CA$14,CA$14-$B415<$C$5),OFFSET(Input!$BA415,0,CA$14-$B415-1),0)\n+IF(AND(CA$14>$B415,$C415>$B415,CA$14-$B415<$C$5),OFFSET(Input!$BA415,0,CA$14-$B415-1),0)*$D415   -    IF(AND(CA$14>$C415,CA$14-$C415<$C$5),OFFSET(Input!$BA415,0,CA$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW415,0)  +   CA415-IF(AND($B415<CB$14,CB$14-$B415<$C$5),OFFSET(Input!$BA415,0,CB$14-$B415-1),0)\n+IF(AND(CB$14>$B415,$C415>$B415,CB$14-$B415<$C$5),OFFSET(Input!$BA415,0,CB$14-$B415-1),0)*$D415   -    IF(AND(CB$14>$C415,CB$14-$C415<$C$5),OFFSET(Input!$BA415,0,CB$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX415,0)  +   CB415-IF(AND($B415<CC$14,CC$14-$B415<$C$5),OFFSET(Input!$BA415,0,CC$14-$B415-1),0)\n+IF(AND(CC$14>$B415,$C415>$B415,CC$14-$B415<$C$5),OFFSET(Input!$BA415,0,CC$14-$B415-1),0)*$D415   -    IF(AND(CC$14>$C415,CC$14-$C415<$C$5),OFFSET(Input!$BA415,0,CC$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY415,0)  +   CC415-IF(AND($B415<CD$14,CD$14-$B415<$C$5),OFFSET(Input!$BA415,0,CD$14-$B415-1),0)\n+IF(AND(CD$14>$B415,$C415>$B415,CD$14-$B415<$C$5),OFFSET(Input!$BA415,0,CD$14-$B415-1),0)*$D415   -    IF(AND(CD$14>$C415,CD$14-$C415<$C$5),OFFSET(Input!$BA415,0,CD$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ415,0)  +   CD415-IF(AND($B415<CE$14,CE$14-$B415<$C$5),OFFSET(Input!$BA415,0,CE$14-$B415-1),0)\n+IF(AND(CE$14>$B415,$C415>$B415,CE$14-$B415<$C$5),OFFSET(Input!$BA415,0,CE$14-$B415-1),0)*$D415   -    IF(AND(CE$14>$C415,CE$14-$C415<$C$5),OFFSET(Input!$BA415,0,CE$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA415,0)  +   CE415-IF(AND($B415<CF$14,CF$14-$B415<$C$5),OFFSET(Input!$BA415,0,CF$14-$B415-1),0)\n+IF(AND(CF$14>$B415,$C415>$B415,CF$14-$B415<$C$5),OFFSET(Input!$BA415,0,CF$14-$B415-1),0)*$D415   -    IF(AND(CF$14>$C415,CF$14-$C415<$C$5),OFFSET(Input!$BA415,0,CF$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB415,0)  +   CF415-IF(AND($B415<CG$14,CG$14-$B415<$C$5),OFFSET(Input!$BA415,0,CG$14-$B415-1),0)\n+IF(AND(CG$14>$B415,$C415>$B415,CG$14-$B415<$C$5),OFFSET(Input!$BA415,0,CG$14-$B415-1),0)*$D415   -    IF(AND(CG$14>$C415,CG$14-$C415<$C$5),OFFSET(Input!$BA415,0,CG$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC415,0)  +   CG415-IF(AND($B415<CH$14,CH$14-$B415<$C$5),OFFSET(Input!$BA415,0,CH$14-$B415-1),0)\n+IF(AND(CH$14>$B415,$C415>$B415,CH$14-$B415<$C$5),OFFSET(Input!$BA415,0,CH$14-$B415-1),0)*$D415   -    IF(AND(CH$14>$C415,CH$14-$C415<$C$5),OFFSET(Input!$BA415,0,CH$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED415,0)  +   CH415-IF(AND($B415<CI$14,CI$14-$B415<$C$5),OFFSET(Input!$BA415,0,CI$14-$B415-1),0)\n+IF(AND(CI$14>$B415,$C415>$B415,CI$14-$B415<$C$5),OFFSET(Input!$BA415,0,CI$14-$B415-1),0)*$D415   -    IF(AND(CI$14>$C415,CI$14-$C415<$C$5),OFFSET(Input!$BA415,0,CI$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE415,0)  +   CI415-IF(AND($B415<CJ$14,CJ$14-$B415<$C$5),OFFSET(Input!$BA415,0,CJ$14-$B415-1),0)\n+IF(AND(CJ$14>$B415,$C415>$B415,CJ$14-$B415<$C$5),OFFSET(Input!$BA415,0,CJ$14-$B415-1),0)*$D415   -    IF(AND(CJ$14>$C415,CJ$14-$C415<$C$5),OFFSET(Input!$BA415,0,CJ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF415,0)  +   CJ415-IF(AND($B415<CK$14,CK$14-$B415<$C$5),OFFSET(Input!$BA415,0,CK$14-$B415-1),0)\n+IF(AND(CK$14>$B415,$C415>$B415,CK$14-$B415<$C$5),OFFSET(Input!$BA415,0,CK$14-$B415-1),0)*$D415   -    IF(AND(CK$14>$C415,CK$14-$C415<$C$5),OFFSET(Input!$BA415,0,CK$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG415,0)  +   CK415-IF(AND($B415<CL$14,CL$14-$B415<$C$5),OFFSET(Input!$BA415,0,CL$14-$B415-1),0)\n+IF(AND(CL$14>$B415,$C415>$B415,CL$14-$B415<$C$5),OFFSET(Input!$BA415,0,CL$14-$B415-1),0)*$D415   -    IF(AND(CL$14>$C415,CL$14-$C415<$C$5),OFFSET(Input!$BA415,0,CL$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH415,0)  +   CL415-IF(AND($B415<CM$14,CM$14-$B415<$C$5),OFFSET(Input!$BA415,0,CM$14-$B415-1),0)\n+IF(AND(CM$14>$B415,$C415>$B415,CM$14-$B415<$C$5),OFFSET(Input!$BA415,0,CM$14-$B415-1),0)*$D415   -    IF(AND(CM$14>$C415,CM$14-$C415<$C$5),OFFSET(Input!$BA415,0,CM$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI415,0)  +   CM415-IF(AND($B415<CN$14,CN$14-$B415<$C$5),OFFSET(Input!$BA415,0,CN$14-$B415-1),0)\n+IF(AND(CN$14>$B415,$C415>$B415,CN$14-$B415<$C$5),OFFSET(Input!$BA415,0,CN$14-$B415-1),0)*$D415   -    IF(AND(CN$14>$C415,CN$14-$C415<$C$5),OFFSET(Input!$BA415,0,CN$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ415,0)  +   CN415-IF(AND($B415<CO$14,CO$14-$B415<$C$5),OFFSET(Input!$BA415,0,CO$14-$B415-1),0)\n+IF(AND(CO$14>$B415,$C415>$B415,CO$14-$B415<$C$5),OFFSET(Input!$BA415,0,CO$14-$B415-1),0)*$D415   -    IF(AND(CO$14>$C415,CO$14-$C415<$C$5),OFFSET(Input!$BA415,0,CO$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK415,0)  +   CO415-IF(AND($B415<CP$14,CP$14-$B415<$C$5),OFFSET(Input!$BA415,0,CP$14-$B415-1),0)\n+IF(AND(CP$14>$B415,$C415>$B415,CP$14-$B415<$C$5),OFFSET(Input!$BA415,0,CP$14-$B415-1),0)*$D415   -    IF(AND(CP$14>$C415,CP$14-$C415<$C$5),OFFSET(Input!$BA415,0,CP$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL415,0)  +   CP415-IF(AND($B415<CQ$14,CQ$14-$B415<$C$5),OFFSET(Input!$BA415,0,CQ$14-$B415-1),0)\n+IF(AND(CQ$14>$B415,$C415>$B415,CQ$14-$B415<$C$5),OFFSET(Input!$BA415,0,CQ$14-$B415-1),0)*$D415   -    IF(AND(CQ$14>$C415,CQ$14-$C415<$C$5),OFFSET(Input!$BA415,0,CQ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM415,0)  +   CQ415-IF(AND($B415<CR$14,CR$14-$B415<$C$5),OFFSET(Input!$BA415,0,CR$14-$B415-1),0)\n+IF(AND(CR$14>$B415,$C415>$B415,CR$14-$B415<$C$5),OFFSET(Input!$BA415,0,CR$14-$B415-1),0)*$D415   -    IF(AND(CR$14>$C415,CR$14-$C415<$C$5),OFFSET(Input!$BA415,0,CR$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN415,0)  +   CR415-IF(AND($B415<CS$14,CS$14-$B415<$C$5),OFFSET(Input!$BA415,0,CS$14-$B415-1),0)\n+IF(AND(CS$14>$B415,$C415>$B415,CS$14-$B415<$C$5),OFFSET(Input!$BA415,0,CS$14-$B415-1),0)*$D415   -    IF(AND(CS$14>$C415,CS$14-$C415<$C$5),OFFSET(Input!$BA415,0,CS$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO415,0)  +   CS415-IF(AND($B415<CT$14,CT$14-$B415<$C$5),OFFSET(Input!$BA415,0,CT$14-$B415-1),0)\n+IF(AND(CT$14>$B415,$C415>$B415,CT$14-$B415<$C$5),OFFSET(Input!$BA415,0,CT$14-$B415-1),0)*$D415   -    IF(AND(CT$14>$C415,CT$14-$C415<$C$5),OFFSET(Input!$BA415,0,CT$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP415,0)  +   CT415-IF(AND($B415<CU$14,CU$14-$B415<$C$5),OFFSET(Input!$BA415,0,CU$14-$B415-1),0)\n+IF(AND(CU$14>$B415,$C415>$B415,CU$14-$B415<$C$5),OFFSET(Input!$BA415,0,CU$14-$B415-1),0)*$D415   -    IF(AND(CU$14>$C415,CU$14-$C415<$C$5),OFFSET(Input!$BA415,0,CU$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ415,0)  +   CU415-IF(AND($B415<CV$14,CV$14-$B415<$C$5),OFFSET(Input!$BA415,0,CV$14-$B415-1),0)\n+IF(AND(CV$14>$B415,$C415>$B415,CV$14-$B415<$C$5),OFFSET(Input!$BA415,0,CV$14-$B415-1),0)*$D415   -    IF(AND(CV$14>$C415,CV$14-$C415<$C$5),OFFSET(Input!$BA415,0,CV$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER415,0)  +   CV415-IF(AND($B415<CW$14,CW$14-$B415<$C$5),OFFSET(Input!$BA415,0,CW$14-$B415-1),0)\n+IF(AND(CW$14>$B415,$C415>$B415,CW$14-$B415<$C$5),OFFSET(Input!$BA415,0,CW$14-$B415-1),0)*$D415   -    IF(AND(CW$14>$C415,CW$14-$C415<$C$5),OFFSET(Input!$BA415,0,CW$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES415,0)  +   CW415-IF(AND($B415<CX$14,CX$14-$B415<$C$5),OFFSET(Input!$BA415,0,CX$14-$B415-1),0)\n+IF(AND(CX$14>$B415,$C415>$B415,CX$14-$B415<$C$5),OFFSET(Input!$BA415,0,CX$14-$B415-1),0)*$D415   -    IF(AND(CX$14>$C415,CX$14-$C415<$C$5),OFFSET(Input!$BA415,0,CX$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET415,0)  +   CX415-IF(AND($B415<CY$14,CY$14-$B415<$C$5),OFFSET(Input!$BA415,0,CY$14-$B415-1),0)\n+IF(AND(CY$14>$B415,$C415>$B415,CY$14-$B415<$C$5),OFFSET(Input!$BA415,0,CY$14-$B415-1),0)*$D415   -    IF(AND(CY$14>$C415,CY$14-$C415<$C$5),OFFSET(Input!$BA415,0,CY$14-$C415-1),0)*$D415","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU415,0)  +   CY415-IF(AND($B415<CZ$14,CZ$14-$B415<$C$5),OFFSET(Input!$BA415,0,CZ$14-$B415-1),0)\n+IF(AND(CZ$14>$B415,$C415>$B415,CZ$14-$B415<$C$5),OFFSET(Input!$BA415,0,CZ$14-$B415-1),0)*$D415   -    IF(AND(CZ$14>$C415,CZ$14-$C415<$C$5),OFFSET(Input!$BA415,0,CZ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV415,0)  +   CZ415-IF(AND($B415<DA$14,DA$14-$B415<$C$5),OFFSET(Input!$BA415,0,DA$14-$B415-1),0)\n+IF(AND(DA$14>$B415,$C415>$B415,DA$14-$B415<$C$5),OFFSET(Input!$BA415,0,DA$14-$B415-1),0)*$D415   -    IF(AND(DA$14>$C415,DA$14-$C415<$C$5),OFFSET(Input!$BA415,0,DA$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW415,0)  +   DA415-IF(AND($B415<DB$14,DB$14-$B415<$C$5),OFFSET(Input!$BA415,0,DB$14-$B415-1),0)\n+IF(AND(DB$14>$B415,$C415>$B415,DB$14-$B415<$C$5),OFFSET(Input!$BA415,0,DB$14-$B415-1),0)*$D415   -    IF(AND(DB$14>$C415,DB$14-$C415<$C$5),OFFSET(Input!$BA415,0,DB$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX415,0)  +   DB415-IF(AND($B415<DC$14,DC$14-$B415<$C$5),OFFSET(Input!$BA415,0,DC$14-$B415-1),0)\n+IF(AND(DC$14>$B415,$C415>$B415,DC$14-$B415<$C$5),OFFSET(Input!$BA415,0,DC$14-$B415-1),0)*$D415   -    IF(AND(DC$14>$C415,DC$14-$C415<$C$5),OFFSET(Input!$BA415,0,DC$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY415,0)  +   DC415-IF(AND($B415<DD$14,DD$14-$B415<$C$5),OFFSET(Input!$BA415,0,DD$14-$B415-1),0)\n+IF(AND(DD$14>$B415,$C415>$B415,DD$14-$B415<$C$5),OFFSET(Input!$BA415,0,DD$14-$B415-1),0)*$D415   -    IF(AND(DD$14>$C415,DD$14-$C415<$C$5),OFFSET(Input!$BA415,0,DD$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ415,0)  +   DD415-IF(AND($B415<DE$14,DE$14-$B415<$C$5),OFFSET(Input!$BA415,0,DE$14-$B415-1),0)\n+IF(AND(DE$14>$B415,$C415>$B415,DE$14-$B415<$C$5),OFFSET(Input!$BA415,0,DE$14-$B415-1),0)*$D415   -    IF(AND(DE$14>$C415,DE$14-$C415<$C$5),OFFSET(Input!$BA415,0,DE$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA415,0)  +   DE415-IF(AND($B415<DF$14,DF$14-$B415<$C$5),OFFSET(Input!$BA415,0,DF$14-$B415-1),0)\n+IF(AND(DF$14>$B415,$C415>$B415,DF$14-$B415<$C$5),OFFSET(Input!$BA415,0,DF$14-$B415-1),0)*$D415   -    IF(AND(DF$14>$C415,DF$14-$C415<$C$5),OFFSET(Input!$BA415,0,DF$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB415,0)  +   DF415-IF(AND($B415<DG$14,DG$14-$B415<$C$5),OFFSET(Input!$BA415,0,DG$14-$B415-1),0)\n+IF(AND(DG$14>$B415,$C415>$B415,DG$14-$B415<$C$5),OFFSET(Input!$BA415,0,DG$14-$B415-1),0)*$D415   -    IF(AND(DG$14>$C415,DG$14-$C415<$C$5),OFFSET(Input!$BA415,0,DG$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC415,0)  +   DG415-IF(AND($B415<DH$14,DH$14-$B415<$C$5),OFFSET(Input!$BA415,0,DH$14-$B415-1),0)\n+IF(AND(DH$14>$B415,$C415>$B415,DH$14-$B415<$C$5),OFFSET(Input!$BA415,0,DH$14-$B415-1),0)*$D415   -    IF(AND(DH$14>$C415,DH$14-$C415<$C$5),OFFSET(Input!$BA415,0,DH$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD415,0)  +   DH415-IF(AND($B415<DI$14,DI$14-$B415<$C$5),OFFSET(Input!$BA415,0,DI$14-$B415-1),0)\n+IF(AND(DI$14>$B415,$C415>$B415,DI$14-$B415<$C$5),OFFSET(Input!$BA415,0,DI$14-$B415-1),0)*$D415   -    IF(AND(DI$14>$C415,DI$14-$C415<$C$5),OFFSET(Input!$BA415,0,DI$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE415,0)  +   DI415-IF(AND($B415<DJ$14,DJ$14-$B415<$C$5),OFFSET(Input!$BA415,0,DJ$14-$B415-1),0)\n+IF(AND(DJ$14>$B415,$C415>$B415,DJ$14-$B415<$C$5),OFFSET(Input!$BA415,0,DJ$14-$B415-1),0)*$D415   -    IF(AND(DJ$14>$C415,DJ$14-$C415<$C$5),OFFSET(Input!$BA415,0,DJ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF415,0)  +   DJ415-IF(AND($B415<DK$14,DK$14-$B415<$C$5),OFFSET(Input!$BA415,0,DK$14-$B415-1),0)\n+IF(AND(DK$14>$B415,$C415>$B415,DK$14-$B415<$C$5),OFFSET(Input!$BA415,0,DK$14-$B415-1),0)*$D415   -    IF(AND(DK$14>$C415,DK$14-$C415<$C$5),OFFSET(Input!$BA415,0,DK$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG415,0)  +   DK415-IF(AND($B415<DL$14,DL$14-$B415<$C$5),OFFSET(Input!$BA415,0,DL$14-$B415-1),0)\n+IF(AND(DL$14>$B415,$C415>$B415,DL$14-$B415<$C$5),OFFSET(Input!$BA415,0,DL$14-$B415-1),0)*$D415   -    IF(AND(DL$14>$C415,DL$14-$C415<$C$5),OFFSET(Input!$BA415,0,DL$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH415,0)  +   DL415-IF(AND($B415<DM$14,DM$14-$B415<$C$5),OFFSET(Input!$BA415,0,DM$14-$B415-1),0)\n+IF(AND(DM$14>$B415,$C415>$B415,DM$14-$B415<$C$5),OFFSET(Input!$BA415,0,DM$14-$B415-1),0)*$D415   -    IF(AND(DM$14>$C415,DM$14-$C415<$C$5),OFFSET(Input!$BA415,0,DM$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI415,0)  +   DM415-IF(AND($B415<DN$14,DN$14-$B415<$C$5),OFFSET(Input!$BA415,0,DN$14-$B415-1),0)\n+IF(AND(DN$14>$B415,$C415>$B415,DN$14-$B415<$C$5),OFFSET(Input!$BA415,0,DN$14-$B415-1),0)*$D415   -    IF(AND(DN$14>$C415,DN$14-$C415<$C$5),OFFSET(Input!$BA415,0,DN$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ415,0)  +   DN415-IF(AND($B415<DO$14,DO$14-$B415<$C$5),OFFSET(Input!$BA415,0,DO$14-$B415-1),0)\n+IF(AND(DO$14>$B415,$C415>$B415,DO$14-$B415<$C$5),OFFSET(Input!$BA415,0,DO$14-$B415-1),0)*$D415   -    IF(AND(DO$14>$C415,DO$14-$C415<$C$5),OFFSET(Input!$BA415,0,DO$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK415,0)  +   DO415-IF(AND($B415<DP$14,DP$14-$B415<$C$5),OFFSET(Input!$BA415,0,DP$14-$B415-1),0)\n+IF(AND(DP$14>$B415,$C415>$B415,DP$14-$B415<$C$5),OFFSET(Input!$BA415,0,DP$14-$B415-1),0)*$D415   -    IF(AND(DP$14>$C415,DP$14-$C415<$C$5),OFFSET(Input!$BA415,0,DP$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL415,0)  +   DP415-IF(AND($B415<DQ$14,DQ$14-$B415<$C$5),OFFSET(Input!$BA415,0,DQ$14-$B415-1),0)\n+IF(AND(DQ$14>$B415,$C415>$B415,DQ$14-$B415<$C$5),OFFSET(Input!$BA415,0,DQ$14-$B415-1),0)*$D415   -    IF(AND(DQ$14>$C415,DQ$14-$C415<$C$5),OFFSET(Input!$BA415,0,DQ$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM415,0)  +   DQ415-IF(AND($B415<DR$14,DR$14-$B415<$C$5),OFFSET(Input!$BA415,0,DR$14-$B415-1),0)\n+IF(AND(DR$14>$B415,$C415>$B415,DR$14-$B415<$C$5),OFFSET(Input!$BA415,0,DR$14-$B415-1),0)*$D415   -    IF(AND(DR$14>$C415,DR$14-$C415<$C$5),OFFSET(Input!$BA415,0,DR$14-$C415-1),0)*$D415","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN415,0)  +   DR415-IF(AND($B415<DS$14,DS$14-$B415<$C$5),OFFSET(Input!$BA415,0,DS$14-$B415-1),0)\n+IF(AND(DS$14>$B415,$C415>$B415,DS$14-$B415<$C$5),OFFSET(Input!$BA415,0,DS$14-$B415-1),0)*$D415   -    IF(AND(DS$14>$C415,DS$14-$C415<$C$5),OFFSET(Input!$BA415,0,DS$14-$C415-1),0)*$D415","v":0}]
[{"$f":"Calcs!A461","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E461),1,Calcs!E461)*Periods,0)","v":0},{"$f":"ROUND(MAX(B461,Input!Z461*Periods),0)","v":0},{"$f":"IF(Calcs!DY461>Calcs!DZ461,IF(Input!R461<>0,Input!AC461/Input!R461,0),IF(Input!V461<>0,Input!AE461/Input!V461,0))","v":0},null,{"$f":"Input!BA461","v":0},{"$f":"IF(G$14<=$C$5,Input!BB461,0)  +   F461-IF(AND($B461<G$14,G$14-$B461<$C$5),OFFSET(Input!$BA461,0,G$14-$B461-1),0)\n+IF(AND(G$14>$B461,$C461>$B461,G$14-$B461<$C$5),OFFSET(Input!$BA461,0,G$14-$B461-1),0)*$D461   -    IF(AND(G$14>$C461,G$14-$C461<$C$5),OFFSET(Input!$BA461,0,G$14-$C461-1),0)*$D461","v":0},{"$f":"IF(H$14<=$C$5,Input!BC461,0)  +   G461-IF(AND($B461<H$14,H$14-$B461<$C$5),OFFSET(Input!$BA461,0,H$14-$B461-1),0)\n+IF(AND(H$14>$B461,$C461>$B461,H$14-$B461<$C$5),OFFSET(Input!$BA461,0,H$14-$B461-1),0)*$D461   -    IF(AND(H$14>$C461,H$14-$C461<$C$5),OFFSET(Input!$BA461,0,H$14-$C461-1),0)*$D461","v":0},{"$f":"IF(I$14<=$C$5,Input!BD461,0)  +   H461-IF(AND($B461<I$14,I$14-$B461<$C$5),OFFSET(Input!$BA461,0,I$14-$B461-1),0)\n+IF(AND(I$14>$B461,$C461>$B461,I$14-$B461<$C$5),OFFSET(Input!$BA461,0,I$14-$B461-1),0)*$D461   -    IF(AND(I$14>$C461,I$14-$C461<$C$5),OFFSET(Input!$BA461,0,I$14-$C461-1),0)*$D461","v":0},{"$f":"IF(J$14<=$C$5,Input!BE461,0)  +   I461-IF(AND($B461<J$14,J$14-$B461<$C$5),OFFSET(Input!$BA461,0,J$14-$B461-1),0)\n+IF(AND(J$14>$B461,$C461>$B461,J$14-$B461<$C$5),OFFSET(Input!$BA461,0,J$14-$B461-1),0)*$D461   -    IF(AND(J$14>$C461,J$14-$C461<$C$5),OFFSET(Input!$BA461,0,J$14-$C461-1),0)*$D461","v":0},{"$f":"IF(K$14<=$C$5,Input!BF461,0)  +   J461-IF(AND($B461<K$14,K$14-$B461<$C$5),OFFSET(Input!$BA461,0,K$14-$B461-1),0)\n+IF(AND(K$14>$B461,$C461>$B461,K$14-$B461<$C$5),OFFSET(Input!$BA461,0,K$14-$B461-1),0)*$D461   -    IF(AND(K$14>$C461,K$14-$C461<$C$5),OFFSET(Input!$BA461,0,K$14-$C461-1),0)*$D461","v":0},{"$f":"IF(L$14<=$C$5,Input!BG461,0)  +   K461-IF(AND($B461<L$14,L$14-$B461<$C$5),OFFSET(Input!$BA461,0,L$14-$B461-1),0)\n+IF(AND(L$14>$B461,$C461>$B461,L$14-$B461<$C$5),OFFSET(Input!$BA461,0,L$14-$B461-1),0)*$D461   -    IF(AND(L$14>$C461,L$14-$C461<$C$5),OFFSET(Input!$BA461,0,L$14-$C461-1),0)*$D461","v":0},{"$f":"IF(M$14<=$C$5,Input!BH461,0)  +   L461-IF(AND($B461<M$14,M$14-$B461<$C$5),OFFSET(Input!$BA461,0,M$14-$B461-1),0)\n+IF(AND(M$14>$B461,$C461>$B461,M$14-$B461<$C$5),OFFSET(Input!$BA461,0,M$14-$B461-1),0)*$D461   -    IF(AND(M$14>$C461,M$14-$C461<$C$5),OFFSET(Input!$BA461,0,M$14-$C461-1),0)*$D461","v":0},{"$f":"IF(N$14<=$C$5,Input!BI461,0)  +   M461-IF(AND($B461<N$14,N$14-$B461<$C$5),OFFSET(Input!$BA461,0,N$14-$B461-1),0)\n+IF(AND(N$14>$B461,$C461>$B461,N$14-$B461<$C$5),OFFSET(Input!$BA461,0,N$14-$B461-1),0)*$D461   -    IF(AND(N$14>$C461,N$14-$C461<$C$5),OFFSET(Input!$BA461,0,N$14-$C461-1),0)*$D461","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ461,0)  +   N461-IF(AND($B461<O$14,O$14-$B461<$C$5),OFFSET(Input!$BA461,0,O$14-$B461-1),0)\n+IF(AND(O$14>$B461,$C461>$B461,O$14-$B461<$C$5),OFFSET(Input!$BA461,0,O$14-$B461-1),0)*$D461   -    IF(AND(O$14>$C461,O$14-$C461<$C$5),OFFSET(Input!$BA461,0,O$14-$C461-1),0)*$D461","v":0},{"$f":"IF(P$14<=$C$5,Input!BK461,0)  +   O461-IF(AND($B461<P$14,P$14-$B461<$C$5),OFFSET(Input!$BA461,0,P$14-$B461-1),0)\n+IF(AND(P$14>$B461,$C461>$B461,P$14-$B461<$C$5),OFFSET(Input!$BA461,0,P$14-$B461-1),0)*$D461   -    IF(AND(P$14>$C461,P$14-$C461<$C$5),OFFSET(Input!$BA461,0,P$14-$C461-1),0)*$D461","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL461,0)  +   P461-IF(AND($B461<Q$14,Q$14-$B461<$C$5),OFFSET(Input!$BA461,0,Q$14-$B461-1),0)\n+IF(AND(Q$14>$B461,$C461>$B461,Q$14-$B461<$C$5),OFFSET(Input!$BA461,0,Q$14-$B461-1),0)*$D461   -    IF(AND(Q$14>$C461,Q$14-$C461<$C$5),OFFSET(Input!$BA461,0,Q$14-$C461-1),0)*$D461","v":0},{"$f":"IF(R$14<=$C$5,Input!BM461,0)  +   Q461-IF(AND($B461<R$14,R$14-$B461<$C$5),OFFSET(Input!$BA461,0,R$14-$B461-1),0)\n+IF(AND(R$14>$B461,$C461>$B461,R$14-$B461<$C$5),OFFSET(Input!$BA461,0,R$14-$B461-1),0)*$D461   -    IF(AND(R$14>$C461,R$14-$C461<$C$5),OFFSET(Input!$BA461,0,R$14-$C461-1),0)*$D461","v":0},{"$f":"IF(S$14<=$C$5,Input!BN461,0)  +   R461-IF(AND($B461<S$14,S$14-$B461<$C$5),OFFSET(Input!$BA461,0,S$14-$B461-1),0)\n+IF(AND(S$14>$B461,$C461>$B461,S$14-$B461<$C$5),OFFSET(Input!$BA461,0,S$14-$B461-1),0)*$D461   -    IF(AND(S$14>$C461,S$14-$C461<$C$5),OFFSET(Input!$BA461,0,S$14-$C461-1),0)*$D461","v":0},{"$f":"IF(T$14<=$C$5,Input!BO461,0)  +   S461-IF(AND($B461<T$14,T$14-$B461<$C$5),OFFSET(Input!$BA461,0,T$14-$B461-1),0)\n+IF(AND(T$14>$B461,$C461>$B461,T$14-$B461<$C$5),OFFSET(Input!$BA461,0,T$14-$B461-1),0)*$D461   -    IF(AND(T$14>$C461,T$14-$C461<$C$5),OFFSET(Input!$BA461,0,T$14-$C461-1),0)*$D461","v":0},{"$f":"IF(U$14<=$C$5,Input!BP461,0)  +   T461-IF(AND($B461<U$14,U$14-$B461<$C$5),OFFSET(Input!$BA461,0,U$14-$B461-1),0)\n+IF(AND(U$14>$B461,$C461>$B461,U$14-$B461<$C$5),OFFSET(Input!$BA461,0,U$14-$B461-1),0)*$D461   -    IF(AND(U$14>$C461,U$14-$C461<$C$5),OFFSET(Input!$BA461,0,U$14-$C461-1),0)*$D461","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ461,0)  +   U461-IF(AND($B461<V$14,V$14-$B461<$C$5),OFFSET(Input!$BA461,0,V$14-$B461-1),0)\n+IF(AND(V$14>$B461,$C461>$B461,V$14-$B461<$C$5),OFFSET(Input!$BA461,0,V$14-$B461-1),0)*$D461   -    IF(AND(V$14>$C461,V$14-$C461<$C$5),OFFSET(Input!$BA461,0,V$14-$C461-1),0)*$D461","v":0},{"$f":"IF(W$14<=$C$5,Input!BR461,0)  +   V461-IF(AND($B461<W$14,W$14-$B461<$C$5),OFFSET(Input!$BA461,0,W$14-$B461-1),0)\n+IF(AND(W$14>$B461,$C461>$B461,W$14-$B461<$C$5),OFFSET(Input!$BA461,0,W$14-$B461-1),0)*$D461   -    IF(AND(W$14>$C461,W$14-$C461<$C$5),OFFSET(Input!$BA461,0,W$14-$C461-1),0)*$D461","v":0},{"$f":"IF(X$14<=$C$5,Input!BS461,0)  +   W461-IF(AND($B461<X$14,X$14-$B461<$C$5),OFFSET(Input!$BA461,0,X$14-$B461-1),0)\n+IF(AND(X$14>$B461,$C461>$B461,X$14-$B461<$C$5),OFFSET(Input!$BA461,0,X$14-$B461-1),0)*$D461   -    IF(AND(X$14>$C461,X$14-$C461<$C$5),OFFSET(Input!$BA461,0,X$14-$C461-1),0)*$D461","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT461,0)  +   X461-IF(AND($B461<Y$14,Y$14-$B461<$C$5),OFFSET(Input!$BA461,0,Y$14-$B461-1),0)\n+IF(AND(Y$14>$B461,$C461>$B461,Y$14-$B461<$C$5),OFFSET(Input!$BA461,0,Y$14-$B461-1),0)*$D461   -    IF(AND(Y$14>$C461,Y$14-$C461<$C$5),OFFSET(Input!$BA461,0,Y$14-$C461-1),0)*$D461","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU461,0)  +   Y461-IF(AND($B461<Z$14,Z$14-$B461<$C$5),OFFSET(Input!$BA461,0,Z$14-$B461-1),0)\n+IF(AND(Z$14>$B461,$C461>$B461,Z$14-$B461<$C$5),OFFSET(Input!$BA461,0,Z$14-$B461-1),0)*$D461   -    IF(AND(Z$14>$C461,Z$14-$C461<$C$5),OFFSET(Input!$BA461,0,Z$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV461,0)  +   Z461-IF(AND($B461<AA$14,AA$14-$B461<$C$5),OFFSET(Input!$BA461,0,AA$14-$B461-1),0)\n+IF(AND(AA$14>$B461,$C461>$B461,AA$14-$B461<$C$5),OFFSET(Input!$BA461,0,AA$14-$B461-1),0)*$D461   -    IF(AND(AA$14>$C461,AA$14-$C461<$C$5),OFFSET(Input!$BA461,0,AA$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW461,0)  +   AA461-IF(AND($B461<AB$14,AB$14-$B461<$C$5),OFFSET(Input!$BA461,0,AB$14-$B461-1),0)\n+IF(AND(AB$14>$B461,$C461>$B461,AB$14-$B461<$C$5),OFFSET(Input!$BA461,0,AB$14-$B461-1),0)*$D461   -    IF(AND(AB$14>$C461,AB$14-$C461<$C$5),OFFSET(Input!$BA461,0,AB$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX461,0)  +   AB461-IF(AND($B461<AC$14,AC$14-$B461<$C$5),OFFSET(Input!$BA461,0,AC$14-$B461-1),0)\n+IF(AND(AC$14>$B461,$C461>$B461,AC$14-$B461<$C$5),OFFSET(Input!$BA461,0,AC$14-$B461-1),0)*$D461   -    IF(AND(AC$14>$C461,AC$14-$C461<$C$5),OFFSET(Input!$BA461,0,AC$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY461,0)  +   AC461-IF(AND($B461<AD$14,AD$14-$B461<$C$5),OFFSET(Input!$BA461,0,AD$14-$B461-1),0)\n+IF(AND(AD$14>$B461,$C461>$B461,AD$14-$B461<$C$5),OFFSET(Input!$BA461,0,AD$14-$B461-1),0)*$D461   -    IF(AND(AD$14>$C461,AD$14-$C461<$C$5),OFFSET(Input!$BA461,0,AD$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ461,0)  +   AD461-IF(AND($B461<AE$14,AE$14-$B461<$C$5),OFFSET(Input!$BA461,0,AE$14-$B461-1),0)\n+IF(AND(AE$14>$B461,$C461>$B461,AE$14-$B461<$C$5),OFFSET(Input!$BA461,0,AE$14-$B461-1),0)*$D461   -    IF(AND(AE$14>$C461,AE$14-$C461<$C$5),OFFSET(Input!$BA461,0,AE$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA461,0)  +   AE461-IF(AND($B461<AF$14,AF$14-$B461<$C$5),OFFSET(Input!$BA461,0,AF$14-$B461-1),0)\n+IF(AND(AF$14>$B461,$C461>$B461,AF$14-$B461<$C$5),OFFSET(Input!$BA461,0,AF$14-$B461-1),0)*$D461   -    IF(AND(AF$14>$C461,AF$14-$C461<$C$5),OFFSET(Input!$BA461,0,AF$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB461,0)  +   AF461-IF(AND($B461<AG$14,AG$14-$B461<$C$5),OFFSET(Input!$BA461,0,AG$14-$B461-1),0)\n+IF(AND(AG$14>$B461,$C461>$B461,AG$14-$B461<$C$5),OFFSET(Input!$BA461,0,AG$14-$B461-1),0)*$D461   -    IF(AND(AG$14>$C461,AG$14-$C461<$C$5),OFFSET(Input!$BA461,0,AG$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC461,0)  +   AG461-IF(AND($B461<AH$14,AH$14-$B461<$C$5),OFFSET(Input!$BA461,0,AH$14-$B461-1),0)\n+IF(AND(AH$14>$B461,$C461>$B461,AH$14-$B461<$C$5),OFFSET(Input!$BA461,0,AH$14-$B461-1),0)*$D461   -    IF(AND(AH$14>$C461,AH$14-$C461<$C$5),OFFSET(Input!$BA461,0,AH$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD461,0)  +   AH461-IF(AND($B461<AI$14,AI$14-$B461<$C$5),OFFSET(Input!$BA461,0,AI$14-$B461-1),0)\n+IF(AND(AI$14>$B461,$C461>$B461,AI$14-$B461<$C$5),OFFSET(Input!$BA461,0,AI$14-$B461-1),0)*$D461   -    IF(AND(AI$14>$C461,AI$14-$C461<$C$5),OFFSET(Input!$BA461,0,AI$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE461,0)  +   AI461-IF(AND($B461<AJ$14,AJ$14-$B461<$C$5),OFFSET(Input!$BA461,0,AJ$14-$B461-1),0)\n+IF(AND(AJ$14>$B461,$C461>$B461,AJ$14-$B461<$C$5),OFFSET(Input!$BA461,0,AJ$14-$B461-1),0)*$D461   -    IF(AND(AJ$14>$C461,AJ$14-$C461<$C$5),OFFSET(Input!$BA461,0,AJ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF461,0)  +   AJ461-IF(AND($B461<AK$14,AK$14-$B461<$C$5),OFFSET(Input!$BA461,0,AK$14-$B461-1),0)\n+IF(AND(AK$14>$B461,$C461>$B461,AK$14-$B461<$C$5),OFFSET(Input!$BA461,0,AK$14-$B461-1),0)*$D461   -    IF(AND(AK$14>$C461,AK$14-$C461<$C$5),OFFSET(Input!$BA461,0,AK$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG461,0)  +   AK461-IF(AND($B461<AL$14,AL$14-$B461<$C$5),OFFSET(Input!$BA461,0,AL$14-$B461-1),0)\n+IF(AND(AL$14>$B461,$C461>$B461,AL$14-$B461<$C$5),OFFSET(Input!$BA461,0,AL$14-$B461-1),0)*$D461   -    IF(AND(AL$14>$C461,AL$14-$C461<$C$5),OFFSET(Input!$BA461,0,AL$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH461,0)  +   AL461-IF(AND($B461<AM$14,AM$14-$B461<$C$5),OFFSET(Input!$BA461,0,AM$14-$B461-1),0)\n+IF(AND(AM$14>$B461,$C461>$B461,AM$14-$B461<$C$5),OFFSET(Input!$BA461,0,AM$14-$B461-1),0)*$D461   -    IF(AND(AM$14>$C461,AM$14-$C461<$C$5),OFFSET(Input!$BA461,0,AM$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI461,0)  +   AM461-IF(AND($B461<AN$14,AN$14-$B461<$C$5),OFFSET(Input!$BA461,0,AN$14-$B461-1),0)\n+IF(AND(AN$14>$B461,$C461>$B461,AN$14-$B461<$C$5),OFFSET(Input!$BA461,0,AN$14-$B461-1),0)*$D461   -    IF(AND(AN$14>$C461,AN$14-$C461<$C$5),OFFSET(Input!$BA461,0,AN$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ461,0)  +   AN461-IF(AND($B461<AO$14,AO$14-$B461<$C$5),OFFSET(Input!$BA461,0,AO$14-$B461-1),0)\n+IF(AND(AO$14>$B461,$C461>$B461,AO$14-$B461<$C$5),OFFSET(Input!$BA461,0,AO$14-$B461-1),0)*$D461   -    IF(AND(AO$14>$C461,AO$14-$C461<$C$5),OFFSET(Input!$BA461,0,AO$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK461,0)  +   AO461-IF(AND($B461<AP$14,AP$14-$B461<$C$5),OFFSET(Input!$BA461,0,AP$14-$B461-1),0)\n+IF(AND(AP$14>$B461,$C461>$B461,AP$14-$B461<$C$5),OFFSET(Input!$BA461,0,AP$14-$B461-1),0)*$D461   -    IF(AND(AP$14>$C461,AP$14-$C461<$C$5),OFFSET(Input!$BA461,0,AP$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL461,0)  +   AP461-IF(AND($B461<AQ$14,AQ$14-$B461<$C$5),OFFSET(Input!$BA461,0,AQ$14-$B461-1),0)\n+IF(AND(AQ$14>$B461,$C461>$B461,AQ$14-$B461<$C$5),OFFSET(Input!$BA461,0,AQ$14-$B461-1),0)*$D461   -    IF(AND(AQ$14>$C461,AQ$14-$C461<$C$5),OFFSET(Input!$BA461,0,AQ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM461,0)  +   AQ461-IF(AND($B461<AR$14,AR$14-$B461<$C$5),OFFSET(Input!$BA461,0,AR$14-$B461-1),0)\n+IF(AND(AR$14>$B461,$C461>$B461,AR$14-$B461<$C$5),OFFSET(Input!$BA461,0,AR$14-$B461-1),0)*$D461   -    IF(AND(AR$14>$C461,AR$14-$C461<$C$5),OFFSET(Input!$BA461,0,AR$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN461,0)  +   AR461-IF(AND($B461<AS$14,AS$14-$B461<$C$5),OFFSET(Input!$BA461,0,AS$14-$B461-1),0)\n+IF(AND(AS$14>$B461,$C461>$B461,AS$14-$B461<$C$5),OFFSET(Input!$BA461,0,AS$14-$B461-1),0)*$D461   -    IF(AND(AS$14>$C461,AS$14-$C461<$C$5),OFFSET(Input!$BA461,0,AS$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO461,0)  +   AS461-IF(AND($B461<AT$14,AT$14-$B461<$C$5),OFFSET(Input!$BA461,0,AT$14-$B461-1),0)\n+IF(AND(AT$14>$B461,$C461>$B461,AT$14-$B461<$C$5),OFFSET(Input!$BA461,0,AT$14-$B461-1),0)*$D461   -    IF(AND(AT$14>$C461,AT$14-$C461<$C$5),OFFSET(Input!$BA461,0,AT$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP461,0)  +   AT461-IF(AND($B461<AU$14,AU$14-$B461<$C$5),OFFSET(Input!$BA461,0,AU$14-$B461-1),0)\n+IF(AND(AU$14>$B461,$C461>$B461,AU$14-$B461<$C$5),OFFSET(Input!$BA461,0,AU$14-$B461-1),0)*$D461   -    IF(AND(AU$14>$C461,AU$14-$C461<$C$5),OFFSET(Input!$BA461,0,AU$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ461,0)  +   AU461-IF(AND($B461<AV$14,AV$14-$B461<$C$5),OFFSET(Input!$BA461,0,AV$14-$B461-1),0)\n+IF(AND(AV$14>$B461,$C461>$B461,AV$14-$B461<$C$5),OFFSET(Input!$BA461,0,AV$14-$B461-1),0)*$D461   -    IF(AND(AV$14>$C461,AV$14-$C461<$C$5),OFFSET(Input!$BA461,0,AV$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR461,0)  +   AV461-IF(AND($B461<AW$14,AW$14-$B461<$C$5),OFFSET(Input!$BA461,0,AW$14-$B461-1),0)\n+IF(AND(AW$14>$B461,$C461>$B461,AW$14-$B461<$C$5),OFFSET(Input!$BA461,0,AW$14-$B461-1),0)*$D461   -    IF(AND(AW$14>$C461,AW$14-$C461<$C$5),OFFSET(Input!$BA461,0,AW$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS461,0)  +   AW461-IF(AND($B461<AX$14,AX$14-$B461<$C$5),OFFSET(Input!$BA461,0,AX$14-$B461-1),0)\n+IF(AND(AX$14>$B461,$C461>$B461,AX$14-$B461<$C$5),OFFSET(Input!$BA461,0,AX$14-$B461-1),0)*$D461   -    IF(AND(AX$14>$C461,AX$14-$C461<$C$5),OFFSET(Input!$BA461,0,AX$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT461,0)  +   AX461-IF(AND($B461<AY$14,AY$14-$B461<$C$5),OFFSET(Input!$BA461,0,AY$14-$B461-1),0)\n+IF(AND(AY$14>$B461,$C461>$B461,AY$14-$B461<$C$5),OFFSET(Input!$BA461,0,AY$14-$B461-1),0)*$D461   -    IF(AND(AY$14>$C461,AY$14-$C461<$C$5),OFFSET(Input!$BA461,0,AY$14-$C461-1),0)*$D461","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU461,0)  +   AY461-IF(AND($B461<AZ$14,AZ$14-$B461<$C$5),OFFSET(Input!$BA461,0,AZ$14-$B461-1),0)\n+IF(AND(AZ$14>$B461,$C461>$B461,AZ$14-$B461<$C$5),OFFSET(Input!$BA461,0,AZ$14-$B461-1),0)*$D461   -    IF(AND(AZ$14>$C461,AZ$14-$C461<$C$5),OFFSET(Input!$BA461,0,AZ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV461,0)  +   AZ461-IF(AND($B461<BA$14,BA$14-$B461<$C$5),OFFSET(Input!$BA461,0,BA$14-$B461-1),0)\n+IF(AND(BA$14>$B461,$C461>$B461,BA$14-$B461<$C$5),OFFSET(Input!$BA461,0,BA$14-$B461-1),0)*$D461   -    IF(AND(BA$14>$C461,BA$14-$C461<$C$5),OFFSET(Input!$BA461,0,BA$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW461,0)  +   BA461-IF(AND($B461<BB$14,BB$14-$B461<$C$5),OFFSET(Input!$BA461,0,BB$14-$B461-1),0)\n+IF(AND(BB$14>$B461,$C461>$B461,BB$14-$B461<$C$5),OFFSET(Input!$BA461,0,BB$14-$B461-1),0)*$D461   -    IF(AND(BB$14>$C461,BB$14-$C461<$C$5),OFFSET(Input!$BA461,0,BB$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX461,0)  +   BB461-IF(AND($B461<BC$14,BC$14-$B461<$C$5),OFFSET(Input!$BA461,0,BC$14-$B461-1),0)\n+IF(AND(BC$14>$B461,$C461>$B461,BC$14-$B461<$C$5),OFFSET(Input!$BA461,0,BC$14-$B461-1),0)*$D461   -    IF(AND(BC$14>$C461,BC$14-$C461<$C$5),OFFSET(Input!$BA461,0,BC$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY461,0)  +   BC461-IF(AND($B461<BD$14,BD$14-$B461<$C$5),OFFSET(Input!$BA461,0,BD$14-$B461-1),0)\n+IF(AND(BD$14>$B461,$C461>$B461,BD$14-$B461<$C$5),OFFSET(Input!$BA461,0,BD$14-$B461-1),0)*$D461   -    IF(AND(BD$14>$C461,BD$14-$C461<$C$5),OFFSET(Input!$BA461,0,BD$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ461,0)  +   BD461-IF(AND($B461<BE$14,BE$14-$B461<$C$5),OFFSET(Input!$BA461,0,BE$14-$B461-1),0)\n+IF(AND(BE$14>$B461,$C461>$B461,BE$14-$B461<$C$5),OFFSET(Input!$BA461,0,BE$14-$B461-1),0)*$D461   -    IF(AND(BE$14>$C461,BE$14-$C461<$C$5),OFFSET(Input!$BA461,0,BE$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA461,0)  +   BE461-IF(AND($B461<BF$14,BF$14-$B461<$C$5),OFFSET(Input!$BA461,0,BF$14-$B461-1),0)\n+IF(AND(BF$14>$B461,$C461>$B461,BF$14-$B461<$C$5),OFFSET(Input!$BA461,0,BF$14-$B461-1),0)*$D461   -    IF(AND(BF$14>$C461,BF$14-$C461<$C$5),OFFSET(Input!$BA461,0,BF$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB461,0)  +   BF461-IF(AND($B461<BG$14,BG$14-$B461<$C$5),OFFSET(Input!$BA461,0,BG$14-$B461-1),0)\n+IF(AND(BG$14>$B461,$C461>$B461,BG$14-$B461<$C$5),OFFSET(Input!$BA461,0,BG$14-$B461-1),0)*$D461   -    IF(AND(BG$14>$C461,BG$14-$C461<$C$5),OFFSET(Input!$BA461,0,BG$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC461,0)  +   BG461-IF(AND($B461<BH$14,BH$14-$B461<$C$5),OFFSET(Input!$BA461,0,BH$14-$B461-1),0)\n+IF(AND(BH$14>$B461,$C461>$B461,BH$14-$B461<$C$5),OFFSET(Input!$BA461,0,BH$14-$B461-1),0)*$D461   -    IF(AND(BH$14>$C461,BH$14-$C461<$C$5),OFFSET(Input!$BA461,0,BH$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD461,0)  +   BH461-IF(AND($B461<BI$14,BI$14-$B461<$C$5),OFFSET(Input!$BA461,0,BI$14-$B461-1),0)\n+IF(AND(BI$14>$B461,$C461>$B461,BI$14-$B461<$C$5),OFFSET(Input!$BA461,0,BI$14-$B461-1),0)*$D461   -    IF(AND(BI$14>$C461,BI$14-$C461<$C$5),OFFSET(Input!$BA461,0,BI$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE461,0)  +   BI461-IF(AND($B461<BJ$14,BJ$14-$B461<$C$5),OFFSET(Input!$BA461,0,BJ$14-$B461-1),0)\n+IF(AND(BJ$14>$B461,$C461>$B461,BJ$14-$B461<$C$5),OFFSET(Input!$BA461,0,BJ$14-$B461-1),0)*$D461   -    IF(AND(BJ$14>$C461,BJ$14-$C461<$C$5),OFFSET(Input!$BA461,0,BJ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF461,0)  +   BJ461-IF(AND($B461<BK$14,BK$14-$B461<$C$5),OFFSET(Input!$BA461,0,BK$14-$B461-1),0)\n+IF(AND(BK$14>$B461,$C461>$B461,BK$14-$B461<$C$5),OFFSET(Input!$BA461,0,BK$14-$B461-1),0)*$D461   -    IF(AND(BK$14>$C461,BK$14-$C461<$C$5),OFFSET(Input!$BA461,0,BK$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG461,0)  +   BK461-IF(AND($B461<BL$14,BL$14-$B461<$C$5),OFFSET(Input!$BA461,0,BL$14-$B461-1),0)\n+IF(AND(BL$14>$B461,$C461>$B461,BL$14-$B461<$C$5),OFFSET(Input!$BA461,0,BL$14-$B461-1),0)*$D461   -    IF(AND(BL$14>$C461,BL$14-$C461<$C$5),OFFSET(Input!$BA461,0,BL$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH461,0)  +   BL461-IF(AND($B461<BM$14,BM$14-$B461<$C$5),OFFSET(Input!$BA461,0,BM$14-$B461-1),0)\n+IF(AND(BM$14>$B461,$C461>$B461,BM$14-$B461<$C$5),OFFSET(Input!$BA461,0,BM$14-$B461-1),0)*$D461   -    IF(AND(BM$14>$C461,BM$14-$C461<$C$5),OFFSET(Input!$BA461,0,BM$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI461,0)  +   BM461-IF(AND($B461<BN$14,BN$14-$B461<$C$5),OFFSET(Input!$BA461,0,BN$14-$B461-1),0)\n+IF(AND(BN$14>$B461,$C461>$B461,BN$14-$B461<$C$5),OFFSET(Input!$BA461,0,BN$14-$B461-1),0)*$D461   -    IF(AND(BN$14>$C461,BN$14-$C461<$C$5),OFFSET(Input!$BA461,0,BN$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ461,0)  +   BN461-IF(AND($B461<BO$14,BO$14-$B461<$C$5),OFFSET(Input!$BA461,0,BO$14-$B461-1),0)\n+IF(AND(BO$14>$B461,$C461>$B461,BO$14-$B461<$C$5),OFFSET(Input!$BA461,0,BO$14-$B461-1),0)*$D461   -    IF(AND(BO$14>$C461,BO$14-$C461<$C$5),OFFSET(Input!$BA461,0,BO$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK461,0)  +   BO461-IF(AND($B461<BP$14,BP$14-$B461<$C$5),OFFSET(Input!$BA461,0,BP$14-$B461-1),0)\n+IF(AND(BP$14>$B461,$C461>$B461,BP$14-$B461<$C$5),OFFSET(Input!$BA461,0,BP$14-$B461-1),0)*$D461   -    IF(AND(BP$14>$C461,BP$14-$C461<$C$5),OFFSET(Input!$BA461,0,BP$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL461,0)  +   BP461-IF(AND($B461<BQ$14,BQ$14-$B461<$C$5),OFFSET(Input!$BA461,0,BQ$14-$B461-1),0)\n+IF(AND(BQ$14>$B461,$C461>$B461,BQ$14-$B461<$C$5),OFFSET(Input!$BA461,0,BQ$14-$B461-1),0)*$D461   -    IF(AND(BQ$14>$C461,BQ$14-$C461<$C$5),OFFSET(Input!$BA461,0,BQ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM461,0)  +   BQ461-IF(AND($B461<BR$14,BR$14-$B461<$C$5),OFFSET(Input!$BA461,0,BR$14-$B461-1),0)\n+IF(AND(BR$14>$B461,$C461>$B461,BR$14-$B461<$C$5),OFFSET(Input!$BA461,0,BR$14-$B461-1),0)*$D461   -    IF(AND(BR$14>$C461,BR$14-$C461<$C$5),OFFSET(Input!$BA461,0,BR$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN461,0)  +   BR461-IF(AND($B461<BS$14,BS$14-$B461<$C$5),OFFSET(Input!$BA461,0,BS$14-$B461-1),0)\n+IF(AND(BS$14>$B461,$C461>$B461,BS$14-$B461<$C$5),OFFSET(Input!$BA461,0,BS$14-$B461-1),0)*$D461   -    IF(AND(BS$14>$C461,BS$14-$C461<$C$5),OFFSET(Input!$BA461,0,BS$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO461,0)  +   BS461-IF(AND($B461<BT$14,BT$14-$B461<$C$5),OFFSET(Input!$BA461,0,BT$14-$B461-1),0)\n+IF(AND(BT$14>$B461,$C461>$B461,BT$14-$B461<$C$5),OFFSET(Input!$BA461,0,BT$14-$B461-1),0)*$D461   -    IF(AND(BT$14>$C461,BT$14-$C461<$C$5),OFFSET(Input!$BA461,0,BT$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP461,0)  +   BT461-IF(AND($B461<BU$14,BU$14-$B461<$C$5),OFFSET(Input!$BA461,0,BU$14-$B461-1),0)\n+IF(AND(BU$14>$B461,$C461>$B461,BU$14-$B461<$C$5),OFFSET(Input!$BA461,0,BU$14-$B461-1),0)*$D461   -    IF(AND(BU$14>$C461,BU$14-$C461<$C$5),OFFSET(Input!$BA461,0,BU$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ461,0)  +   BU461-IF(AND($B461<BV$14,BV$14-$B461<$C$5),OFFSET(Input!$BA461,0,BV$14-$B461-1),0)\n+IF(AND(BV$14>$B461,$C461>$B461,BV$14-$B461<$C$5),OFFSET(Input!$BA461,0,BV$14-$B461-1),0)*$D461   -    IF(AND(BV$14>$C461,BV$14-$C461<$C$5),OFFSET(Input!$BA461,0,BV$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR461,0)  +   BV461-IF(AND($B461<BW$14,BW$14-$B461<$C$5),OFFSET(Input!$BA461,0,BW$14-$B461-1),0)\n+IF(AND(BW$14>$B461,$C461>$B461,BW$14-$B461<$C$5),OFFSET(Input!$BA461,0,BW$14-$B461-1),0)*$D461   -    IF(AND(BW$14>$C461,BW$14-$C461<$C$5),OFFSET(Input!$BA461,0,BW$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS461,0)  +   BW461-IF(AND($B461<BX$14,BX$14-$B461<$C$5),OFFSET(Input!$BA461,0,BX$14-$B461-1),0)\n+IF(AND(BX$14>$B461,$C461>$B461,BX$14-$B461<$C$5),OFFSET(Input!$BA461,0,BX$14-$B461-1),0)*$D461   -    IF(AND(BX$14>$C461,BX$14-$C461<$C$5),OFFSET(Input!$BA461,0,BX$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT461,0)  +   BX461-IF(AND($B461<BY$14,BY$14-$B461<$C$5),OFFSET(Input!$BA461,0,BY$14-$B461-1),0)\n+IF(AND(BY$14>$B461,$C461>$B461,BY$14-$B461<$C$5),OFFSET(Input!$BA461,0,BY$14-$B461-1),0)*$D461   -    IF(AND(BY$14>$C461,BY$14-$C461<$C$5),OFFSET(Input!$BA461,0,BY$14-$C461-1),0)*$D461","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU461,0)  +   BY461-IF(AND($B461<BZ$14,BZ$14-$B461<$C$5),OFFSET(Input!$BA461,0,BZ$14-$B461-1),0)\n+IF(AND(BZ$14>$B461,$C461>$B461,BZ$14-$B461<$C$5),OFFSET(Input!$BA461,0,BZ$14-$B461-1),0)*$D461   -    IF(AND(BZ$14>$C461,BZ$14-$C461<$C$5),OFFSET(Input!$BA461,0,BZ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV461,0)  +   BZ461-IF(AND($B461<CA$14,CA$14-$B461<$C$5),OFFSET(Input!$BA461,0,CA$14-$B461-1),0)\n+IF(AND(CA$14>$B461,$C461>$B461,CA$14-$B461<$C$5),OFFSET(Input!$BA461,0,CA$14-$B461-1),0)*$D461   -    IF(AND(CA$14>$C461,CA$14-$C461<$C$5),OFFSET(Input!$BA461,0,CA$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW461,0)  +   CA461-IF(AND($B461<CB$14,CB$14-$B461<$C$5),OFFSET(Input!$BA461,0,CB$14-$B461-1),0)\n+IF(AND(CB$14>$B461,$C461>$B461,CB$14-$B461<$C$5),OFFSET(Input!$BA461,0,CB$14-$B461-1),0)*$D461   -    IF(AND(CB$14>$C461,CB$14-$C461<$C$5),OFFSET(Input!$BA461,0,CB$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX461,0)  +   CB461-IF(AND($B461<CC$14,CC$14-$B461<$C$5),OFFSET(Input!$BA461,0,CC$14-$B461-1),0)\n+IF(AND(CC$14>$B461,$C461>$B461,CC$14-$B461<$C$5),OFFSET(Input!$BA461,0,CC$14-$B461-1),0)*$D461   -    IF(AND(CC$14>$C461,CC$14-$C461<$C$5),OFFSET(Input!$BA461,0,CC$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY461,0)  +   CC461-IF(AND($B461<CD$14,CD$14-$B461<$C$5),OFFSET(Input!$BA461,0,CD$14-$B461-1),0)\n+IF(AND(CD$14>$B461,$C461>$B461,CD$14-$B461<$C$5),OFFSET(Input!$BA461,0,CD$14-$B461-1),0)*$D461   -    IF(AND(CD$14>$C461,CD$14-$C461<$C$5),OFFSET(Input!$BA461,0,CD$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ461,0)  +   CD461-IF(AND($B461<CE$14,CE$14-$B461<$C$5),OFFSET(Input!$BA461,0,CE$14-$B461-1),0)\n+IF(AND(CE$14>$B461,$C461>$B461,CE$14-$B461<$C$5),OFFSET(Input!$BA461,0,CE$14-$B461-1),0)*$D461   -    IF(AND(CE$14>$C461,CE$14-$C461<$C$5),OFFSET(Input!$BA461,0,CE$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA461,0)  +   CE461-IF(AND($B461<CF$14,CF$14-$B461<$C$5),OFFSET(Input!$BA461,0,CF$14-$B461-1),0)\n+IF(AND(CF$14>$B461,$C461>$B461,CF$14-$B461<$C$5),OFFSET(Input!$BA461,0,CF$14-$B461-1),0)*$D461   -    IF(AND(CF$14>$C461,CF$14-$C461<$C$5),OFFSET(Input!$BA461,0,CF$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB461,0)  +   CF461-IF(AND($B461<CG$14,CG$14-$B461<$C$5),OFFSET(Input!$BA461,0,CG$14-$B461-1),0)\n+IF(AND(CG$14>$B461,$C461>$B461,CG$14-$B461<$C$5),OFFSET(Input!$BA461,0,CG$14-$B461-1),0)*$D461   -    IF(AND(CG$14>$C461,CG$14-$C461<$C$5),OFFSET(Input!$BA461,0,CG$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC461,0)  +   CG461-IF(AND($B461<CH$14,CH$14-$B461<$C$5),OFFSET(Input!$BA461,0,CH$14-$B461-1),0)\n+IF(AND(CH$14>$B461,$C461>$B461,CH$14-$B461<$C$5),OFFSET(Input!$BA461,0,CH$14-$B461-1),0)*$D461   -    IF(AND(CH$14>$C461,CH$14-$C461<$C$5),OFFSET(Input!$BA461,0,CH$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED461,0)  +   CH461-IF(AND($B461<CI$14,CI$14-$B461<$C$5),OFFSET(Input!$BA461,0,CI$14-$B461-1),0)\n+IF(AND(CI$14>$B461,$C461>$B461,CI$14-$B461<$C$5),OFFSET(Input!$BA461,0,CI$14-$B461-1),0)*$D461   -    IF(AND(CI$14>$C461,CI$14-$C461<$C$5),OFFSET(Input!$BA461,0,CI$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE461,0)  +   CI461-IF(AND($B461<CJ$14,CJ$14-$B461<$C$5),OFFSET(Input!$BA461,0,CJ$14-$B461-1),0)\n+IF(AND(CJ$14>$B461,$C461>$B461,CJ$14-$B461<$C$5),OFFSET(Input!$BA461,0,CJ$14-$B461-1),0)*$D461   -    IF(AND(CJ$14>$C461,CJ$14-$C461<$C$5),OFFSET(Input!$BA461,0,CJ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF461,0)  +   CJ461-IF(AND($B461<CK$14,CK$14-$B461<$C$5),OFFSET(Input!$BA461,0,CK$14-$B461-1),0)\n+IF(AND(CK$14>$B461,$C461>$B461,CK$14-$B461<$C$5),OFFSET(Input!$BA461,0,CK$14-$B461-1),0)*$D461   -    IF(AND(CK$14>$C461,CK$14-$C461<$C$5),OFFSET(Input!$BA461,0,CK$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG461,0)  +   CK461-IF(AND($B461<CL$14,CL$14-$B461<$C$5),OFFSET(Input!$BA461,0,CL$14-$B461-1),0)\n+IF(AND(CL$14>$B461,$C461>$B461,CL$14-$B461<$C$5),OFFSET(Input!$BA461,0,CL$14-$B461-1),0)*$D461   -    IF(AND(CL$14>$C461,CL$14-$C461<$C$5),OFFSET(Input!$BA461,0,CL$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH461,0)  +   CL461-IF(AND($B461<CM$14,CM$14-$B461<$C$5),OFFSET(Input!$BA461,0,CM$14-$B461-1),0)\n+IF(AND(CM$14>$B461,$C461>$B461,CM$14-$B461<$C$5),OFFSET(Input!$BA461,0,CM$14-$B461-1),0)*$D461   -    IF(AND(CM$14>$C461,CM$14-$C461<$C$5),OFFSET(Input!$BA461,0,CM$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI461,0)  +   CM461-IF(AND($B461<CN$14,CN$14-$B461<$C$5),OFFSET(Input!$BA461,0,CN$14-$B461-1),0)\n+IF(AND(CN$14>$B461,$C461>$B461,CN$14-$B461<$C$5),OFFSET(Input!$BA461,0,CN$14-$B461-1),0)*$D461   -    IF(AND(CN$14>$C461,CN$14-$C461<$C$5),OFFSET(Input!$BA461,0,CN$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ461,0)  +   CN461-IF(AND($B461<CO$14,CO$14-$B461<$C$5),OFFSET(Input!$BA461,0,CO$14-$B461-1),0)\n+IF(AND(CO$14>$B461,$C461>$B461,CO$14-$B461<$C$5),OFFSET(Input!$BA461,0,CO$14-$B461-1),0)*$D461   -    IF(AND(CO$14>$C461,CO$14-$C461<$C$5),OFFSET(Input!$BA461,0,CO$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK461,0)  +   CO461-IF(AND($B461<CP$14,CP$14-$B461<$C$5),OFFSET(Input!$BA461,0,CP$14-$B461-1),0)\n+IF(AND(CP$14>$B461,$C461>$B461,CP$14-$B461<$C$5),OFFSET(Input!$BA461,0,CP$14-$B461-1),0)*$D461   -    IF(AND(CP$14>$C461,CP$14-$C461<$C$5),OFFSET(Input!$BA461,0,CP$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL461,0)  +   CP461-IF(AND($B461<CQ$14,CQ$14-$B461<$C$5),OFFSET(Input!$BA461,0,CQ$14-$B461-1),0)\n+IF(AND(CQ$14>$B461,$C461>$B461,CQ$14-$B461<$C$5),OFFSET(Input!$BA461,0,CQ$14-$B461-1),0)*$D461   -    IF(AND(CQ$14>$C461,CQ$14-$C461<$C$5),OFFSET(Input!$BA461,0,CQ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM461,0)  +   CQ461-IF(AND($B461<CR$14,CR$14-$B461<$C$5),OFFSET(Input!$BA461,0,CR$14-$B461-1),0)\n+IF(AND(CR$14>$B461,$C461>$B461,CR$14-$B461<$C$5),OFFSET(Input!$BA461,0,CR$14-$B461-1),0)*$D461   -    IF(AND(CR$14>$C461,CR$14-$C461<$C$5),OFFSET(Input!$BA461,0,CR$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN461,0)  +   CR461-IF(AND($B461<CS$14,CS$14-$B461<$C$5),OFFSET(Input!$BA461,0,CS$14-$B461-1),0)\n+IF(AND(CS$14>$B461,$C461>$B461,CS$14-$B461<$C$5),OFFSET(Input!$BA461,0,CS$14-$B461-1),0)*$D461   -    IF(AND(CS$14>$C461,CS$14-$C461<$C$5),OFFSET(Input!$BA461,0,CS$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO461,0)  +   CS461-IF(AND($B461<CT$14,CT$14-$B461<$C$5),OFFSET(Input!$BA461,0,CT$14-$B461-1),0)\n+IF(AND(CT$14>$B461,$C461>$B461,CT$14-$B461<$C$5),OFFSET(Input!$BA461,0,CT$14-$B461-1),0)*$D461   -    IF(AND(CT$14>$C461,CT$14-$C461<$C$5),OFFSET(Input!$BA461,0,CT$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP461,0)  +   CT461-IF(AND($B461<CU$14,CU$14-$B461<$C$5),OFFSET(Input!$BA461,0,CU$14-$B461-1),0)\n+IF(AND(CU$14>$B461,$C461>$B461,CU$14-$B461<$C$5),OFFSET(Input!$BA461,0,CU$14-$B461-1),0)*$D461   -    IF(AND(CU$14>$C461,CU$14-$C461<$C$5),OFFSET(Input!$BA461,0,CU$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ461,0)  +   CU461-IF(AND($B461<CV$14,CV$14-$B461<$C$5),OFFSET(Input!$BA461,0,CV$14-$B461-1),0)\n+IF(AND(CV$14>$B461,$C461>$B461,CV$14-$B461<$C$5),OFFSET(Input!$BA461,0,CV$14-$B461-1),0)*$D461   -    IF(AND(CV$14>$C461,CV$14-$C461<$C$5),OFFSET(Input!$BA461,0,CV$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER461,0)  +   CV461-IF(AND($B461<CW$14,CW$14-$B461<$C$5),OFFSET(Input!$BA461,0,CW$14-$B461-1),0)\n+IF(AND(CW$14>$B461,$C461>$B461,CW$14-$B461<$C$5),OFFSET(Input!$BA461,0,CW$14-$B461-1),0)*$D461   -    IF(AND(CW$14>$C461,CW$14-$C461<$C$5),OFFSET(Input!$BA461,0,CW$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES461,0)  +   CW461-IF(AND($B461<CX$14,CX$14-$B461<$C$5),OFFSET(Input!$BA461,0,CX$14-$B461-1),0)\n+IF(AND(CX$14>$B461,$C461>$B461,CX$14-$B461<$C$5),OFFSET(Input!$BA461,0,CX$14-$B461-1),0)*$D461   -    IF(AND(CX$14>$C461,CX$14-$C461<$C$5),OFFSET(Input!$BA461,0,CX$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET461,0)  +   CX461-IF(AND($B461<CY$14,CY$14-$B461<$C$5),OFFSET(Input!$BA461,0,CY$14-$B461-1),0)\n+IF(AND(CY$14>$B461,$C461>$B461,CY$14-$B461<$C$5),OFFSET(Input!$BA461,0,CY$14-$B461-1),0)*$D461   -    IF(AND(CY$14>$C461,CY$14-$C461<$C$5),OFFSET(Input!$BA461,0,CY$14-$C461-1),0)*$D461","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU461,0)  +   CY461-IF(AND($B461<CZ$14,CZ$14-$B461<$C$5),OFFSET(Input!$BA461,0,CZ$14-$B461-1),0)\n+IF(AND(CZ$14>$B461,$C461>$B461,CZ$14-$B461<$C$5),OFFSET(Input!$BA461,0,CZ$14-$B461-1),0)*$D461   -    IF(AND(CZ$14>$C461,CZ$14-$C461<$C$5),OFFSET(Input!$BA461,0,CZ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV461,0)  +   CZ461-IF(AND($B461<DA$14,DA$14-$B461<$C$5),OFFSET(Input!$BA461,0,DA$14-$B461-1),0)\n+IF(AND(DA$14>$B461,$C461>$B461,DA$14-$B461<$C$5),OFFSET(Input!$BA461,0,DA$14-$B461-1),0)*$D461   -    IF(AND(DA$14>$C461,DA$14-$C461<$C$5),OFFSET(Input!$BA461,0,DA$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW461,0)  +   DA461-IF(AND($B461<DB$14,DB$14-$B461<$C$5),OFFSET(Input!$BA461,0,DB$14-$B461-1),0)\n+IF(AND(DB$14>$B461,$C461>$B461,DB$14-$B461<$C$5),OFFSET(Input!$BA461,0,DB$14-$B461-1),0)*$D461   -    IF(AND(DB$14>$C461,DB$14-$C461<$C$5),OFFSET(Input!$BA461,0,DB$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX461,0)  +   DB461-IF(AND($B461<DC$14,DC$14-$B461<$C$5),OFFSET(Input!$BA461,0,DC$14-$B461-1),0)\n+IF(AND(DC$14>$B461,$C461>$B461,DC$14-$B461<$C$5),OFFSET(Input!$BA461,0,DC$14-$B461-1),0)*$D461   -    IF(AND(DC$14>$C461,DC$14-$C461<$C$5),OFFSET(Input!$BA461,0,DC$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY461,0)  +   DC461-IF(AND($B461<DD$14,DD$14-$B461<$C$5),OFFSET(Input!$BA461,0,DD$14-$B461-1),0)\n+IF(AND(DD$14>$B461,$C461>$B461,DD$14-$B461<$C$5),OFFSET(Input!$BA461,0,DD$14-$B461-1),0)*$D461   -    IF(AND(DD$14>$C461,DD$14-$C461<$C$5),OFFSET(Input!$BA461,0,DD$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ461,0)  +   DD461-IF(AND($B461<DE$14,DE$14-$B461<$C$5),OFFSET(Input!$BA461,0,DE$14-$B461-1),0)\n+IF(AND(DE$14>$B461,$C461>$B461,DE$14-$B461<$C$5),OFFSET(Input!$BA461,0,DE$14-$B461-1),0)*$D461   -    IF(AND(DE$14>$C461,DE$14-$C461<$C$5),OFFSET(Input!$BA461,0,DE$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA461,0)  +   DE461-IF(AND($B461<DF$14,DF$14-$B461<$C$5),OFFSET(Input!$BA461,0,DF$14-$B461-1),0)\n+IF(AND(DF$14>$B461,$C461>$B461,DF$14-$B461<$C$5),OFFSET(Input!$BA461,0,DF$14-$B461-1),0)*$D461   -    IF(AND(DF$14>$C461,DF$14-$C461<$C$5),OFFSET(Input!$BA461,0,DF$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB461,0)  +   DF461-IF(AND($B461<DG$14,DG$14-$B461<$C$5),OFFSET(Input!$BA461,0,DG$14-$B461-1),0)\n+IF(AND(DG$14>$B461,$C461>$B461,DG$14-$B461<$C$5),OFFSET(Input!$BA461,0,DG$14-$B461-1),0)*$D461   -    IF(AND(DG$14>$C461,DG$14-$C461<$C$5),OFFSET(Input!$BA461,0,DG$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC461,0)  +   DG461-IF(AND($B461<DH$14,DH$14-$B461<$C$5),OFFSET(Input!$BA461,0,DH$14-$B461-1),0)\n+IF(AND(DH$14>$B461,$C461>$B461,DH$14-$B461<$C$5),OFFSET(Input!$BA461,0,DH$14-$B461-1),0)*$D461   -    IF(AND(DH$14>$C461,DH$14-$C461<$C$5),OFFSET(Input!$BA461,0,DH$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD461,0)  +   DH461-IF(AND($B461<DI$14,DI$14-$B461<$C$5),OFFSET(Input!$BA461,0,DI$14-$B461-1),0)\n+IF(AND(DI$14>$B461,$C461>$B461,DI$14-$B461<$C$5),OFFSET(Input!$BA461,0,DI$14-$B461-1),0)*$D461   -    IF(AND(DI$14>$C461,DI$14-$C461<$C$5),OFFSET(Input!$BA461,0,DI$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE461,0)  +   DI461-IF(AND($B461<DJ$14,DJ$14-$B461<$C$5),OFFSET(Input!$BA461,0,DJ$14-$B461-1),0)\n+IF(AND(DJ$14>$B461,$C461>$B461,DJ$14-$B461<$C$5),OFFSET(Input!$BA461,0,DJ$14-$B461-1),0)*$D461   -    IF(AND(DJ$14>$C461,DJ$14-$C461<$C$5),OFFSET(Input!$BA461,0,DJ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF461,0)  +   DJ461-IF(AND($B461<DK$14,DK$14-$B461<$C$5),OFFSET(Input!$BA461,0,DK$14-$B461-1),0)\n+IF(AND(DK$14>$B461,$C461>$B461,DK$14-$B461<$C$5),OFFSET(Input!$BA461,0,DK$14-$B461-1),0)*$D461   -    IF(AND(DK$14>$C461,DK$14-$C461<$C$5),OFFSET(Input!$BA461,0,DK$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG461,0)  +   DK461-IF(AND($B461<DL$14,DL$14-$B461<$C$5),OFFSET(Input!$BA461,0,DL$14-$B461-1),0)\n+IF(AND(DL$14>$B461,$C461>$B461,DL$14-$B461<$C$5),OFFSET(Input!$BA461,0,DL$14-$B461-1),0)*$D461   -    IF(AND(DL$14>$C461,DL$14-$C461<$C$5),OFFSET(Input!$BA461,0,DL$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH461,0)  +   DL461-IF(AND($B461<DM$14,DM$14-$B461<$C$5),OFFSET(Input!$BA461,0,DM$14-$B461-1),0)\n+IF(AND(DM$14>$B461,$C461>$B461,DM$14-$B461<$C$5),OFFSET(Input!$BA461,0,DM$14-$B461-1),0)*$D461   -    IF(AND(DM$14>$C461,DM$14-$C461<$C$5),OFFSET(Input!$BA461,0,DM$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI461,0)  +   DM461-IF(AND($B461<DN$14,DN$14-$B461<$C$5),OFFSET(Input!$BA461,0,DN$14-$B461-1),0)\n+IF(AND(DN$14>$B461,$C461>$B461,DN$14-$B461<$C$5),OFFSET(Input!$BA461,0,DN$14-$B461-1),0)*$D461   -    IF(AND(DN$14>$C461,DN$14-$C461<$C$5),OFFSET(Input!$BA461,0,DN$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ461,0)  +   DN461-IF(AND($B461<DO$14,DO$14-$B461<$C$5),OFFSET(Input!$BA461,0,DO$14-$B461-1),0)\n+IF(AND(DO$14>$B461,$C461>$B461,DO$14-$B461<$C$5),OFFSET(Input!$BA461,0,DO$14-$B461-1),0)*$D461   -    IF(AND(DO$14>$C461,DO$14-$C461<$C$5),OFFSET(Input!$BA461,0,DO$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK461,0)  +   DO461-IF(AND($B461<DP$14,DP$14-$B461<$C$5),OFFSET(Input!$BA461,0,DP$14-$B461-1),0)\n+IF(AND(DP$14>$B461,$C461>$B461,DP$14-$B461<$C$5),OFFSET(Input!$BA461,0,DP$14-$B461-1),0)*$D461   -    IF(AND(DP$14>$C461,DP$14-$C461<$C$5),OFFSET(Input!$BA461,0,DP$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL461,0)  +   DP461-IF(AND($B461<DQ$14,DQ$14-$B461<$C$5),OFFSET(Input!$BA461,0,DQ$14-$B461-1),0)\n+IF(AND(DQ$14>$B461,$C461>$B461,DQ$14-$B461<$C$5),OFFSET(Input!$BA461,0,DQ$14-$B461-1),0)*$D461   -    IF(AND(DQ$14>$C461,DQ$14-$C461<$C$5),OFFSET(Input!$BA461,0,DQ$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM461,0)  +   DQ461-IF(AND($B461<DR$14,DR$14-$B461<$C$5),OFFSET(Input!$BA461,0,DR$14-$B461-1),0)\n+IF(AND(DR$14>$B461,$C461>$B461,DR$14-$B461<$C$5),OFFSET(Input!$BA461,0,DR$14-$B461-1),0)*$D461   -    IF(AND(DR$14>$C461,DR$14-$C461<$C$5),OFFSET(Input!$BA461,0,DR$14-$C461-1),0)*$D461","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN461,0)  +   DR461-IF(AND($B461<DS$14,DS$14-$B461<$C$5),OFFSET(Input!$BA461,0,DS$14-$B461-1),0)\n+IF(AND(DS$14>$B461,$C461>$B461,DS$14-$B461<$C$5),OFFSET(Input!$BA461,0,DS$14-$B461-1),0)*$D461   -    IF(AND(DS$14>$C461,DS$14-$C461<$C$5),OFFSET(Input!$BA461,0,DS$14-$C461-1),0)*$D461","v":0}]
[{"$f":"Calcs!A480","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E480),1,Calcs!E480)*Periods,0)","v":0},{"$f":"ROUND(MAX(B480,Input!Z480*Periods),0)","v":0},{"$f":"IF(Calcs!DY480>Calcs!DZ480,IF(Input!R480<>0,Input!AC480/Input!R480,0),IF(Input!V480<>0,Input!AE480/Input!V480,0))","v":0},null,{"$f":"Input!BA480","v":0},{"$f":"IF(G$14<=$C$5,Input!BB480,0)  +   F480-IF(AND($B480<G$14,G$14-$B480<$C$5),OFFSET(Input!$BA480,0,G$14-$B480-1),0)\n+IF(AND(G$14>$B480,$C480>$B480,G$14-$B480<$C$5),OFFSET(Input!$BA480,0,G$14-$B480-1),0)*$D480   -    IF(AND(G$14>$C480,G$14-$C480<$C$5),OFFSET(Input!$BA480,0,G$14-$C480-1),0)*$D480","v":0},{"$f":"IF(H$14<=$C$5,Input!BC480,0)  +   G480-IF(AND($B480<H$14,H$14-$B480<$C$5),OFFSET(Input!$BA480,0,H$14-$B480-1),0)\n+IF(AND(H$14>$B480,$C480>$B480,H$14-$B480<$C$5),OFFSET(Input!$BA480,0,H$14-$B480-1),0)*$D480   -    IF(AND(H$14>$C480,H$14-$C480<$C$5),OFFSET(Input!$BA480,0,H$14-$C480-1),0)*$D480","v":0},{"$f":"IF(I$14<=$C$5,Input!BD480,0)  +   H480-IF(AND($B480<I$14,I$14-$B480<$C$5),OFFSET(Input!$BA480,0,I$14-$B480-1),0)\n+IF(AND(I$14>$B480,$C480>$B480,I$14-$B480<$C$5),OFFSET(Input!$BA480,0,I$14-$B480-1),0)*$D480   -    IF(AND(I$14>$C480,I$14-$C480<$C$5),OFFSET(Input!$BA480,0,I$14-$C480-1),0)*$D480","v":0},{"$f":"IF(J$14<=$C$5,Input!BE480,0)  +   I480-IF(AND($B480<J$14,J$14-$B480<$C$5),OFFSET(Input!$BA480,0,J$14-$B480-1),0)\n+IF(AND(J$14>$B480,$C480>$B480,J$14-$B480<$C$5),OFFSET(Input!$BA480,0,J$14-$B480-1),0)*$D480   -    IF(AND(J$14>$C480,J$14-$C480<$C$5),OFFSET(Input!$BA480,0,J$14-$C480-1),0)*$D480","v":0},{"$f":"IF(K$14<=$C$5,Input!BF480,0)  +   J480-IF(AND($B480<K$14,K$14-$B480<$C$5),OFFSET(Input!$BA480,0,K$14-$B480-1),0)\n+IF(AND(K$14>$B480,$C480>$B480,K$14-$B480<$C$5),OFFSET(Input!$BA480,0,K$14-$B480-1),0)*$D480   -    IF(AND(K$14>$C480,K$14-$C480<$C$5),OFFSET(Input!$BA480,0,K$14-$C480-1),0)*$D480","v":0},{"$f":"IF(L$14<=$C$5,Input!BG480,0)  +   K480-IF(AND($B480<L$14,L$14-$B480<$C$5),OFFSET(Input!$BA480,0,L$14-$B480-1),0)\n+IF(AND(L$14>$B480,$C480>$B480,L$14-$B480<$C$5),OFFSET(Input!$BA480,0,L$14-$B480-1),0)*$D480   -    IF(AND(L$14>$C480,L$14-$C480<$C$5),OFFSET(Input!$BA480,0,L$14-$C480-1),0)*$D480","v":0},{"$f":"IF(M$14<=$C$5,Input!BH480,0)  +   L480-IF(AND($B480<M$14,M$14-$B480<$C$5),OFFSET(Input!$BA480,0,M$14-$B480-1),0)\n+IF(AND(M$14>$B480,$C480>$B480,M$14-$B480<$C$5),OFFSET(Input!$BA480,0,M$14-$B480-1),0)*$D480   -    IF(AND(M$14>$C480,M$14-$C480<$C$5),OFFSET(Input!$BA480,0,M$14-$C480-1),0)*$D480","v":0},{"$f":"IF(N$14<=$C$5,Input!BI480,0)  +   M480-IF(AND($B480<N$14,N$14-$B480<$C$5),OFFSET(Input!$BA480,0,N$14-$B480-1),0)\n+IF(AND(N$14>$B480,$C480>$B480,N$14-$B480<$C$5),OFFSET(Input!$BA480,0,N$14-$B480-1),0)*$D480   -    IF(AND(N$14>$C480,N$14-$C480<$C$5),OFFSET(Input!$BA480,0,N$14-$C480-1),0)*$D480","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ480,0)  +   N480-IF(AND($B480<O$14,O$14-$B480<$C$5),OFFSET(Input!$BA480,0,O$14-$B480-1),0)\n+IF(AND(O$14>$B480,$C480>$B480,O$14-$B480<$C$5),OFFSET(Input!$BA480,0,O$14-$B480-1),0)*$D480   -    IF(AND(O$14>$C480,O$14-$C480<$C$5),OFFSET(Input!$BA480,0,O$14-$C480-1),0)*$D480","v":0},{"$f":"IF(P$14<=$C$5,Input!BK480,0)  +   O480-IF(AND($B480<P$14,P$14-$B480<$C$5),OFFSET(Input!$BA480,0,P$14-$B480-1),0)\n+IF(AND(P$14>$B480,$C480>$B480,P$14-$B480<$C$5),OFFSET(Input!$BA480,0,P$14-$B480-1),0)*$D480   -    IF(AND(P$14>$C480,P$14-$C480<$C$5),OFFSET(Input!$BA480,0,P$14-$C480-1),0)*$D480","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL480,0)  +   P480-IF(AND($B480<Q$14,Q$14-$B480<$C$5),OFFSET(Input!$BA480,0,Q$14-$B480-1),0)\n+IF(AND(Q$14>$B480,$C480>$B480,Q$14-$B480<$C$5),OFFSET(Input!$BA480,0,Q$14-$B480-1),0)*$D480   -    IF(AND(Q$14>$C480,Q$14-$C480<$C$5),OFFSET(Input!$BA480,0,Q$14-$C480-1),0)*$D480","v":0},{"$f":"IF(R$14<=$C$5,Input!BM480,0)  +   Q480-IF(AND($B480<R$14,R$14-$B480<$C$5),OFFSET(Input!$BA480,0,R$14-$B480-1),0)\n+IF(AND(R$14>$B480,$C480>$B480,R$14-$B480<$C$5),OFFSET(Input!$BA480,0,R$14-$B480-1),0)*$D480   -    IF(AND(R$14>$C480,R$14-$C480<$C$5),OFFSET(Input!$BA480,0,R$14-$C480-1),0)*$D480","v":0},{"$f":"IF(S$14<=$C$5,Input!BN480,0)  +   R480-IF(AND($B480<S$14,S$14-$B480<$C$5),OFFSET(Input!$BA480,0,S$14-$B480-1),0)\n+IF(AND(S$14>$B480,$C480>$B480,S$14-$B480<$C$5),OFFSET(Input!$BA480,0,S$14-$B480-1),0)*$D480   -    IF(AND(S$14>$C480,S$14-$C480<$C$5),OFFSET(Input!$BA480,0,S$14-$C480-1),0)*$D480","v":0},{"$f":"IF(T$14<=$C$5,Input!BO480,0)  +   S480-IF(AND($B480<T$14,T$14-$B480<$C$5),OFFSET(Input!$BA480,0,T$14-$B480-1),0)\n+IF(AND(T$14>$B480,$C480>$B480,T$14-$B480<$C$5),OFFSET(Input!$BA480,0,T$14-$B480-1),0)*$D480   -    IF(AND(T$14>$C480,T$14-$C480<$C$5),OFFSET(Input!$BA480,0,T$14-$C480-1),0)*$D480","v":0},{"$f":"IF(U$14<=$C$5,Input!BP480,0)  +   T480-IF(AND($B480<U$14,U$14-$B480<$C$5),OFFSET(Input!$BA480,0,U$14-$B480-1),0)\n+IF(AND(U$14>$B480,$C480>$B480,U$14-$B480<$C$5),OFFSET(Input!$BA480,0,U$14-$B480-1),0)*$D480   -    IF(AND(U$14>$C480,U$14-$C480<$C$5),OFFSET(Input!$BA480,0,U$14-$C480-1),0)*$D480","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ480,0)  +   U480-IF(AND($B480<V$14,V$14-$B480<$C$5),OFFSET(Input!$BA480,0,V$14-$B480-1),0)\n+IF(AND(V$14>$B480,$C480>$B480,V$14-$B480<$C$5),OFFSET(Input!$BA480,0,V$14-$B480-1),0)*$D480   -    IF(AND(V$14>$C480,V$14-$C480<$C$5),OFFSET(Input!$BA480,0,V$14-$C480-1),0)*$D480","v":0},{"$f":"IF(W$14<=$C$5,Input!BR480,0)  +   V480-IF(AND($B480<W$14,W$14-$B480<$C$5),OFFSET(Input!$BA480,0,W$14-$B480-1),0)\n+IF(AND(W$14>$B480,$C480>$B480,W$14-$B480<$C$5),OFFSET(Input!$BA480,0,W$14-$B480-1),0)*$D480   -    IF(AND(W$14>$C480,W$14-$C480<$C$5),OFFSET(Input!$BA480,0,W$14-$C480-1),0)*$D480","v":0},{"$f":"IF(X$14<=$C$5,Input!BS480,0)  +   W480-IF(AND($B480<X$14,X$14-$B480<$C$5),OFFSET(Input!$BA480,0,X$14-$B480-1),0)\n+IF(AND(X$14>$B480,$C480>$B480,X$14-$B480<$C$5),OFFSET(Input!$BA480,0,X$14-$B480-1),0)*$D480   -    IF(AND(X$14>$C480,X$14-$C480<$C$5),OFFSET(Input!$BA480,0,X$14-$C480-1),0)*$D480","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT480,0)  +   X480-IF(AND($B480<Y$14,Y$14-$B480<$C$5),OFFSET(Input!$BA480,0,Y$14-$B480-1),0)\n+IF(AND(Y$14>$B480,$C480>$B480,Y$14-$B480<$C$5),OFFSET(Input!$BA480,0,Y$14-$B480-1),0)*$D480   -    IF(AND(Y$14>$C480,Y$14-$C480<$C$5),OFFSET(Input!$BA480,0,Y$14-$C480-1),0)*$D480","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU480,0)  +   Y480-IF(AND($B480<Z$14,Z$14-$B480<$C$5),OFFSET(Input!$BA480,0,Z$14-$B480-1),0)\n+IF(AND(Z$14>$B480,$C480>$B480,Z$14-$B480<$C$5),OFFSET(Input!$BA480,0,Z$14-$B480-1),0)*$D480   -    IF(AND(Z$14>$C480,Z$14-$C480<$C$5),OFFSET(Input!$BA480,0,Z$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV480,0)  +   Z480-IF(AND($B480<AA$14,AA$14-$B480<$C$5),OFFSET(Input!$BA480,0,AA$14-$B480-1),0)\n+IF(AND(AA$14>$B480,$C480>$B480,AA$14-$B480<$C$5),OFFSET(Input!$BA480,0,AA$14-$B480-1),0)*$D480   -    IF(AND(AA$14>$C480,AA$14-$C480<$C$5),OFFSET(Input!$BA480,0,AA$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW480,0)  +   AA480-IF(AND($B480<AB$14,AB$14-$B480<$C$5),OFFSET(Input!$BA480,0,AB$14-$B480-1),0)\n+IF(AND(AB$14>$B480,$C480>$B480,AB$14-$B480<$C$5),OFFSET(Input!$BA480,0,AB$14-$B480-1),0)*$D480   -    IF(AND(AB$14>$C480,AB$14-$C480<$C$5),OFFSET(Input!$BA480,0,AB$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX480,0)  +   AB480-IF(AND($B480<AC$14,AC$14-$B480<$C$5),OFFSET(Input!$BA480,0,AC$14-$B480-1),0)\n+IF(AND(AC$14>$B480,$C480>$B480,AC$14-$B480<$C$5),OFFSET(Input!$BA480,0,AC$14-$B480-1),0)*$D480   -    IF(AND(AC$14>$C480,AC$14-$C480<$C$5),OFFSET(Input!$BA480,0,AC$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY480,0)  +   AC480-IF(AND($B480<AD$14,AD$14-$B480<$C$5),OFFSET(Input!$BA480,0,AD$14-$B480-1),0)\n+IF(AND(AD$14>$B480,$C480>$B480,AD$14-$B480<$C$5),OFFSET(Input!$BA480,0,AD$14-$B480-1),0)*$D480   -    IF(AND(AD$14>$C480,AD$14-$C480<$C$5),OFFSET(Input!$BA480,0,AD$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ480,0)  +   AD480-IF(AND($B480<AE$14,AE$14-$B480<$C$5),OFFSET(Input!$BA480,0,AE$14-$B480-1),0)\n+IF(AND(AE$14>$B480,$C480>$B480,AE$14-$B480<$C$5),OFFSET(Input!$BA480,0,AE$14-$B480-1),0)*$D480   -    IF(AND(AE$14>$C480,AE$14-$C480<$C$5),OFFSET(Input!$BA480,0,AE$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA480,0)  +   AE480-IF(AND($B480<AF$14,AF$14-$B480<$C$5),OFFSET(Input!$BA480,0,AF$14-$B480-1),0)\n+IF(AND(AF$14>$B480,$C480>$B480,AF$14-$B480<$C$5),OFFSET(Input!$BA480,0,AF$14-$B480-1),0)*$D480   -    IF(AND(AF$14>$C480,AF$14-$C480<$C$5),OFFSET(Input!$BA480,0,AF$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB480,0)  +   AF480-IF(AND($B480<AG$14,AG$14-$B480<$C$5),OFFSET(Input!$BA480,0,AG$14-$B480-1),0)\n+IF(AND(AG$14>$B480,$C480>$B480,AG$14-$B480<$C$5),OFFSET(Input!$BA480,0,AG$14-$B480-1),0)*$D480   -    IF(AND(AG$14>$C480,AG$14-$C480<$C$5),OFFSET(Input!$BA480,0,AG$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC480,0)  +   AG480-IF(AND($B480<AH$14,AH$14-$B480<$C$5),OFFSET(Input!$BA480,0,AH$14-$B480-1),0)\n+IF(AND(AH$14>$B480,$C480>$B480,AH$14-$B480<$C$5),OFFSET(Input!$BA480,0,AH$14-$B480-1),0)*$D480   -    IF(AND(AH$14>$C480,AH$14-$C480<$C$5),OFFSET(Input!$BA480,0,AH$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD480,0)  +   AH480-IF(AND($B480<AI$14,AI$14-$B480<$C$5),OFFSET(Input!$BA480,0,AI$14-$B480-1),0)\n+IF(AND(AI$14>$B480,$C480>$B480,AI$14-$B480<$C$5),OFFSET(Input!$BA480,0,AI$14-$B480-1),0)*$D480   -    IF(AND(AI$14>$C480,AI$14-$C480<$C$5),OFFSET(Input!$BA480,0,AI$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE480,0)  +   AI480-IF(AND($B480<AJ$14,AJ$14-$B480<$C$5),OFFSET(Input!$BA480,0,AJ$14-$B480-1),0)\n+IF(AND(AJ$14>$B480,$C480>$B480,AJ$14-$B480<$C$5),OFFSET(Input!$BA480,0,AJ$14-$B480-1),0)*$D480   -    IF(AND(AJ$14>$C480,AJ$14-$C480<$C$5),OFFSET(Input!$BA480,0,AJ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF480,0)  +   AJ480-IF(AND($B480<AK$14,AK$14-$B480<$C$5),OFFSET(Input!$BA480,0,AK$14-$B480-1),0)\n+IF(AND(AK$14>$B480,$C480>$B480,AK$14-$B480<$C$5),OFFSET(Input!$BA480,0,AK$14-$B480-1),0)*$D480   -    IF(AND(AK$14>$C480,AK$14-$C480<$C$5),OFFSET(Input!$BA480,0,AK$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG480,0)  +   AK480-IF(AND($B480<AL$14,AL$14-$B480<$C$5),OFFSET(Input!$BA480,0,AL$14-$B480-1),0)\n+IF(AND(AL$14>$B480,$C480>$B480,AL$14-$B480<$C$5),OFFSET(Input!$BA480,0,AL$14-$B480-1),0)*$D480   -    IF(AND(AL$14>$C480,AL$14-$C480<$C$5),OFFSET(Input!$BA480,0,AL$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH480,0)  +   AL480-IF(AND($B480<AM$14,AM$14-$B480<$C$5),OFFSET(Input!$BA480,0,AM$14-$B480-1),0)\n+IF(AND(AM$14>$B480,$C480>$B480,AM$14-$B480<$C$5),OFFSET(Input!$BA480,0,AM$14-$B480-1),0)*$D480   -    IF(AND(AM$14>$C480,AM$14-$C480<$C$5),OFFSET(Input!$BA480,0,AM$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI480,0)  +   AM480-IF(AND($B480<AN$14,AN$14-$B480<$C$5),OFFSET(Input!$BA480,0,AN$14-$B480-1),0)\n+IF(AND(AN$14>$B480,$C480>$B480,AN$14-$B480<$C$5),OFFSET(Input!$BA480,0,AN$14-$B480-1),0)*$D480   -    IF(AND(AN$14>$C480,AN$14-$C480<$C$5),OFFSET(Input!$BA480,0,AN$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ480,0)  +   AN480-IF(AND($B480<AO$14,AO$14-$B480<$C$5),OFFSET(Input!$BA480,0,AO$14-$B480-1),0)\n+IF(AND(AO$14>$B480,$C480>$B480,AO$14-$B480<$C$5),OFFSET(Input!$BA480,0,AO$14-$B480-1),0)*$D480   -    IF(AND(AO$14>$C480,AO$14-$C480<$C$5),OFFSET(Input!$BA480,0,AO$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK480,0)  +   AO480-IF(AND($B480<AP$14,AP$14-$B480<$C$5),OFFSET(Input!$BA480,0,AP$14-$B480-1),0)\n+IF(AND(AP$14>$B480,$C480>$B480,AP$14-$B480<$C$5),OFFSET(Input!$BA480,0,AP$14-$B480-1),0)*$D480   -    IF(AND(AP$14>$C480,AP$14-$C480<$C$5),OFFSET(Input!$BA480,0,AP$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL480,0)  +   AP480-IF(AND($B480<AQ$14,AQ$14-$B480<$C$5),OFFSET(Input!$BA480,0,AQ$14-$B480-1),0)\n+IF(AND(AQ$14>$B480,$C480>$B480,AQ$14-$B480<$C$5),OFFSET(Input!$BA480,0,AQ$14-$B480-1),0)*$D480   -    IF(AND(AQ$14>$C480,AQ$14-$C480<$C$5),OFFSET(Input!$BA480,0,AQ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM480,0)  +   AQ480-IF(AND($B480<AR$14,AR$14-$B480<$C$5),OFFSET(Input!$BA480,0,AR$14-$B480-1),0)\n+IF(AND(AR$14>$B480,$C480>$B480,AR$14-$B480<$C$5),OFFSET(Input!$BA480,0,AR$14-$B480-1),0)*$D480   -    IF(AND(AR$14>$C480,AR$14-$C480<$C$5),OFFSET(Input!$BA480,0,AR$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN480,0)  +   AR480-IF(AND($B480<AS$14,AS$14-$B480<$C$5),OFFSET(Input!$BA480,0,AS$14-$B480-1),0)\n+IF(AND(AS$14>$B480,$C480>$B480,AS$14-$B480<$C$5),OFFSET(Input!$BA480,0,AS$14-$B480-1),0)*$D480   -    IF(AND(AS$14>$C480,AS$14-$C480<$C$5),OFFSET(Input!$BA480,0,AS$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO480,0)  +   AS480-IF(AND($B480<AT$14,AT$14-$B480<$C$5),OFFSET(Input!$BA480,0,AT$14-$B480-1),0)\n+IF(AND(AT$14>$B480,$C480>$B480,AT$14-$B480<$C$5),OFFSET(Input!$BA480,0,AT$14-$B480-1),0)*$D480   -    IF(AND(AT$14>$C480,AT$14-$C480<$C$5),OFFSET(Input!$BA480,0,AT$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP480,0)  +   AT480-IF(AND($B480<AU$14,AU$14-$B480<$C$5),OFFSET(Input!$BA480,0,AU$14-$B480-1),0)\n+IF(AND(AU$14>$B480,$C480>$B480,AU$14-$B480<$C$5),OFFSET(Input!$BA480,0,AU$14-$B480-1),0)*$D480   -    IF(AND(AU$14>$C480,AU$14-$C480<$C$5),OFFSET(Input!$BA480,0,AU$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ480,0)  +   AU480-IF(AND($B480<AV$14,AV$14-$B480<$C$5),OFFSET(Input!$BA480,0,AV$14-$B480-1),0)\n+IF(AND(AV$14>$B480,$C480>$B480,AV$14-$B480<$C$5),OFFSET(Input!$BA480,0,AV$14-$B480-1),0)*$D480   -    IF(AND(AV$14>$C480,AV$14-$C480<$C$5),OFFSET(Input!$BA480,0,AV$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR480,0)  +   AV480-IF(AND($B480<AW$14,AW$14-$B480<$C$5),OFFSET(Input!$BA480,0,AW$14-$B480-1),0)\n+IF(AND(AW$14>$B480,$C480>$B480,AW$14-$B480<$C$5),OFFSET(Input!$BA480,0,AW$14-$B480-1),0)*$D480   -    IF(AND(AW$14>$C480,AW$14-$C480<$C$5),OFFSET(Input!$BA480,0,AW$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS480,0)  +   AW480-IF(AND($B480<AX$14,AX$14-$B480<$C$5),OFFSET(Input!$BA480,0,AX$14-$B480-1),0)\n+IF(AND(AX$14>$B480,$C480>$B480,AX$14-$B480<$C$5),OFFSET(Input!$BA480,0,AX$14-$B480-1),0)*$D480   -    IF(AND(AX$14>$C480,AX$14-$C480<$C$5),OFFSET(Input!$BA480,0,AX$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT480,0)  +   AX480-IF(AND($B480<AY$14,AY$14-$B480<$C$5),OFFSET(Input!$BA480,0,AY$14-$B480-1),0)\n+IF(AND(AY$14>$B480,$C480>$B480,AY$14-$B480<$C$5),OFFSET(Input!$BA480,0,AY$14-$B480-1),0)*$D480   -    IF(AND(AY$14>$C480,AY$14-$C480<$C$5),OFFSET(Input!$BA480,0,AY$14-$C480-1),0)*$D480","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU480,0)  +   AY480-IF(AND($B480<AZ$14,AZ$14-$B480<$C$5),OFFSET(Input!$BA480,0,AZ$14-$B480-1),0)\n+IF(AND(AZ$14>$B480,$C480>$B480,AZ$14-$B480<$C$5),OFFSET(Input!$BA480,0,AZ$14-$B480-1),0)*$D480   -    IF(AND(AZ$14>$C480,AZ$14-$C480<$C$5),OFFSET(Input!$BA480,0,AZ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV480,0)  +   AZ480-IF(AND($B480<BA$14,BA$14-$B480<$C$5),OFFSET(Input!$BA480,0,BA$14-$B480-1),0)\n+IF(AND(BA$14>$B480,$C480>$B480,BA$14-$B480<$C$5),OFFSET(Input!$BA480,0,BA$14-$B480-1),0)*$D480   -    IF(AND(BA$14>$C480,BA$14-$C480<$C$5),OFFSET(Input!$BA480,0,BA$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW480,0)  +   BA480-IF(AND($B480<BB$14,BB$14-$B480<$C$5),OFFSET(Input!$BA480,0,BB$14-$B480-1),0)\n+IF(AND(BB$14>$B480,$C480>$B480,BB$14-$B480<$C$5),OFFSET(Input!$BA480,0,BB$14-$B480-1),0)*$D480   -    IF(AND(BB$14>$C480,BB$14-$C480<$C$5),OFFSET(Input!$BA480,0,BB$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX480,0)  +   BB480-IF(AND($B480<BC$14,BC$14-$B480<$C$5),OFFSET(Input!$BA480,0,BC$14-$B480-1),0)\n+IF(AND(BC$14>$B480,$C480>$B480,BC$14-$B480<$C$5),OFFSET(Input!$BA480,0,BC$14-$B480-1),0)*$D480   -    IF(AND(BC$14>$C480,BC$14-$C480<$C$5),OFFSET(Input!$BA480,0,BC$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY480,0)  +   BC480-IF(AND($B480<BD$14,BD$14-$B480<$C$5),OFFSET(Input!$BA480,0,BD$14-$B480-1),0)\n+IF(AND(BD$14>$B480,$C480>$B480,BD$14-$B480<$C$5),OFFSET(Input!$BA480,0,BD$14-$B480-1),0)*$D480   -    IF(AND(BD$14>$C480,BD$14-$C480<$C$5),OFFSET(Input!$BA480,0,BD$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ480,0)  +   BD480-IF(AND($B480<BE$14,BE$14-$B480<$C$5),OFFSET(Input!$BA480,0,BE$14-$B480-1),0)\n+IF(AND(BE$14>$B480,$C480>$B480,BE$14-$B480<$C$5),OFFSET(Input!$BA480,0,BE$14-$B480-1),0)*$D480   -    IF(AND(BE$14>$C480,BE$14-$C480<$C$5),OFFSET(Input!$BA480,0,BE$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA480,0)  +   BE480-IF(AND($B480<BF$14,BF$14-$B480<$C$5),OFFSET(Input!$BA480,0,BF$14-$B480-1),0)\n+IF(AND(BF$14>$B480,$C480>$B480,BF$14-$B480<$C$5),OFFSET(Input!$BA480,0,BF$14-$B480-1),0)*$D480   -    IF(AND(BF$14>$C480,BF$14-$C480<$C$5),OFFSET(Input!$BA480,0,BF$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB480,0)  +   BF480-IF(AND($B480<BG$14,BG$14-$B480<$C$5),OFFSET(Input!$BA480,0,BG$14-$B480-1),0)\n+IF(AND(BG$14>$B480,$C480>$B480,BG$14-$B480<$C$5),OFFSET(Input!$BA480,0,BG$14-$B480-1),0)*$D480   -    IF(AND(BG$14>$C480,BG$14-$C480<$C$5),OFFSET(Input!$BA480,0,BG$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC480,0)  +   BG480-IF(AND($B480<BH$14,BH$14-$B480<$C$5),OFFSET(Input!$BA480,0,BH$14-$B480-1),0)\n+IF(AND(BH$14>$B480,$C480>$B480,BH$14-$B480<$C$5),OFFSET(Input!$BA480,0,BH$14-$B480-1),0)*$D480   -    IF(AND(BH$14>$C480,BH$14-$C480<$C$5),OFFSET(Input!$BA480,0,BH$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD480,0)  +   BH480-IF(AND($B480<BI$14,BI$14-$B480<$C$5),OFFSET(Input!$BA480,0,BI$14-$B480-1),0)\n+IF(AND(BI$14>$B480,$C480>$B480,BI$14-$B480<$C$5),OFFSET(Input!$BA480,0,BI$14-$B480-1),0)*$D480   -    IF(AND(BI$14>$C480,BI$14-$C480<$C$5),OFFSET(Input!$BA480,0,BI$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE480,0)  +   BI480-IF(AND($B480<BJ$14,BJ$14-$B480<$C$5),OFFSET(Input!$BA480,0,BJ$14-$B480-1),0)\n+IF(AND(BJ$14>$B480,$C480>$B480,BJ$14-$B480<$C$5),OFFSET(Input!$BA480,0,BJ$14-$B480-1),0)*$D480   -    IF(AND(BJ$14>$C480,BJ$14-$C480<$C$5),OFFSET(Input!$BA480,0,BJ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF480,0)  +   BJ480-IF(AND($B480<BK$14,BK$14-$B480<$C$5),OFFSET(Input!$BA480,0,BK$14-$B480-1),0)\n+IF(AND(BK$14>$B480,$C480>$B480,BK$14-$B480<$C$5),OFFSET(Input!$BA480,0,BK$14-$B480-1),0)*$D480   -    IF(AND(BK$14>$C480,BK$14-$C480<$C$5),OFFSET(Input!$BA480,0,BK$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG480,0)  +   BK480-IF(AND($B480<BL$14,BL$14-$B480<$C$5),OFFSET(Input!$BA480,0,BL$14-$B480-1),0)\n+IF(AND(BL$14>$B480,$C480>$B480,BL$14-$B480<$C$5),OFFSET(Input!$BA480,0,BL$14-$B480-1),0)*$D480   -    IF(AND(BL$14>$C480,BL$14-$C480<$C$5),OFFSET(Input!$BA480,0,BL$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH480,0)  +   BL480-IF(AND($B480<BM$14,BM$14-$B480<$C$5),OFFSET(Input!$BA480,0,BM$14-$B480-1),0)\n+IF(AND(BM$14>$B480,$C480>$B480,BM$14-$B480<$C$5),OFFSET(Input!$BA480,0,BM$14-$B480-1),0)*$D480   -    IF(AND(BM$14>$C480,BM$14-$C480<$C$5),OFFSET(Input!$BA480,0,BM$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI480,0)  +   BM480-IF(AND($B480<BN$14,BN$14-$B480<$C$5),OFFSET(Input!$BA480,0,BN$14-$B480-1),0)\n+IF(AND(BN$14>$B480,$C480>$B480,BN$14-$B480<$C$5),OFFSET(Input!$BA480,0,BN$14-$B480-1),0)*$D480   -    IF(AND(BN$14>$C480,BN$14-$C480<$C$5),OFFSET(Input!$BA480,0,BN$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ480,0)  +   BN480-IF(AND($B480<BO$14,BO$14-$B480<$C$5),OFFSET(Input!$BA480,0,BO$14-$B480-1),0)\n+IF(AND(BO$14>$B480,$C480>$B480,BO$14-$B480<$C$5),OFFSET(Input!$BA480,0,BO$14-$B480-1),0)*$D480   -    IF(AND(BO$14>$C480,BO$14-$C480<$C$5),OFFSET(Input!$BA480,0,BO$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK480,0)  +   BO480-IF(AND($B480<BP$14,BP$14-$B480<$C$5),OFFSET(Input!$BA480,0,BP$14-$B480-1),0)\n+IF(AND(BP$14>$B480,$C480>$B480,BP$14-$B480<$C$5),OFFSET(Input!$BA480,0,BP$14-$B480-1),0)*$D480   -    IF(AND(BP$14>$C480,BP$14-$C480<$C$5),OFFSET(Input!$BA480,0,BP$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL480,0)  +   BP480-IF(AND($B480<BQ$14,BQ$14-$B480<$C$5),OFFSET(Input!$BA480,0,BQ$14-$B480-1),0)\n+IF(AND(BQ$14>$B480,$C480>$B480,BQ$14-$B480<$C$5),OFFSET(Input!$BA480,0,BQ$14-$B480-1),0)*$D480   -    IF(AND(BQ$14>$C480,BQ$14-$C480<$C$5),OFFSET(Input!$BA480,0,BQ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM480,0)  +   BQ480-IF(AND($B480<BR$14,BR$14-$B480<$C$5),OFFSET(Input!$BA480,0,BR$14-$B480-1),0)\n+IF(AND(BR$14>$B480,$C480>$B480,BR$14-$B480<$C$5),OFFSET(Input!$BA480,0,BR$14-$B480-1),0)*$D480   -    IF(AND(BR$14>$C480,BR$14-$C480<$C$5),OFFSET(Input!$BA480,0,BR$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN480,0)  +   BR480-IF(AND($B480<BS$14,BS$14-$B480<$C$5),OFFSET(Input!$BA480,0,BS$14-$B480-1),0)\n+IF(AND(BS$14>$B480,$C480>$B480,BS$14-$B480<$C$5),OFFSET(Input!$BA480,0,BS$14-$B480-1),0)*$D480   -    IF(AND(BS$14>$C480,BS$14-$C480<$C$5),OFFSET(Input!$BA480,0,BS$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO480,0)  +   BS480-IF(AND($B480<BT$14,BT$14-$B480<$C$5),OFFSET(Input!$BA480,0,BT$14-$B480-1),0)\n+IF(AND(BT$14>$B480,$C480>$B480,BT$14-$B480<$C$5),OFFSET(Input!$BA480,0,BT$14-$B480-1),0)*$D480   -    IF(AND(BT$14>$C480,BT$14-$C480<$C$5),OFFSET(Input!$BA480,0,BT$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP480,0)  +   BT480-IF(AND($B480<BU$14,BU$14-$B480<$C$5),OFFSET(Input!$BA480,0,BU$14-$B480-1),0)\n+IF(AND(BU$14>$B480,$C480>$B480,BU$14-$B480<$C$5),OFFSET(Input!$BA480,0,BU$14-$B480-1),0)*$D480   -    IF(AND(BU$14>$C480,BU$14-$C480<$C$5),OFFSET(Input!$BA480,0,BU$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ480,0)  +   BU480-IF(AND($B480<BV$14,BV$14-$B480<$C$5),OFFSET(Input!$BA480,0,BV$14-$B480-1),0)\n+IF(AND(BV$14>$B480,$C480>$B480,BV$14-$B480<$C$5),OFFSET(Input!$BA480,0,BV$14-$B480-1),0)*$D480   -    IF(AND(BV$14>$C480,BV$14-$C480<$C$5),OFFSET(Input!$BA480,0,BV$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR480,0)  +   BV480-IF(AND($B480<BW$14,BW$14-$B480<$C$5),OFFSET(Input!$BA480,0,BW$14-$B480-1),0)\n+IF(AND(BW$14>$B480,$C480>$B480,BW$14-$B480<$C$5),OFFSET(Input!$BA480,0,BW$14-$B480-1),0)*$D480   -    IF(AND(BW$14>$C480,BW$14-$C480<$C$5),OFFSET(Input!$BA480,0,BW$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS480,0)  +   BW480-IF(AND($B480<BX$14,BX$14-$B480<$C$5),OFFSET(Input!$BA480,0,BX$14-$B480-1),0)\n+IF(AND(BX$14>$B480,$C480>$B480,BX$14-$B480<$C$5),OFFSET(Input!$BA480,0,BX$14-$B480-1),0)*$D480   -    IF(AND(BX$14>$C480,BX$14-$C480<$C$5),OFFSET(Input!$BA480,0,BX$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT480,0)  +   BX480-IF(AND($B480<BY$14,BY$14-$B480<$C$5),OFFSET(Input!$BA480,0,BY$14-$B480-1),0)\n+IF(AND(BY$14>$B480,$C480>$B480,BY$14-$B480<$C$5),OFFSET(Input!$BA480,0,BY$14-$B480-1),0)*$D480   -    IF(AND(BY$14>$C480,BY$14-$C480<$C$5),OFFSET(Input!$BA480,0,BY$14-$C480-1),0)*$D480","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU480,0)  +   BY480-IF(AND($B480<BZ$14,BZ$14-$B480<$C$5),OFFSET(Input!$BA480,0,BZ$14-$B480-1),0)\n+IF(AND(BZ$14>$B480,$C480>$B480,BZ$14-$B480<$C$5),OFFSET(Input!$BA480,0,BZ$14-$B480-1),0)*$D480   -    IF(AND(BZ$14>$C480,BZ$14-$C480<$C$5),OFFSET(Input!$BA480,0,BZ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV480,0)  +   BZ480-IF(AND($B480<CA$14,CA$14-$B480<$C$5),OFFSET(Input!$BA480,0,CA$14-$B480-1),0)\n+IF(AND(CA$14>$B480,$C480>$B480,CA$14-$B480<$C$5),OFFSET(Input!$BA480,0,CA$14-$B480-1),0)*$D480   -    IF(AND(CA$14>$C480,CA$14-$C480<$C$5),OFFSET(Input!$BA480,0,CA$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW480,0)  +   CA480-IF(AND($B480<CB$14,CB$14-$B480<$C$5),OFFSET(Input!$BA480,0,CB$14-$B480-1),0)\n+IF(AND(CB$14>$B480,$C480>$B480,CB$14-$B480<$C$5),OFFSET(Input!$BA480,0,CB$14-$B480-1),0)*$D480   -    IF(AND(CB$14>$C480,CB$14-$C480<$C$5),OFFSET(Input!$BA480,0,CB$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX480,0)  +   CB480-IF(AND($B480<CC$14,CC$14-$B480<$C$5),OFFSET(Input!$BA480,0,CC$14-$B480-1),0)\n+IF(AND(CC$14>$B480,$C480>$B480,CC$14-$B480<$C$5),OFFSET(Input!$BA480,0,CC$14-$B480-1),0)*$D480   -    IF(AND(CC$14>$C480,CC$14-$C480<$C$5),OFFSET(Input!$BA480,0,CC$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY480,0)  +   CC480-IF(AND($B480<CD$14,CD$14-$B480<$C$5),OFFSET(Input!$BA480,0,CD$14-$B480-1),0)\n+IF(AND(CD$14>$B480,$C480>$B480,CD$14-$B480<$C$5),OFFSET(Input!$BA480,0,CD$14-$B480-1),0)*$D480   -    IF(AND(CD$14>$C480,CD$14-$C480<$C$5),OFFSET(Input!$BA480,0,CD$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ480,0)  +   CD480-IF(AND($B480<CE$14,CE$14-$B480<$C$5),OFFSET(Input!$BA480,0,CE$14-$B480-1),0)\n+IF(AND(CE$14>$B480,$C480>$B480,CE$14-$B480<$C$5),OFFSET(Input!$BA480,0,CE$14-$B480-1),0)*$D480   -    IF(AND(CE$14>$C480,CE$14-$C480<$C$5),OFFSET(Input!$BA480,0,CE$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA480,0)  +   CE480-IF(AND($B480<CF$14,CF$14-$B480<$C$5),OFFSET(Input!$BA480,0,CF$14-$B480-1),0)\n+IF(AND(CF$14>$B480,$C480>$B480,CF$14-$B480<$C$5),OFFSET(Input!$BA480,0,CF$14-$B480-1),0)*$D480   -    IF(AND(CF$14>$C480,CF$14-$C480<$C$5),OFFSET(Input!$BA480,0,CF$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB480,0)  +   CF480-IF(AND($B480<CG$14,CG$14-$B480<$C$5),OFFSET(Input!$BA480,0,CG$14-$B480-1),0)\n+IF(AND(CG$14>$B480,$C480>$B480,CG$14-$B480<$C$5),OFFSET(Input!$BA480,0,CG$14-$B480-1),0)*$D480   -    IF(AND(CG$14>$C480,CG$14-$C480<$C$5),OFFSET(Input!$BA480,0,CG$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC480,0)  +   CG480-IF(AND($B480<CH$14,CH$14-$B480<$C$5),OFFSET(Input!$BA480,0,CH$14-$B480-1),0)\n+IF(AND(CH$14>$B480,$C480>$B480,CH$14-$B480<$C$5),OFFSET(Input!$BA480,0,CH$14-$B480-1),0)*$D480   -    IF(AND(CH$14>$C480,CH$14-$C480<$C$5),OFFSET(Input!$BA480,0,CH$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED480,0)  +   CH480-IF(AND($B480<CI$14,CI$14-$B480<$C$5),OFFSET(Input!$BA480,0,CI$14-$B480-1),0)\n+IF(AND(CI$14>$B480,$C480>$B480,CI$14-$B480<$C$5),OFFSET(Input!$BA480,0,CI$14-$B480-1),0)*$D480   -    IF(AND(CI$14>$C480,CI$14-$C480<$C$5),OFFSET(Input!$BA480,0,CI$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE480,0)  +   CI480-IF(AND($B480<CJ$14,CJ$14-$B480<$C$5),OFFSET(Input!$BA480,0,CJ$14-$B480-1),0)\n+IF(AND(CJ$14>$B480,$C480>$B480,CJ$14-$B480<$C$5),OFFSET(Input!$BA480,0,CJ$14-$B480-1),0)*$D480   -    IF(AND(CJ$14>$C480,CJ$14-$C480<$C$5),OFFSET(Input!$BA480,0,CJ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF480,0)  +   CJ480-IF(AND($B480<CK$14,CK$14-$B480<$C$5),OFFSET(Input!$BA480,0,CK$14-$B480-1),0)\n+IF(AND(CK$14>$B480,$C480>$B480,CK$14-$B480<$C$5),OFFSET(Input!$BA480,0,CK$14-$B480-1),0)*$D480   -    IF(AND(CK$14>$C480,CK$14-$C480<$C$5),OFFSET(Input!$BA480,0,CK$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG480,0)  +   CK480-IF(AND($B480<CL$14,CL$14-$B480<$C$5),OFFSET(Input!$BA480,0,CL$14-$B480-1),0)\n+IF(AND(CL$14>$B480,$C480>$B480,CL$14-$B480<$C$5),OFFSET(Input!$BA480,0,CL$14-$B480-1),0)*$D480   -    IF(AND(CL$14>$C480,CL$14-$C480<$C$5),OFFSET(Input!$BA480,0,CL$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH480,0)  +   CL480-IF(AND($B480<CM$14,CM$14-$B480<$C$5),OFFSET(Input!$BA480,0,CM$14-$B480-1),0)\n+IF(AND(CM$14>$B480,$C480>$B480,CM$14-$B480<$C$5),OFFSET(Input!$BA480,0,CM$14-$B480-1),0)*$D480   -    IF(AND(CM$14>$C480,CM$14-$C480<$C$5),OFFSET(Input!$BA480,0,CM$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI480,0)  +   CM480-IF(AND($B480<CN$14,CN$14-$B480<$C$5),OFFSET(Input!$BA480,0,CN$14-$B480-1),0)\n+IF(AND(CN$14>$B480,$C480>$B480,CN$14-$B480<$C$5),OFFSET(Input!$BA480,0,CN$14-$B480-1),0)*$D480   -    IF(AND(CN$14>$C480,CN$14-$C480<$C$5),OFFSET(Input!$BA480,0,CN$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ480,0)  +   CN480-IF(AND($B480<CO$14,CO$14-$B480<$C$5),OFFSET(Input!$BA480,0,CO$14-$B480-1),0)\n+IF(AND(CO$14>$B480,$C480>$B480,CO$14-$B480<$C$5),OFFSET(Input!$BA480,0,CO$14-$B480-1),0)*$D480   -    IF(AND(CO$14>$C480,CO$14-$C480<$C$5),OFFSET(Input!$BA480,0,CO$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK480,0)  +   CO480-IF(AND($B480<CP$14,CP$14-$B480<$C$5),OFFSET(Input!$BA480,0,CP$14-$B480-1),0)\n+IF(AND(CP$14>$B480,$C480>$B480,CP$14-$B480<$C$5),OFFSET(Input!$BA480,0,CP$14-$B480-1),0)*$D480   -    IF(AND(CP$14>$C480,CP$14-$C480<$C$5),OFFSET(Input!$BA480,0,CP$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL480,0)  +   CP480-IF(AND($B480<CQ$14,CQ$14-$B480<$C$5),OFFSET(Input!$BA480,0,CQ$14-$B480-1),0)\n+IF(AND(CQ$14>$B480,$C480>$B480,CQ$14-$B480<$C$5),OFFSET(Input!$BA480,0,CQ$14-$B480-1),0)*$D480   -    IF(AND(CQ$14>$C480,CQ$14-$C480<$C$5),OFFSET(Input!$BA480,0,CQ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM480,0)  +   CQ480-IF(AND($B480<CR$14,CR$14-$B480<$C$5),OFFSET(Input!$BA480,0,CR$14-$B480-1),0)\n+IF(AND(CR$14>$B480,$C480>$B480,CR$14-$B480<$C$5),OFFSET(Input!$BA480,0,CR$14-$B480-1),0)*$D480   -    IF(AND(CR$14>$C480,CR$14-$C480<$C$5),OFFSET(Input!$BA480,0,CR$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN480,0)  +   CR480-IF(AND($B480<CS$14,CS$14-$B480<$C$5),OFFSET(Input!$BA480,0,CS$14-$B480-1),0)\n+IF(AND(CS$14>$B480,$C480>$B480,CS$14-$B480<$C$5),OFFSET(Input!$BA480,0,CS$14-$B480-1),0)*$D480   -    IF(AND(CS$14>$C480,CS$14-$C480<$C$5),OFFSET(Input!$BA480,0,CS$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO480,0)  +   CS480-IF(AND($B480<CT$14,CT$14-$B480<$C$5),OFFSET(Input!$BA480,0,CT$14-$B480-1),0)\n+IF(AND(CT$14>$B480,$C480>$B480,CT$14-$B480<$C$5),OFFSET(Input!$BA480,0,CT$14-$B480-1),0)*$D480   -    IF(AND(CT$14>$C480,CT$14-$C480<$C$5),OFFSET(Input!$BA480,0,CT$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP480,0)  +   CT480-IF(AND($B480<CU$14,CU$14-$B480<$C$5),OFFSET(Input!$BA480,0,CU$14-$B480-1),0)\n+IF(AND(CU$14>$B480,$C480>$B480,CU$14-$B480<$C$5),OFFSET(Input!$BA480,0,CU$14-$B480-1),0)*$D480   -    IF(AND(CU$14>$C480,CU$14-$C480<$C$5),OFFSET(Input!$BA480,0,CU$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ480,0)  +   CU480-IF(AND($B480<CV$14,CV$14-$B480<$C$5),OFFSET(Input!$BA480,0,CV$14-$B480-1),0)\n+IF(AND(CV$14>$B480,$C480>$B480,CV$14-$B480<$C$5),OFFSET(Input!$BA480,0,CV$14-$B480-1),0)*$D480   -    IF(AND(CV$14>$C480,CV$14-$C480<$C$5),OFFSET(Input!$BA480,0,CV$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER480,0)  +   CV480-IF(AND($B480<CW$14,CW$14-$B480<$C$5),OFFSET(Input!$BA480,0,CW$14-$B480-1),0)\n+IF(AND(CW$14>$B480,$C480>$B480,CW$14-$B480<$C$5),OFFSET(Input!$BA480,0,CW$14-$B480-1),0)*$D480   -    IF(AND(CW$14>$C480,CW$14-$C480<$C$5),OFFSET(Input!$BA480,0,CW$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES480,0)  +   CW480-IF(AND($B480<CX$14,CX$14-$B480<$C$5),OFFSET(Input!$BA480,0,CX$14-$B480-1),0)\n+IF(AND(CX$14>$B480,$C480>$B480,CX$14-$B480<$C$5),OFFSET(Input!$BA480,0,CX$14-$B480-1),0)*$D480   -    IF(AND(CX$14>$C480,CX$14-$C480<$C$5),OFFSET(Input!$BA480,0,CX$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET480,0)  +   CX480-IF(AND($B480<CY$14,CY$14-$B480<$C$5),OFFSET(Input!$BA480,0,CY$14-$B480-1),0)\n+IF(AND(CY$14>$B480,$C480>$B480,CY$14-$B480<$C$5),OFFSET(Input!$BA480,0,CY$14-$B480-1),0)*$D480   -    IF(AND(CY$14>$C480,CY$14-$C480<$C$5),OFFSET(Input!$BA480,0,CY$14-$C480-1),0)*$D480","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU480,0)  +   CY480-IF(AND($B480<CZ$14,CZ$14-$B480<$C$5),OFFSET(Input!$BA480,0,CZ$14-$B480-1),0)\n+IF(AND(CZ$14>$B480,$C480>$B480,CZ$14-$B480<$C$5),OFFSET(Input!$BA480,0,CZ$14-$B480-1),0)*$D480   -    IF(AND(CZ$14>$C480,CZ$14-$C480<$C$5),OFFSET(Input!$BA480,0,CZ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV480,0)  +   CZ480-IF(AND($B480<DA$14,DA$14-$B480<$C$5),OFFSET(Input!$BA480,0,DA$14-$B480-1),0)\n+IF(AND(DA$14>$B480,$C480>$B480,DA$14-$B480<$C$5),OFFSET(Input!$BA480,0,DA$14-$B480-1),0)*$D480   -    IF(AND(DA$14>$C480,DA$14-$C480<$C$5),OFFSET(Input!$BA480,0,DA$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW480,0)  +   DA480-IF(AND($B480<DB$14,DB$14-$B480<$C$5),OFFSET(Input!$BA480,0,DB$14-$B480-1),0)\n+IF(AND(DB$14>$B480,$C480>$B480,DB$14-$B480<$C$5),OFFSET(Input!$BA480,0,DB$14-$B480-1),0)*$D480   -    IF(AND(DB$14>$C480,DB$14-$C480<$C$5),OFFSET(Input!$BA480,0,DB$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX480,0)  +   DB480-IF(AND($B480<DC$14,DC$14-$B480<$C$5),OFFSET(Input!$BA480,0,DC$14-$B480-1),0)\n+IF(AND(DC$14>$B480,$C480>$B480,DC$14-$B480<$C$5),OFFSET(Input!$BA480,0,DC$14-$B480-1),0)*$D480   -    IF(AND(DC$14>$C480,DC$14-$C480<$C$5),OFFSET(Input!$BA480,0,DC$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY480,0)  +   DC480-IF(AND($B480<DD$14,DD$14-$B480<$C$5),OFFSET(Input!$BA480,0,DD$14-$B480-1),0)\n+IF(AND(DD$14>$B480,$C480>$B480,DD$14-$B480<$C$5),OFFSET(Input!$BA480,0,DD$14-$B480-1),0)*$D480   -    IF(AND(DD$14>$C480,DD$14-$C480<$C$5),OFFSET(Input!$BA480,0,DD$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ480,0)  +   DD480-IF(AND($B480<DE$14,DE$14-$B480<$C$5),OFFSET(Input!$BA480,0,DE$14-$B480-1),0)\n+IF(AND(DE$14>$B480,$C480>$B480,DE$14-$B480<$C$5),OFFSET(Input!$BA480,0,DE$14-$B480-1),0)*$D480   -    IF(AND(DE$14>$C480,DE$14-$C480<$C$5),OFFSET(Input!$BA480,0,DE$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA480,0)  +   DE480-IF(AND($B480<DF$14,DF$14-$B480<$C$5),OFFSET(Input!$BA480,0,DF$14-$B480-1),0)\n+IF(AND(DF$14>$B480,$C480>$B480,DF$14-$B480<$C$5),OFFSET(Input!$BA480,0,DF$14-$B480-1),0)*$D480   -    IF(AND(DF$14>$C480,DF$14-$C480<$C$5),OFFSET(Input!$BA480,0,DF$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB480,0)  +   DF480-IF(AND($B480<DG$14,DG$14-$B480<$C$5),OFFSET(Input!$BA480,0,DG$14-$B480-1),0)\n+IF(AND(DG$14>$B480,$C480>$B480,DG$14-$B480<$C$5),OFFSET(Input!$BA480,0,DG$14-$B480-1),0)*$D480   -    IF(AND(DG$14>$C480,DG$14-$C480<$C$5),OFFSET(Input!$BA480,0,DG$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC480,0)  +   DG480-IF(AND($B480<DH$14,DH$14-$B480<$C$5),OFFSET(Input!$BA480,0,DH$14-$B480-1),0)\n+IF(AND(DH$14>$B480,$C480>$B480,DH$14-$B480<$C$5),OFFSET(Input!$BA480,0,DH$14-$B480-1),0)*$D480   -    IF(AND(DH$14>$C480,DH$14-$C480<$C$5),OFFSET(Input!$BA480,0,DH$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD480,0)  +   DH480-IF(AND($B480<DI$14,DI$14-$B480<$C$5),OFFSET(Input!$BA480,0,DI$14-$B480-1),0)\n+IF(AND(DI$14>$B480,$C480>$B480,DI$14-$B480<$C$5),OFFSET(Input!$BA480,0,DI$14-$B480-1),0)*$D480   -    IF(AND(DI$14>$C480,DI$14-$C480<$C$5),OFFSET(Input!$BA480,0,DI$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE480,0)  +   DI480-IF(AND($B480<DJ$14,DJ$14-$B480<$C$5),OFFSET(Input!$BA480,0,DJ$14-$B480-1),0)\n+IF(AND(DJ$14>$B480,$C480>$B480,DJ$14-$B480<$C$5),OFFSET(Input!$BA480,0,DJ$14-$B480-1),0)*$D480   -    IF(AND(DJ$14>$C480,DJ$14-$C480<$C$5),OFFSET(Input!$BA480,0,DJ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF480,0)  +   DJ480-IF(AND($B480<DK$14,DK$14-$B480<$C$5),OFFSET(Input!$BA480,0,DK$14-$B480-1),0)\n+IF(AND(DK$14>$B480,$C480>$B480,DK$14-$B480<$C$5),OFFSET(Input!$BA480,0,DK$14-$B480-1),0)*$D480   -    IF(AND(DK$14>$C480,DK$14-$C480<$C$5),OFFSET(Input!$BA480,0,DK$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG480,0)  +   DK480-IF(AND($B480<DL$14,DL$14-$B480<$C$5),OFFSET(Input!$BA480,0,DL$14-$B480-1),0)\n+IF(AND(DL$14>$B480,$C480>$B480,DL$14-$B480<$C$5),OFFSET(Input!$BA480,0,DL$14-$B480-1),0)*$D480   -    IF(AND(DL$14>$C480,DL$14-$C480<$C$5),OFFSET(Input!$BA480,0,DL$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH480,0)  +   DL480-IF(AND($B480<DM$14,DM$14-$B480<$C$5),OFFSET(Input!$BA480,0,DM$14-$B480-1),0)\n+IF(AND(DM$14>$B480,$C480>$B480,DM$14-$B480<$C$5),OFFSET(Input!$BA480,0,DM$14-$B480-1),0)*$D480   -    IF(AND(DM$14>$C480,DM$14-$C480<$C$5),OFFSET(Input!$BA480,0,DM$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI480,0)  +   DM480-IF(AND($B480<DN$14,DN$14-$B480<$C$5),OFFSET(Input!$BA480,0,DN$14-$B480-1),0)\n+IF(AND(DN$14>$B480,$C480>$B480,DN$14-$B480<$C$5),OFFSET(Input!$BA480,0,DN$14-$B480-1),0)*$D480   -    IF(AND(DN$14>$C480,DN$14-$C480<$C$5),OFFSET(Input!$BA480,0,DN$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ480,0)  +   DN480-IF(AND($B480<DO$14,DO$14-$B480<$C$5),OFFSET(Input!$BA480,0,DO$14-$B480-1),0)\n+IF(AND(DO$14>$B480,$C480>$B480,DO$14-$B480<$C$5),OFFSET(Input!$BA480,0,DO$14-$B480-1),0)*$D480   -    IF(AND(DO$14>$C480,DO$14-$C480<$C$5),OFFSET(Input!$BA480,0,DO$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK480,0)  +   DO480-IF(AND($B480<DP$14,DP$14-$B480<$C$5),OFFSET(Input!$BA480,0,DP$14-$B480-1),0)\n+IF(AND(DP$14>$B480,$C480>$B480,DP$14-$B480<$C$5),OFFSET(Input!$BA480,0,DP$14-$B480-1),0)*$D480   -    IF(AND(DP$14>$C480,DP$14-$C480<$C$5),OFFSET(Input!$BA480,0,DP$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL480,0)  +   DP480-IF(AND($B480<DQ$14,DQ$14-$B480<$C$5),OFFSET(Input!$BA480,0,DQ$14-$B480-1),0)\n+IF(AND(DQ$14>$B480,$C480>$B480,DQ$14-$B480<$C$5),OFFSET(Input!$BA480,0,DQ$14-$B480-1),0)*$D480   -    IF(AND(DQ$14>$C480,DQ$14-$C480<$C$5),OFFSET(Input!$BA480,0,DQ$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM480,0)  +   DQ480-IF(AND($B480<DR$14,DR$14-$B480<$C$5),OFFSET(Input!$BA480,0,DR$14-$B480-1),0)\n+IF(AND(DR$14>$B480,$C480>$B480,DR$14-$B480<$C$5),OFFSET(Input!$BA480,0,DR$14-$B480-1),0)*$D480   -    IF(AND(DR$14>$C480,DR$14-$C480<$C$5),OFFSET(Input!$BA480,0,DR$14-$C480-1),0)*$D480","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN480,0)  +   DR480-IF(AND($B480<DS$14,DS$14-$B480<$C$5),OFFSET(Input!$BA480,0,DS$14-$B480-1),0)\n+IF(AND(DS$14>$B480,$C480>$B480,DS$14-$B480<$C$5),OFFSET(Input!$BA480,0,DS$14-$B480-1),0)*$D480   -    IF(AND(DS$14>$C480,DS$14-$C480<$C$5),OFFSET(Input!$BA480,0,DS$14-$C480-1),0)*$D480","v":0}]
[{"$f":"Calcs!A522","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E522),1,Calcs!E522)*Periods,0)","v":0},{"$f":"ROUND(MAX(B522,Input!Z522*Periods),0)","v":0},{"$f":"IF(Calcs!DY522>Calcs!DZ522,IF(Input!R522<>0,Input!AC522/Input!R522,0),IF(Input!V522<>0,Input!AE522/Input!V522,0))","v":0},null,{"$f":"Input!BA522","v":0},{"$f":"IF(G$14<=$C$5,Input!BB522,0)  +   F522-IF(AND($B522<G$14,G$14-$B522<$C$5),OFFSET(Input!$BA522,0,G$14-$B522-1),0)\n+IF(AND(G$14>$B522,$C522>$B522,G$14-$B522<$C$5),OFFSET(Input!$BA522,0,G$14-$B522-1),0)*$D522   -    IF(AND(G$14>$C522,G$14-$C522<$C$5),OFFSET(Input!$BA522,0,G$14-$C522-1),0)*$D522","v":0},{"$f":"IF(H$14<=$C$5,Input!BC522,0)  +   G522-IF(AND($B522<H$14,H$14-$B522<$C$5),OFFSET(Input!$BA522,0,H$14-$B522-1),0)\n+IF(AND(H$14>$B522,$C522>$B522,H$14-$B522<$C$5),OFFSET(Input!$BA522,0,H$14-$B522-1),0)*$D522   -    IF(AND(H$14>$C522,H$14-$C522<$C$5),OFFSET(Input!$BA522,0,H$14-$C522-1),0)*$D522","v":0},{"$f":"IF(I$14<=$C$5,Input!BD522,0)  +   H522-IF(AND($B522<I$14,I$14-$B522<$C$5),OFFSET(Input!$BA522,0,I$14-$B522-1),0)\n+IF(AND(I$14>$B522,$C522>$B522,I$14-$B522<$C$5),OFFSET(Input!$BA522,0,I$14-$B522-1),0)*$D522   -    IF(AND(I$14>$C522,I$14-$C522<$C$5),OFFSET(Input!$BA522,0,I$14-$C522-1),0)*$D522","v":0},{"$f":"IF(J$14<=$C$5,Input!BE522,0)  +   I522-IF(AND($B522<J$14,J$14-$B522<$C$5),OFFSET(Input!$BA522,0,J$14-$B522-1),0)\n+IF(AND(J$14>$B522,$C522>$B522,J$14-$B522<$C$5),OFFSET(Input!$BA522,0,J$14-$B522-1),0)*$D522   -    IF(AND(J$14>$C522,J$14-$C522<$C$5),OFFSET(Input!$BA522,0,J$14-$C522-1),0)*$D522","v":0},{"$f":"IF(K$14<=$C$5,Input!BF522,0)  +   J522-IF(AND($B522<K$14,K$14-$B522<$C$5),OFFSET(Input!$BA522,0,K$14-$B522-1),0)\n+IF(AND(K$14>$B522,$C522>$B522,K$14-$B522<$C$5),OFFSET(Input!$BA522,0,K$14-$B522-1),0)*$D522   -    IF(AND(K$14>$C522,K$14-$C522<$C$5),OFFSET(Input!$BA522,0,K$14-$C522-1),0)*$D522","v":0},{"$f":"IF(L$14<=$C$5,Input!BG522,0)  +   K522-IF(AND($B522<L$14,L$14-$B522<$C$5),OFFSET(Input!$BA522,0,L$14-$B522-1),0)\n+IF(AND(L$14>$B522,$C522>$B522,L$14-$B522<$C$5),OFFSET(Input!$BA522,0,L$14-$B522-1),0)*$D522   -    IF(AND(L$14>$C522,L$14-$C522<$C$5),OFFSET(Input!$BA522,0,L$14-$C522-1),0)*$D522","v":0},{"$f":"IF(M$14<=$C$5,Input!BH522,0)  +   L522-IF(AND($B522<M$14,M$14-$B522<$C$5),OFFSET(Input!$BA522,0,M$14-$B522-1),0)\n+IF(AND(M$14>$B522,$C522>$B522,M$14-$B522<$C$5),OFFSET(Input!$BA522,0,M$14-$B522-1),0)*$D522   -    IF(AND(M$14>$C522,M$14-$C522<$C$5),OFFSET(Input!$BA522,0,M$14-$C522-1),0)*$D522","v":0},{"$f":"IF(N$14<=$C$5,Input!BI522,0)  +   M522-IF(AND($B522<N$14,N$14-$B522<$C$5),OFFSET(Input!$BA522,0,N$14-$B522-1),0)\n+IF(AND(N$14>$B522,$C522>$B522,N$14-$B522<$C$5),OFFSET(Input!$BA522,0,N$14-$B522-1),0)*$D522   -    IF(AND(N$14>$C522,N$14-$C522<$C$5),OFFSET(Input!$BA522,0,N$14-$C522-1),0)*$D522","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ522,0)  +   N522-IF(AND($B522<O$14,O$14-$B522<$C$5),OFFSET(Input!$BA522,0,O$14-$B522-1),0)\n+IF(AND(O$14>$B522,$C522>$B522,O$14-$B522<$C$5),OFFSET(Input!$BA522,0,O$14-$B522-1),0)*$D522   -    IF(AND(O$14>$C522,O$14-$C522<$C$5),OFFSET(Input!$BA522,0,O$14-$C522-1),0)*$D522","v":0},{"$f":"IF(P$14<=$C$5,Input!BK522,0)  +   O522-IF(AND($B522<P$14,P$14-$B522<$C$5),OFFSET(Input!$BA522,0,P$14-$B522-1),0)\n+IF(AND(P$14>$B522,$C522>$B522,P$14-$B522<$C$5),OFFSET(Input!$BA522,0,P$14-$B522-1),0)*$D522   -    IF(AND(P$14>$C522,P$14-$C522<$C$5),OFFSET(Input!$BA522,0,P$14-$C522-1),0)*$D522","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL522,0)  +   P522-IF(AND($B522<Q$14,Q$14-$B522<$C$5),OFFSET(Input!$BA522,0,Q$14-$B522-1),0)\n+IF(AND(Q$14>$B522,$C522>$B522,Q$14-$B522<$C$5),OFFSET(Input!$BA522,0,Q$14-$B522-1),0)*$D522   -    IF(AND(Q$14>$C522,Q$14-$C522<$C$5),OFFSET(Input!$BA522,0,Q$14-$C522-1),0)*$D522","v":0},{"$f":"IF(R$14<=$C$5,Input!BM522,0)  +   Q522-IF(AND($B522<R$14,R$14-$B522<$C$5),OFFSET(Input!$BA522,0,R$14-$B522-1),0)\n+IF(AND(R$14>$B522,$C522>$B522,R$14-$B522<$C$5),OFFSET(Input!$BA522,0,R$14-$B522-1),0)*$D522   -    IF(AND(R$14>$C522,R$14-$C522<$C$5),OFFSET(Input!$BA522,0,R$14-$C522-1),0)*$D522","v":0},{"$f":"IF(S$14<=$C$5,Input!BN522,0)  +   R522-IF(AND($B522<S$14,S$14-$B522<$C$5),OFFSET(Input!$BA522,0,S$14-$B522-1),0)\n+IF(AND(S$14>$B522,$C522>$B522,S$14-$B522<$C$5),OFFSET(Input!$BA522,0,S$14-$B522-1),0)*$D522   -    IF(AND(S$14>$C522,S$14-$C522<$C$5),OFFSET(Input!$BA522,0,S$14-$C522-1),0)*$D522","v":0},{"$f":"IF(T$14<=$C$5,Input!BO522,0)  +   S522-IF(AND($B522<T$14,T$14-$B522<$C$5),OFFSET(Input!$BA522,0,T$14-$B522-1),0)\n+IF(AND(T$14>$B522,$C522>$B522,T$14-$B522<$C$5),OFFSET(Input!$BA522,0,T$14-$B522-1),0)*$D522   -    IF(AND(T$14>$C522,T$14-$C522<$C$5),OFFSET(Input!$BA522,0,T$14-$C522-1),0)*$D522","v":0},{"$f":"IF(U$14<=$C$5,Input!BP522,0)  +   T522-IF(AND($B522<U$14,U$14-$B522<$C$5),OFFSET(Input!$BA522,0,U$14-$B522-1),0)\n+IF(AND(U$14>$B522,$C522>$B522,U$14-$B522<$C$5),OFFSET(Input!$BA522,0,U$14-$B522-1),0)*$D522   -    IF(AND(U$14>$C522,U$14-$C522<$C$5),OFFSET(Input!$BA522,0,U$14-$C522-1),0)*$D522","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ522,0)  +   U522-IF(AND($B522<V$14,V$14-$B522<$C$5),OFFSET(Input!$BA522,0,V$14-$B522-1),0)\n+IF(AND(V$14>$B522,$C522>$B522,V$14-$B522<$C$5),OFFSET(Input!$BA522,0,V$14-$B522-1),0)*$D522   -    IF(AND(V$14>$C522,V$14-$C522<$C$5),OFFSET(Input!$BA522,0,V$14-$C522-1),0)*$D522","v":0},{"$f":"IF(W$14<=$C$5,Input!BR522,0)  +   V522-IF(AND($B522<W$14,W$14-$B522<$C$5),OFFSET(Input!$BA522,0,W$14-$B522-1),0)\n+IF(AND(W$14>$B522,$C522>$B522,W$14-$B522<$C$5),OFFSET(Input!$BA522,0,W$14-$B522-1),0)*$D522   -    IF(AND(W$14>$C522,W$14-$C522<$C$5),OFFSET(Input!$BA522,0,W$14-$C522-1),0)*$D522","v":0},{"$f":"IF(X$14<=$C$5,Input!BS522,0)  +   W522-IF(AND($B522<X$14,X$14-$B522<$C$5),OFFSET(Input!$BA522,0,X$14-$B522-1),0)\n+IF(AND(X$14>$B522,$C522>$B522,X$14-$B522<$C$5),OFFSET(Input!$BA522,0,X$14-$B522-1),0)*$D522   -    IF(AND(X$14>$C522,X$14-$C522<$C$5),OFFSET(Input!$BA522,0,X$14-$C522-1),0)*$D522","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT522,0)  +   X522-IF(AND($B522<Y$14,Y$14-$B522<$C$5),OFFSET(Input!$BA522,0,Y$14-$B522-1),0)\n+IF(AND(Y$14>$B522,$C522>$B522,Y$14-$B522<$C$5),OFFSET(Input!$BA522,0,Y$14-$B522-1),0)*$D522   -    IF(AND(Y$14>$C522,Y$14-$C522<$C$5),OFFSET(Input!$BA522,0,Y$14-$C522-1),0)*$D522","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU522,0)  +   Y522-IF(AND($B522<Z$14,Z$14-$B522<$C$5),OFFSET(Input!$BA522,0,Z$14-$B522-1),0)\n+IF(AND(Z$14>$B522,$C522>$B522,Z$14-$B522<$C$5),OFFSET(Input!$BA522,0,Z$14-$B522-1),0)*$D522   -    IF(AND(Z$14>$C522,Z$14-$C522<$C$5),OFFSET(Input!$BA522,0,Z$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV522,0)  +   Z522-IF(AND($B522<AA$14,AA$14-$B522<$C$5),OFFSET(Input!$BA522,0,AA$14-$B522-1),0)\n+IF(AND(AA$14>$B522,$C522>$B522,AA$14-$B522<$C$5),OFFSET(Input!$BA522,0,AA$14-$B522-1),0)*$D522   -    IF(AND(AA$14>$C522,AA$14-$C522<$C$5),OFFSET(Input!$BA522,0,AA$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW522,0)  +   AA522-IF(AND($B522<AB$14,AB$14-$B522<$C$5),OFFSET(Input!$BA522,0,AB$14-$B522-1),0)\n+IF(AND(AB$14>$B522,$C522>$B522,AB$14-$B522<$C$5),OFFSET(Input!$BA522,0,AB$14-$B522-1),0)*$D522   -    IF(AND(AB$14>$C522,AB$14-$C522<$C$5),OFFSET(Input!$BA522,0,AB$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX522,0)  +   AB522-IF(AND($B522<AC$14,AC$14-$B522<$C$5),OFFSET(Input!$BA522,0,AC$14-$B522-1),0)\n+IF(AND(AC$14>$B522,$C522>$B522,AC$14-$B522<$C$5),OFFSET(Input!$BA522,0,AC$14-$B522-1),0)*$D522   -    IF(AND(AC$14>$C522,AC$14-$C522<$C$5),OFFSET(Input!$BA522,0,AC$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY522,0)  +   AC522-IF(AND($B522<AD$14,AD$14-$B522<$C$5),OFFSET(Input!$BA522,0,AD$14-$B522-1),0)\n+IF(AND(AD$14>$B522,$C522>$B522,AD$14-$B522<$C$5),OFFSET(Input!$BA522,0,AD$14-$B522-1),0)*$D522   -    IF(AND(AD$14>$C522,AD$14-$C522<$C$5),OFFSET(Input!$BA522,0,AD$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ522,0)  +   AD522-IF(AND($B522<AE$14,AE$14-$B522<$C$5),OFFSET(Input!$BA522,0,AE$14-$B522-1),0)\n+IF(AND(AE$14>$B522,$C522>$B522,AE$14-$B522<$C$5),OFFSET(Input!$BA522,0,AE$14-$B522-1),0)*$D522   -    IF(AND(AE$14>$C522,AE$14-$C522<$C$5),OFFSET(Input!$BA522,0,AE$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA522,0)  +   AE522-IF(AND($B522<AF$14,AF$14-$B522<$C$5),OFFSET(Input!$BA522,0,AF$14-$B522-1),0)\n+IF(AND(AF$14>$B522,$C522>$B522,AF$14-$B522<$C$5),OFFSET(Input!$BA522,0,AF$14-$B522-1),0)*$D522   -    IF(AND(AF$14>$C522,AF$14-$C522<$C$5),OFFSET(Input!$BA522,0,AF$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB522,0)  +   AF522-IF(AND($B522<AG$14,AG$14-$B522<$C$5),OFFSET(Input!$BA522,0,AG$14-$B522-1),0)\n+IF(AND(AG$14>$B522,$C522>$B522,AG$14-$B522<$C$5),OFFSET(Input!$BA522,0,AG$14-$B522-1),0)*$D522   -    IF(AND(AG$14>$C522,AG$14-$C522<$C$5),OFFSET(Input!$BA522,0,AG$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC522,0)  +   AG522-IF(AND($B522<AH$14,AH$14-$B522<$C$5),OFFSET(Input!$BA522,0,AH$14-$B522-1),0)\n+IF(AND(AH$14>$B522,$C522>$B522,AH$14-$B522<$C$5),OFFSET(Input!$BA522,0,AH$14-$B522-1),0)*$D522   -    IF(AND(AH$14>$C522,AH$14-$C522<$C$5),OFFSET(Input!$BA522,0,AH$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD522,0)  +   AH522-IF(AND($B522<AI$14,AI$14-$B522<$C$5),OFFSET(Input!$BA522,0,AI$14-$B522-1),0)\n+IF(AND(AI$14>$B522,$C522>$B522,AI$14-$B522<$C$5),OFFSET(Input!$BA522,0,AI$14-$B522-1),0)*$D522   -    IF(AND(AI$14>$C522,AI$14-$C522<$C$5),OFFSET(Input!$BA522,0,AI$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE522,0)  +   AI522-IF(AND($B522<AJ$14,AJ$14-$B522<$C$5),OFFSET(Input!$BA522,0,AJ$14-$B522-1),0)\n+IF(AND(AJ$14>$B522,$C522>$B522,AJ$14-$B522<$C$5),OFFSET(Input!$BA522,0,AJ$14-$B522-1),0)*$D522   -    IF(AND(AJ$14>$C522,AJ$14-$C522<$C$5),OFFSET(Input!$BA522,0,AJ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF522,0)  +   AJ522-IF(AND($B522<AK$14,AK$14-$B522<$C$5),OFFSET(Input!$BA522,0,AK$14-$B522-1),0)\n+IF(AND(AK$14>$B522,$C522>$B522,AK$14-$B522<$C$5),OFFSET(Input!$BA522,0,AK$14-$B522-1),0)*$D522   -    IF(AND(AK$14>$C522,AK$14-$C522<$C$5),OFFSET(Input!$BA522,0,AK$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG522,0)  +   AK522-IF(AND($B522<AL$14,AL$14-$B522<$C$5),OFFSET(Input!$BA522,0,AL$14-$B522-1),0)\n+IF(AND(AL$14>$B522,$C522>$B522,AL$14-$B522<$C$5),OFFSET(Input!$BA522,0,AL$14-$B522-1),0)*$D522   -    IF(AND(AL$14>$C522,AL$14-$C522<$C$5),OFFSET(Input!$BA522,0,AL$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH522,0)  +   AL522-IF(AND($B522<AM$14,AM$14-$B522<$C$5),OFFSET(Input!$BA522,0,AM$14-$B522-1),0)\n+IF(AND(AM$14>$B522,$C522>$B522,AM$14-$B522<$C$5),OFFSET(Input!$BA522,0,AM$14-$B522-1),0)*$D522   -    IF(AND(AM$14>$C522,AM$14-$C522<$C$5),OFFSET(Input!$BA522,0,AM$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI522,0)  +   AM522-IF(AND($B522<AN$14,AN$14-$B522<$C$5),OFFSET(Input!$BA522,0,AN$14-$B522-1),0)\n+IF(AND(AN$14>$B522,$C522>$B522,AN$14-$B522<$C$5),OFFSET(Input!$BA522,0,AN$14-$B522-1),0)*$D522   -    IF(AND(AN$14>$C522,AN$14-$C522<$C$5),OFFSET(Input!$BA522,0,AN$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ522,0)  +   AN522-IF(AND($B522<AO$14,AO$14-$B522<$C$5),OFFSET(Input!$BA522,0,AO$14-$B522-1),0)\n+IF(AND(AO$14>$B522,$C522>$B522,AO$14-$B522<$C$5),OFFSET(Input!$BA522,0,AO$14-$B522-1),0)*$D522   -    IF(AND(AO$14>$C522,AO$14-$C522<$C$5),OFFSET(Input!$BA522,0,AO$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK522,0)  +   AO522-IF(AND($B522<AP$14,AP$14-$B522<$C$5),OFFSET(Input!$BA522,0,AP$14-$B522-1),0)\n+IF(AND(AP$14>$B522,$C522>$B522,AP$14-$B522<$C$5),OFFSET(Input!$BA522,0,AP$14-$B522-1),0)*$D522   -    IF(AND(AP$14>$C522,AP$14-$C522<$C$5),OFFSET(Input!$BA522,0,AP$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL522,0)  +   AP522-IF(AND($B522<AQ$14,AQ$14-$B522<$C$5),OFFSET(Input!$BA522,0,AQ$14-$B522-1),0)\n+IF(AND(AQ$14>$B522,$C522>$B522,AQ$14-$B522<$C$5),OFFSET(Input!$BA522,0,AQ$14-$B522-1),0)*$D522   -    IF(AND(AQ$14>$C522,AQ$14-$C522<$C$5),OFFSET(Input!$BA522,0,AQ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM522,0)  +   AQ522-IF(AND($B522<AR$14,AR$14-$B522<$C$5),OFFSET(Input!$BA522,0,AR$14-$B522-1),0)\n+IF(AND(AR$14>$B522,$C522>$B522,AR$14-$B522<$C$5),OFFSET(Input!$BA522,0,AR$14-$B522-1),0)*$D522   -    IF(AND(AR$14>$C522,AR$14-$C522<$C$5),OFFSET(Input!$BA522,0,AR$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN522,0)  +   AR522-IF(AND($B522<AS$14,AS$14-$B522<$C$5),OFFSET(Input!$BA522,0,AS$14-$B522-1),0)\n+IF(AND(AS$14>$B522,$C522>$B522,AS$14-$B522<$C$5),OFFSET(Input!$BA522,0,AS$14-$B522-1),0)*$D522   -    IF(AND(AS$14>$C522,AS$14-$C522<$C$5),OFFSET(Input!$BA522,0,AS$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO522,0)  +   AS522-IF(AND($B522<AT$14,AT$14-$B522<$C$5),OFFSET(Input!$BA522,0,AT$14-$B522-1),0)\n+IF(AND(AT$14>$B522,$C522>$B522,AT$14-$B522<$C$5),OFFSET(Input!$BA522,0,AT$14-$B522-1),0)*$D522   -    IF(AND(AT$14>$C522,AT$14-$C522<$C$5),OFFSET(Input!$BA522,0,AT$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP522,0)  +   AT522-IF(AND($B522<AU$14,AU$14-$B522<$C$5),OFFSET(Input!$BA522,0,AU$14-$B522-1),0)\n+IF(AND(AU$14>$B522,$C522>$B522,AU$14-$B522<$C$5),OFFSET(Input!$BA522,0,AU$14-$B522-1),0)*$D522   -    IF(AND(AU$14>$C522,AU$14-$C522<$C$5),OFFSET(Input!$BA522,0,AU$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ522,0)  +   AU522-IF(AND($B522<AV$14,AV$14-$B522<$C$5),OFFSET(Input!$BA522,0,AV$14-$B522-1),0)\n+IF(AND(AV$14>$B522,$C522>$B522,AV$14-$B522<$C$5),OFFSET(Input!$BA522,0,AV$14-$B522-1),0)*$D522   -    IF(AND(AV$14>$C522,AV$14-$C522<$C$5),OFFSET(Input!$BA522,0,AV$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR522,0)  +   AV522-IF(AND($B522<AW$14,AW$14-$B522<$C$5),OFFSET(Input!$BA522,0,AW$14-$B522-1),0)\n+IF(AND(AW$14>$B522,$C522>$B522,AW$14-$B522<$C$5),OFFSET(Input!$BA522,0,AW$14-$B522-1),0)*$D522   -    IF(AND(AW$14>$C522,AW$14-$C522<$C$5),OFFSET(Input!$BA522,0,AW$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS522,0)  +   AW522-IF(AND($B522<AX$14,AX$14-$B522<$C$5),OFFSET(Input!$BA522,0,AX$14-$B522-1),0)\n+IF(AND(AX$14>$B522,$C522>$B522,AX$14-$B522<$C$5),OFFSET(Input!$BA522,0,AX$14-$B522-1),0)*$D522   -    IF(AND(AX$14>$C522,AX$14-$C522<$C$5),OFFSET(Input!$BA522,0,AX$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT522,0)  +   AX522-IF(AND($B522<AY$14,AY$14-$B522<$C$5),OFFSET(Input!$BA522,0,AY$14-$B522-1),0)\n+IF(AND(AY$14>$B522,$C522>$B522,AY$14-$B522<$C$5),OFFSET(Input!$BA522,0,AY$14-$B522-1),0)*$D522   -    IF(AND(AY$14>$C522,AY$14-$C522<$C$5),OFFSET(Input!$BA522,0,AY$14-$C522-1),0)*$D522","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU522,0)  +   AY522-IF(AND($B522<AZ$14,AZ$14-$B522<$C$5),OFFSET(Input!$BA522,0,AZ$14-$B522-1),0)\n+IF(AND(AZ$14>$B522,$C522>$B522,AZ$14-$B522<$C$5),OFFSET(Input!$BA522,0,AZ$14-$B522-1),0)*$D522   -    IF(AND(AZ$14>$C522,AZ$14-$C522<$C$5),OFFSET(Input!$BA522,0,AZ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV522,0)  +   AZ522-IF(AND($B522<BA$14,BA$14-$B522<$C$5),OFFSET(Input!$BA522,0,BA$14-$B522-1),0)\n+IF(AND(BA$14>$B522,$C522>$B522,BA$14-$B522<$C$5),OFFSET(Input!$BA522,0,BA$14-$B522-1),0)*$D522   -    IF(AND(BA$14>$C522,BA$14-$C522<$C$5),OFFSET(Input!$BA522,0,BA$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW522,0)  +   BA522-IF(AND($B522<BB$14,BB$14-$B522<$C$5),OFFSET(Input!$BA522,0,BB$14-$B522-1),0)\n+IF(AND(BB$14>$B522,$C522>$B522,BB$14-$B522<$C$5),OFFSET(Input!$BA522,0,BB$14-$B522-1),0)*$D522   -    IF(AND(BB$14>$C522,BB$14-$C522<$C$5),OFFSET(Input!$BA522,0,BB$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX522,0)  +   BB522-IF(AND($B522<BC$14,BC$14-$B522<$C$5),OFFSET(Input!$BA522,0,BC$14-$B522-1),0)\n+IF(AND(BC$14>$B522,$C522>$B522,BC$14-$B522<$C$5),OFFSET(Input!$BA522,0,BC$14-$B522-1),0)*$D522   -    IF(AND(BC$14>$C522,BC$14-$C522<$C$5),OFFSET(Input!$BA522,0,BC$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY522,0)  +   BC522-IF(AND($B522<BD$14,BD$14-$B522<$C$5),OFFSET(Input!$BA522,0,BD$14-$B522-1),0)\n+IF(AND(BD$14>$B522,$C522>$B522,BD$14-$B522<$C$5),OFFSET(Input!$BA522,0,BD$14-$B522-1),0)*$D522   -    IF(AND(BD$14>$C522,BD$14-$C522<$C$5),OFFSET(Input!$BA522,0,BD$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ522,0)  +   BD522-IF(AND($B522<BE$14,BE$14-$B522<$C$5),OFFSET(Input!$BA522,0,BE$14-$B522-1),0)\n+IF(AND(BE$14>$B522,$C522>$B522,BE$14-$B522<$C$5),OFFSET(Input!$BA522,0,BE$14-$B522-1),0)*$D522   -    IF(AND(BE$14>$C522,BE$14-$C522<$C$5),OFFSET(Input!$BA522,0,BE$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA522,0)  +   BE522-IF(AND($B522<BF$14,BF$14-$B522<$C$5),OFFSET(Input!$BA522,0,BF$14-$B522-1),0)\n+IF(AND(BF$14>$B522,$C522>$B522,BF$14-$B522<$C$5),OFFSET(Input!$BA522,0,BF$14-$B522-1),0)*$D522   -    IF(AND(BF$14>$C522,BF$14-$C522<$C$5),OFFSET(Input!$BA522,0,BF$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB522,0)  +   BF522-IF(AND($B522<BG$14,BG$14-$B522<$C$5),OFFSET(Input!$BA522,0,BG$14-$B522-1),0)\n+IF(AND(BG$14>$B522,$C522>$B522,BG$14-$B522<$C$5),OFFSET(Input!$BA522,0,BG$14-$B522-1),0)*$D522   -    IF(AND(BG$14>$C522,BG$14-$C522<$C$5),OFFSET(Input!$BA522,0,BG$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC522,0)  +   BG522-IF(AND($B522<BH$14,BH$14-$B522<$C$5),OFFSET(Input!$BA522,0,BH$14-$B522-1),0)\n+IF(AND(BH$14>$B522,$C522>$B522,BH$14-$B522<$C$5),OFFSET(Input!$BA522,0,BH$14-$B522-1),0)*$D522   -    IF(AND(BH$14>$C522,BH$14-$C522<$C$5),OFFSET(Input!$BA522,0,BH$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD522,0)  +   BH522-IF(AND($B522<BI$14,BI$14-$B522<$C$5),OFFSET(Input!$BA522,0,BI$14-$B522-1),0)\n+IF(AND(BI$14>$B522,$C522>$B522,BI$14-$B522<$C$5),OFFSET(Input!$BA522,0,BI$14-$B522-1),0)*$D522   -    IF(AND(BI$14>$C522,BI$14-$C522<$C$5),OFFSET(Input!$BA522,0,BI$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE522,0)  +   BI522-IF(AND($B522<BJ$14,BJ$14-$B522<$C$5),OFFSET(Input!$BA522,0,BJ$14-$B522-1),0)\n+IF(AND(BJ$14>$B522,$C522>$B522,BJ$14-$B522<$C$5),OFFSET(Input!$BA522,0,BJ$14-$B522-1),0)*$D522   -    IF(AND(BJ$14>$C522,BJ$14-$C522<$C$5),OFFSET(Input!$BA522,0,BJ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF522,0)  +   BJ522-IF(AND($B522<BK$14,BK$14-$B522<$C$5),OFFSET(Input!$BA522,0,BK$14-$B522-1),0)\n+IF(AND(BK$14>$B522,$C522>$B522,BK$14-$B522<$C$5),OFFSET(Input!$BA522,0,BK$14-$B522-1),0)*$D522   -    IF(AND(BK$14>$C522,BK$14-$C522<$C$5),OFFSET(Input!$BA522,0,BK$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG522,0)  +   BK522-IF(AND($B522<BL$14,BL$14-$B522<$C$5),OFFSET(Input!$BA522,0,BL$14-$B522-1),0)\n+IF(AND(BL$14>$B522,$C522>$B522,BL$14-$B522<$C$5),OFFSET(Input!$BA522,0,BL$14-$B522-1),0)*$D522   -    IF(AND(BL$14>$C522,BL$14-$C522<$C$5),OFFSET(Input!$BA522,0,BL$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH522,0)  +   BL522-IF(AND($B522<BM$14,BM$14-$B522<$C$5),OFFSET(Input!$BA522,0,BM$14-$B522-1),0)\n+IF(AND(BM$14>$B522,$C522>$B522,BM$14-$B522<$C$5),OFFSET(Input!$BA522,0,BM$14-$B522-1),0)*$D522   -    IF(AND(BM$14>$C522,BM$14-$C522<$C$5),OFFSET(Input!$BA522,0,BM$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI522,0)  +   BM522-IF(AND($B522<BN$14,BN$14-$B522<$C$5),OFFSET(Input!$BA522,0,BN$14-$B522-1),0)\n+IF(AND(BN$14>$B522,$C522>$B522,BN$14-$B522<$C$5),OFFSET(Input!$BA522,0,BN$14-$B522-1),0)*$D522   -    IF(AND(BN$14>$C522,BN$14-$C522<$C$5),OFFSET(Input!$BA522,0,BN$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ522,0)  +   BN522-IF(AND($B522<BO$14,BO$14-$B522<$C$5),OFFSET(Input!$BA522,0,BO$14-$B522-1),0)\n+IF(AND(BO$14>$B522,$C522>$B522,BO$14-$B522<$C$5),OFFSET(Input!$BA522,0,BO$14-$B522-1),0)*$D522   -    IF(AND(BO$14>$C522,BO$14-$C522<$C$5),OFFSET(Input!$BA522,0,BO$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK522,0)  +   BO522-IF(AND($B522<BP$14,BP$14-$B522<$C$5),OFFSET(Input!$BA522,0,BP$14-$B522-1),0)\n+IF(AND(BP$14>$B522,$C522>$B522,BP$14-$B522<$C$5),OFFSET(Input!$BA522,0,BP$14-$B522-1),0)*$D522   -    IF(AND(BP$14>$C522,BP$14-$C522<$C$5),OFFSET(Input!$BA522,0,BP$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL522,0)  +   BP522-IF(AND($B522<BQ$14,BQ$14-$B522<$C$5),OFFSET(Input!$BA522,0,BQ$14-$B522-1),0)\n+IF(AND(BQ$14>$B522,$C522>$B522,BQ$14-$B522<$C$5),OFFSET(Input!$BA522,0,BQ$14-$B522-1),0)*$D522   -    IF(AND(BQ$14>$C522,BQ$14-$C522<$C$5),OFFSET(Input!$BA522,0,BQ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM522,0)  +   BQ522-IF(AND($B522<BR$14,BR$14-$B522<$C$5),OFFSET(Input!$BA522,0,BR$14-$B522-1),0)\n+IF(AND(BR$14>$B522,$C522>$B522,BR$14-$B522<$C$5),OFFSET(Input!$BA522,0,BR$14-$B522-1),0)*$D522   -    IF(AND(BR$14>$C522,BR$14-$C522<$C$5),OFFSET(Input!$BA522,0,BR$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN522,0)  +   BR522-IF(AND($B522<BS$14,BS$14-$B522<$C$5),OFFSET(Input!$BA522,0,BS$14-$B522-1),0)\n+IF(AND(BS$14>$B522,$C522>$B522,BS$14-$B522<$C$5),OFFSET(Input!$BA522,0,BS$14-$B522-1),0)*$D522   -    IF(AND(BS$14>$C522,BS$14-$C522<$C$5),OFFSET(Input!$BA522,0,BS$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO522,0)  +   BS522-IF(AND($B522<BT$14,BT$14-$B522<$C$5),OFFSET(Input!$BA522,0,BT$14-$B522-1),0)\n+IF(AND(BT$14>$B522,$C522>$B522,BT$14-$B522<$C$5),OFFSET(Input!$BA522,0,BT$14-$B522-1),0)*$D522   -    IF(AND(BT$14>$C522,BT$14-$C522<$C$5),OFFSET(Input!$BA522,0,BT$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP522,0)  +   BT522-IF(AND($B522<BU$14,BU$14-$B522<$C$5),OFFSET(Input!$BA522,0,BU$14-$B522-1),0)\n+IF(AND(BU$14>$B522,$C522>$B522,BU$14-$B522<$C$5),OFFSET(Input!$BA522,0,BU$14-$B522-1),0)*$D522   -    IF(AND(BU$14>$C522,BU$14-$C522<$C$5),OFFSET(Input!$BA522,0,BU$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ522,0)  +   BU522-IF(AND($B522<BV$14,BV$14-$B522<$C$5),OFFSET(Input!$BA522,0,BV$14-$B522-1),0)\n+IF(AND(BV$14>$B522,$C522>$B522,BV$14-$B522<$C$5),OFFSET(Input!$BA522,0,BV$14-$B522-1),0)*$D522   -    IF(AND(BV$14>$C522,BV$14-$C522<$C$5),OFFSET(Input!$BA522,0,BV$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR522,0)  +   BV522-IF(AND($B522<BW$14,BW$14-$B522<$C$5),OFFSET(Input!$BA522,0,BW$14-$B522-1),0)\n+IF(AND(BW$14>$B522,$C522>$B522,BW$14-$B522<$C$5),OFFSET(Input!$BA522,0,BW$14-$B522-1),0)*$D522   -    IF(AND(BW$14>$C522,BW$14-$C522<$C$5),OFFSET(Input!$BA522,0,BW$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS522,0)  +   BW522-IF(AND($B522<BX$14,BX$14-$B522<$C$5),OFFSET(Input!$BA522,0,BX$14-$B522-1),0)\n+IF(AND(BX$14>$B522,$C522>$B522,BX$14-$B522<$C$5),OFFSET(Input!$BA522,0,BX$14-$B522-1),0)*$D522   -    IF(AND(BX$14>$C522,BX$14-$C522<$C$5),OFFSET(Input!$BA522,0,BX$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT522,0)  +   BX522-IF(AND($B522<BY$14,BY$14-$B522<$C$5),OFFSET(Input!$BA522,0,BY$14-$B522-1),0)\n+IF(AND(BY$14>$B522,$C522>$B522,BY$14-$B522<$C$5),OFFSET(Input!$BA522,0,BY$14-$B522-1),0)*$D522   -    IF(AND(BY$14>$C522,BY$14-$C522<$C$5),OFFSET(Input!$BA522,0,BY$14-$C522-1),0)*$D522","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU522,0)  +   BY522-IF(AND($B522<BZ$14,BZ$14-$B522<$C$5),OFFSET(Input!$BA522,0,BZ$14-$B522-1),0)\n+IF(AND(BZ$14>$B522,$C522>$B522,BZ$14-$B522<$C$5),OFFSET(Input!$BA522,0,BZ$14-$B522-1),0)*$D522   -    IF(AND(BZ$14>$C522,BZ$14-$C522<$C$5),OFFSET(Input!$BA522,0,BZ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV522,0)  +   BZ522-IF(AND($B522<CA$14,CA$14-$B522<$C$5),OFFSET(Input!$BA522,0,CA$14-$B522-1),0)\n+IF(AND(CA$14>$B522,$C522>$B522,CA$14-$B522<$C$5),OFFSET(Input!$BA522,0,CA$14-$B522-1),0)*$D522   -    IF(AND(CA$14>$C522,CA$14-$C522<$C$5),OFFSET(Input!$BA522,0,CA$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW522,0)  +   CA522-IF(AND($B522<CB$14,CB$14-$B522<$C$5),OFFSET(Input!$BA522,0,CB$14-$B522-1),0)\n+IF(AND(CB$14>$B522,$C522>$B522,CB$14-$B522<$C$5),OFFSET(Input!$BA522,0,CB$14-$B522-1),0)*$D522   -    IF(AND(CB$14>$C522,CB$14-$C522<$C$5),OFFSET(Input!$BA522,0,CB$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX522,0)  +   CB522-IF(AND($B522<CC$14,CC$14-$B522<$C$5),OFFSET(Input!$BA522,0,CC$14-$B522-1),0)\n+IF(AND(CC$14>$B522,$C522>$B522,CC$14-$B522<$C$5),OFFSET(Input!$BA522,0,CC$14-$B522-1),0)*$D522   -    IF(AND(CC$14>$C522,CC$14-$C522<$C$5),OFFSET(Input!$BA522,0,CC$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY522,0)  +   CC522-IF(AND($B522<CD$14,CD$14-$B522<$C$5),OFFSET(Input!$BA522,0,CD$14-$B522-1),0)\n+IF(AND(CD$14>$B522,$C522>$B522,CD$14-$B522<$C$5),OFFSET(Input!$BA522,0,CD$14-$B522-1),0)*$D522   -    IF(AND(CD$14>$C522,CD$14-$C522<$C$5),OFFSET(Input!$BA522,0,CD$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ522,0)  +   CD522-IF(AND($B522<CE$14,CE$14-$B522<$C$5),OFFSET(Input!$BA522,0,CE$14-$B522-1),0)\n+IF(AND(CE$14>$B522,$C522>$B522,CE$14-$B522<$C$5),OFFSET(Input!$BA522,0,CE$14-$B522-1),0)*$D522   -    IF(AND(CE$14>$C522,CE$14-$C522<$C$5),OFFSET(Input!$BA522,0,CE$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA522,0)  +   CE522-IF(AND($B522<CF$14,CF$14-$B522<$C$5),OFFSET(Input!$BA522,0,CF$14-$B522-1),0)\n+IF(AND(CF$14>$B522,$C522>$B522,CF$14-$B522<$C$5),OFFSET(Input!$BA522,0,CF$14-$B522-1),0)*$D522   -    IF(AND(CF$14>$C522,CF$14-$C522<$C$5),OFFSET(Input!$BA522,0,CF$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB522,0)  +   CF522-IF(AND($B522<CG$14,CG$14-$B522<$C$5),OFFSET(Input!$BA522,0,CG$14-$B522-1),0)\n+IF(AND(CG$14>$B522,$C522>$B522,CG$14-$B522<$C$5),OFFSET(Input!$BA522,0,CG$14-$B522-1),0)*$D522   -    IF(AND(CG$14>$C522,CG$14-$C522<$C$5),OFFSET(Input!$BA522,0,CG$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC522,0)  +   CG522-IF(AND($B522<CH$14,CH$14-$B522<$C$5),OFFSET(Input!$BA522,0,CH$14-$B522-1),0)\n+IF(AND(CH$14>$B522,$C522>$B522,CH$14-$B522<$C$5),OFFSET(Input!$BA522,0,CH$14-$B522-1),0)*$D522   -    IF(AND(CH$14>$C522,CH$14-$C522<$C$5),OFFSET(Input!$BA522,0,CH$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED522,0)  +   CH522-IF(AND($B522<CI$14,CI$14-$B522<$C$5),OFFSET(Input!$BA522,0,CI$14-$B522-1),0)\n+IF(AND(CI$14>$B522,$C522>$B522,CI$14-$B522<$C$5),OFFSET(Input!$BA522,0,CI$14-$B522-1),0)*$D522   -    IF(AND(CI$14>$C522,CI$14-$C522<$C$5),OFFSET(Input!$BA522,0,CI$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE522,0)  +   CI522-IF(AND($B522<CJ$14,CJ$14-$B522<$C$5),OFFSET(Input!$BA522,0,CJ$14-$B522-1),0)\n+IF(AND(CJ$14>$B522,$C522>$B522,CJ$14-$B522<$C$5),OFFSET(Input!$BA522,0,CJ$14-$B522-1),0)*$D522   -    IF(AND(CJ$14>$C522,CJ$14-$C522<$C$5),OFFSET(Input!$BA522,0,CJ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF522,0)  +   CJ522-IF(AND($B522<CK$14,CK$14-$B522<$C$5),OFFSET(Input!$BA522,0,CK$14-$B522-1),0)\n+IF(AND(CK$14>$B522,$C522>$B522,CK$14-$B522<$C$5),OFFSET(Input!$BA522,0,CK$14-$B522-1),0)*$D522   -    IF(AND(CK$14>$C522,CK$14-$C522<$C$5),OFFSET(Input!$BA522,0,CK$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG522,0)  +   CK522-IF(AND($B522<CL$14,CL$14-$B522<$C$5),OFFSET(Input!$BA522,0,CL$14-$B522-1),0)\n+IF(AND(CL$14>$B522,$C522>$B522,CL$14-$B522<$C$5),OFFSET(Input!$BA522,0,CL$14-$B522-1),0)*$D522   -    IF(AND(CL$14>$C522,CL$14-$C522<$C$5),OFFSET(Input!$BA522,0,CL$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH522,0)  +   CL522-IF(AND($B522<CM$14,CM$14-$B522<$C$5),OFFSET(Input!$BA522,0,CM$14-$B522-1),0)\n+IF(AND(CM$14>$B522,$C522>$B522,CM$14-$B522<$C$5),OFFSET(Input!$BA522,0,CM$14-$B522-1),0)*$D522   -    IF(AND(CM$14>$C522,CM$14-$C522<$C$5),OFFSET(Input!$BA522,0,CM$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI522,0)  +   CM522-IF(AND($B522<CN$14,CN$14-$B522<$C$5),OFFSET(Input!$BA522,0,CN$14-$B522-1),0)\n+IF(AND(CN$14>$B522,$C522>$B522,CN$14-$B522<$C$5),OFFSET(Input!$BA522,0,CN$14-$B522-1),0)*$D522   -    IF(AND(CN$14>$C522,CN$14-$C522<$C$5),OFFSET(Input!$BA522,0,CN$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ522,0)  +   CN522-IF(AND($B522<CO$14,CO$14-$B522<$C$5),OFFSET(Input!$BA522,0,CO$14-$B522-1),0)\n+IF(AND(CO$14>$B522,$C522>$B522,CO$14-$B522<$C$5),OFFSET(Input!$BA522,0,CO$14-$B522-1),0)*$D522   -    IF(AND(CO$14>$C522,CO$14-$C522<$C$5),OFFSET(Input!$BA522,0,CO$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK522,0)  +   CO522-IF(AND($B522<CP$14,CP$14-$B522<$C$5),OFFSET(Input!$BA522,0,CP$14-$B522-1),0)\n+IF(AND(CP$14>$B522,$C522>$B522,CP$14-$B522<$C$5),OFFSET(Input!$BA522,0,CP$14-$B522-1),0)*$D522   -    IF(AND(CP$14>$C522,CP$14-$C522<$C$5),OFFSET(Input!$BA522,0,CP$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL522,0)  +   CP522-IF(AND($B522<CQ$14,CQ$14-$B522<$C$5),OFFSET(Input!$BA522,0,CQ$14-$B522-1),0)\n+IF(AND(CQ$14>$B522,$C522>$B522,CQ$14-$B522<$C$5),OFFSET(Input!$BA522,0,CQ$14-$B522-1),0)*$D522   -    IF(AND(CQ$14>$C522,CQ$14-$C522<$C$5),OFFSET(Input!$BA522,0,CQ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM522,0)  +   CQ522-IF(AND($B522<CR$14,CR$14-$B522<$C$5),OFFSET(Input!$BA522,0,CR$14-$B522-1),0)\n+IF(AND(CR$14>$B522,$C522>$B522,CR$14-$B522<$C$5),OFFSET(Input!$BA522,0,CR$14-$B522-1),0)*$D522   -    IF(AND(CR$14>$C522,CR$14-$C522<$C$5),OFFSET(Input!$BA522,0,CR$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN522,0)  +   CR522-IF(AND($B522<CS$14,CS$14-$B522<$C$5),OFFSET(Input!$BA522,0,CS$14-$B522-1),0)\n+IF(AND(CS$14>$B522,$C522>$B522,CS$14-$B522<$C$5),OFFSET(Input!$BA522,0,CS$14-$B522-1),0)*$D522   -    IF(AND(CS$14>$C522,CS$14-$C522<$C$5),OFFSET(Input!$BA522,0,CS$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO522,0)  +   CS522-IF(AND($B522<CT$14,CT$14-$B522<$C$5),OFFSET(Input!$BA522,0,CT$14-$B522-1),0)\n+IF(AND(CT$14>$B522,$C522>$B522,CT$14-$B522<$C$5),OFFSET(Input!$BA522,0,CT$14-$B522-1),0)*$D522   -    IF(AND(CT$14>$C522,CT$14-$C522<$C$5),OFFSET(Input!$BA522,0,CT$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP522,0)  +   CT522-IF(AND($B522<CU$14,CU$14-$B522<$C$5),OFFSET(Input!$BA522,0,CU$14-$B522-1),0)\n+IF(AND(CU$14>$B522,$C522>$B522,CU$14-$B522<$C$5),OFFSET(Input!$BA522,0,CU$14-$B522-1),0)*$D522   -    IF(AND(CU$14>$C522,CU$14-$C522<$C$5),OFFSET(Input!$BA522,0,CU$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ522,0)  +   CU522-IF(AND($B522<CV$14,CV$14-$B522<$C$5),OFFSET(Input!$BA522,0,CV$14-$B522-1),0)\n+IF(AND(CV$14>$B522,$C522>$B522,CV$14-$B522<$C$5),OFFSET(Input!$BA522,0,CV$14-$B522-1),0)*$D522   -    IF(AND(CV$14>$C522,CV$14-$C522<$C$5),OFFSET(Input!$BA522,0,CV$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER522,0)  +   CV522-IF(AND($B522<CW$14,CW$14-$B522<$C$5),OFFSET(Input!$BA522,0,CW$14-$B522-1),0)\n+IF(AND(CW$14>$B522,$C522>$B522,CW$14-$B522<$C$5),OFFSET(Input!$BA522,0,CW$14-$B522-1),0)*$D522   -    IF(AND(CW$14>$C522,CW$14-$C522<$C$5),OFFSET(Input!$BA522,0,CW$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES522,0)  +   CW522-IF(AND($B522<CX$14,CX$14-$B522<$C$5),OFFSET(Input!$BA522,0,CX$14-$B522-1),0)\n+IF(AND(CX$14>$B522,$C522>$B522,CX$14-$B522<$C$5),OFFSET(Input!$BA522,0,CX$14-$B522-1),0)*$D522   -    IF(AND(CX$14>$C522,CX$14-$C522<$C$5),OFFSET(Input!$BA522,0,CX$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET522,0)  +   CX522-IF(AND($B522<CY$14,CY$14-$B522<$C$5),OFFSET(Input!$BA522,0,CY$14-$B522-1),0)\n+IF(AND(CY$14>$B522,$C522>$B522,CY$14-$B522<$C$5),OFFSET(Input!$BA522,0,CY$14-$B522-1),0)*$D522   -    IF(AND(CY$14>$C522,CY$14-$C522<$C$5),OFFSET(Input!$BA522,0,CY$14-$C522-1),0)*$D522","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU522,0)  +   CY522-IF(AND($B522<CZ$14,CZ$14-$B522<$C$5),OFFSET(Input!$BA522,0,CZ$14-$B522-1),0)\n+IF(AND(CZ$14>$B522,$C522>$B522,CZ$14-$B522<$C$5),OFFSET(Input!$BA522,0,CZ$14-$B522-1),0)*$D522   -    IF(AND(CZ$14>$C522,CZ$14-$C522<$C$5),OFFSET(Input!$BA522,0,CZ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV522,0)  +   CZ522-IF(AND($B522<DA$14,DA$14-$B522<$C$5),OFFSET(Input!$BA522,0,DA$14-$B522-1),0)\n+IF(AND(DA$14>$B522,$C522>$B522,DA$14-$B522<$C$5),OFFSET(Input!$BA522,0,DA$14-$B522-1),0)*$D522   -    IF(AND(DA$14>$C522,DA$14-$C522<$C$5),OFFSET(Input!$BA522,0,DA$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW522,0)  +   DA522-IF(AND($B522<DB$14,DB$14-$B522<$C$5),OFFSET(Input!$BA522,0,DB$14-$B522-1),0)\n+IF(AND(DB$14>$B522,$C522>$B522,DB$14-$B522<$C$5),OFFSET(Input!$BA522,0,DB$14-$B522-1),0)*$D522   -    IF(AND(DB$14>$C522,DB$14-$C522<$C$5),OFFSET(Input!$BA522,0,DB$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX522,0)  +   DB522-IF(AND($B522<DC$14,DC$14-$B522<$C$5),OFFSET(Input!$BA522,0,DC$14-$B522-1),0)\n+IF(AND(DC$14>$B522,$C522>$B522,DC$14-$B522<$C$5),OFFSET(Input!$BA522,0,DC$14-$B522-1),0)*$D522   -    IF(AND(DC$14>$C522,DC$14-$C522<$C$5),OFFSET(Input!$BA522,0,DC$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY522,0)  +   DC522-IF(AND($B522<DD$14,DD$14-$B522<$C$5),OFFSET(Input!$BA522,0,DD$14-$B522-1),0)\n+IF(AND(DD$14>$B522,$C522>$B522,DD$14-$B522<$C$5),OFFSET(Input!$BA522,0,DD$14-$B522-1),0)*$D522   -    IF(AND(DD$14>$C522,DD$14-$C522<$C$5),OFFSET(Input!$BA522,0,DD$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ522,0)  +   DD522-IF(AND($B522<DE$14,DE$14-$B522<$C$5),OFFSET(Input!$BA522,0,DE$14-$B522-1),0)\n+IF(AND(DE$14>$B522,$C522>$B522,DE$14-$B522<$C$5),OFFSET(Input!$BA522,0,DE$14-$B522-1),0)*$D522   -    IF(AND(DE$14>$C522,DE$14-$C522<$C$5),OFFSET(Input!$BA522,0,DE$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA522,0)  +   DE522-IF(AND($B522<DF$14,DF$14-$B522<$C$5),OFFSET(Input!$BA522,0,DF$14-$B522-1),0)\n+IF(AND(DF$14>$B522,$C522>$B522,DF$14-$B522<$C$5),OFFSET(Input!$BA522,0,DF$14-$B522-1),0)*$D522   -    IF(AND(DF$14>$C522,DF$14-$C522<$C$5),OFFSET(Input!$BA522,0,DF$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB522,0)  +   DF522-IF(AND($B522<DG$14,DG$14-$B522<$C$5),OFFSET(Input!$BA522,0,DG$14-$B522-1),0)\n+IF(AND(DG$14>$B522,$C522>$B522,DG$14-$B522<$C$5),OFFSET(Input!$BA522,0,DG$14-$B522-1),0)*$D522   -    IF(AND(DG$14>$C522,DG$14-$C522<$C$5),OFFSET(Input!$BA522,0,DG$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC522,0)  +   DG522-IF(AND($B522<DH$14,DH$14-$B522<$C$5),OFFSET(Input!$BA522,0,DH$14-$B522-1),0)\n+IF(AND(DH$14>$B522,$C522>$B522,DH$14-$B522<$C$5),OFFSET(Input!$BA522,0,DH$14-$B522-1),0)*$D522   -    IF(AND(DH$14>$C522,DH$14-$C522<$C$5),OFFSET(Input!$BA522,0,DH$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD522,0)  +   DH522-IF(AND($B522<DI$14,DI$14-$B522<$C$5),OFFSET(Input!$BA522,0,DI$14-$B522-1),0)\n+IF(AND(DI$14>$B522,$C522>$B522,DI$14-$B522<$C$5),OFFSET(Input!$BA522,0,DI$14-$B522-1),0)*$D522   -    IF(AND(DI$14>$C522,DI$14-$C522<$C$5),OFFSET(Input!$BA522,0,DI$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE522,0)  +   DI522-IF(AND($B522<DJ$14,DJ$14-$B522<$C$5),OFFSET(Input!$BA522,0,DJ$14-$B522-1),0)\n+IF(AND(DJ$14>$B522,$C522>$B522,DJ$14-$B522<$C$5),OFFSET(Input!$BA522,0,DJ$14-$B522-1),0)*$D522   -    IF(AND(DJ$14>$C522,DJ$14-$C522<$C$5),OFFSET(Input!$BA522,0,DJ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF522,0)  +   DJ522-IF(AND($B522<DK$14,DK$14-$B522<$C$5),OFFSET(Input!$BA522,0,DK$14-$B522-1),0)\n+IF(AND(DK$14>$B522,$C522>$B522,DK$14-$B522<$C$5),OFFSET(Input!$BA522,0,DK$14-$B522-1),0)*$D522   -    IF(AND(DK$14>$C522,DK$14-$C522<$C$5),OFFSET(Input!$BA522,0,DK$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG522,0)  +   DK522-IF(AND($B522<DL$14,DL$14-$B522<$C$5),OFFSET(Input!$BA522,0,DL$14-$B522-1),0)\n+IF(AND(DL$14>$B522,$C522>$B522,DL$14-$B522<$C$5),OFFSET(Input!$BA522,0,DL$14-$B522-1),0)*$D522   -    IF(AND(DL$14>$C522,DL$14-$C522<$C$5),OFFSET(Input!$BA522,0,DL$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH522,0)  +   DL522-IF(AND($B522<DM$14,DM$14-$B522<$C$5),OFFSET(Input!$BA522,0,DM$14-$B522-1),0)\n+IF(AND(DM$14>$B522,$C522>$B522,DM$14-$B522<$C$5),OFFSET(Input!$BA522,0,DM$14-$B522-1),0)*$D522   -    IF(AND(DM$14>$C522,DM$14-$C522<$C$5),OFFSET(Input!$BA522,0,DM$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI522,0)  +   DM522-IF(AND($B522<DN$14,DN$14-$B522<$C$5),OFFSET(Input!$BA522,0,DN$14-$B522-1),0)\n+IF(AND(DN$14>$B522,$C522>$B522,DN$14-$B522<$C$5),OFFSET(Input!$BA522,0,DN$14-$B522-1),0)*$D522   -    IF(AND(DN$14>$C522,DN$14-$C522<$C$5),OFFSET(Input!$BA522,0,DN$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ522,0)  +   DN522-IF(AND($B522<DO$14,DO$14-$B522<$C$5),OFFSET(Input!$BA522,0,DO$14-$B522-1),0)\n+IF(AND(DO$14>$B522,$C522>$B522,DO$14-$B522<$C$5),OFFSET(Input!$BA522,0,DO$14-$B522-1),0)*$D522   -    IF(AND(DO$14>$C522,DO$14-$C522<$C$5),OFFSET(Input!$BA522,0,DO$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK522,0)  +   DO522-IF(AND($B522<DP$14,DP$14-$B522<$C$5),OFFSET(Input!$BA522,0,DP$14-$B522-1),0)\n+IF(AND(DP$14>$B522,$C522>$B522,DP$14-$B522<$C$5),OFFSET(Input!$BA522,0,DP$14-$B522-1),0)*$D522   -    IF(AND(DP$14>$C522,DP$14-$C522<$C$5),OFFSET(Input!$BA522,0,DP$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL522,0)  +   DP522-IF(AND($B522<DQ$14,DQ$14-$B522<$C$5),OFFSET(Input!$BA522,0,DQ$14-$B522-1),0)\n+IF(AND(DQ$14>$B522,$C522>$B522,DQ$14-$B522<$C$5),OFFSET(Input!$BA522,0,DQ$14-$B522-1),0)*$D522   -    IF(AND(DQ$14>$C522,DQ$14-$C522<$C$5),OFFSET(Input!$BA522,0,DQ$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM522,0)  +   DQ522-IF(AND($B522<DR$14,DR$14-$B522<$C$5),OFFSET(Input!$BA522,0,DR$14-$B522-1),0)\n+IF(AND(DR$14>$B522,$C522>$B522,DR$14-$B522<$C$5),OFFSET(Input!$BA522,0,DR$14-$B522-1),0)*$D522   -    IF(AND(DR$14>$C522,DR$14-$C522<$C$5),OFFSET(Input!$BA522,0,DR$14-$C522-1),0)*$D522","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN522,0)  +   DR522-IF(AND($B522<DS$14,DS$14-$B522<$C$5),OFFSET(Input!$BA522,0,DS$14-$B522-1),0)\n+IF(AND(DS$14>$B522,$C522>$B522,DS$14-$B522<$C$5),OFFSET(Input!$BA522,0,DS$14-$B522-1),0)*$D522   -    IF(AND(DS$14>$C522,DS$14-$C522<$C$5),OFFSET(Input!$BA522,0,DS$14-$C522-1),0)*$D522","v":0}]
[{"$f":"Calcs!A545","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E545),1,Calcs!E545)*Periods,0)","v":0},{"$f":"ROUND(MAX(B545,Input!Z545*Periods),0)","v":0},{"$f":"IF(Calcs!DY545>Calcs!DZ545,IF(Input!R545<>0,Input!AC545/Input!R545,0),IF(Input!V545<>0,Input!AE545/Input!V545,0))","v":0},null,{"$f":"Input!BA545","v":0},{"$f":"IF(G$14<=$C$5,Input!BB545,0)  +   F545-IF(AND($B545<G$14,G$14-$B545<$C$5),OFFSET(Input!$BA545,0,G$14-$B545-1),0)\n+IF(AND(G$14>$B545,$C545>$B545,G$14-$B545<$C$5),OFFSET(Input!$BA545,0,G$14-$B545-1),0)*$D545   -    IF(AND(G$14>$C545,G$14-$C545<$C$5),OFFSET(Input!$BA545,0,G$14-$C545-1),0)*$D545","v":0},{"$f":"IF(H$14<=$C$5,Input!BC545,0)  +   G545-IF(AND($B545<H$14,H$14-$B545<$C$5),OFFSET(Input!$BA545,0,H$14-$B545-1),0)\n+IF(AND(H$14>$B545,$C545>$B545,H$14-$B545<$C$5),OFFSET(Input!$BA545,0,H$14-$B545-1),0)*$D545   -    IF(AND(H$14>$C545,H$14-$C545<$C$5),OFFSET(Input!$BA545,0,H$14-$C545-1),0)*$D545","v":0},{"$f":"IF(I$14<=$C$5,Input!BD545,0)  +   H545-IF(AND($B545<I$14,I$14-$B545<$C$5),OFFSET(Input!$BA545,0,I$14-$B545-1),0)\n+IF(AND(I$14>$B545,$C545>$B545,I$14-$B545<$C$5),OFFSET(Input!$BA545,0,I$14-$B545-1),0)*$D545   -    IF(AND(I$14>$C545,I$14-$C545<$C$5),OFFSET(Input!$BA545,0,I$14-$C545-1),0)*$D545","v":0},{"$f":"IF(J$14<=$C$5,Input!BE545,0)  +   I545-IF(AND($B545<J$14,J$14-$B545<$C$5),OFFSET(Input!$BA545,0,J$14-$B545-1),0)\n+IF(AND(J$14>$B545,$C545>$B545,J$14-$B545<$C$5),OFFSET(Input!$BA545,0,J$14-$B545-1),0)*$D545   -    IF(AND(J$14>$C545,J$14-$C545<$C$5),OFFSET(Input!$BA545,0,J$14-$C545-1),0)*$D545","v":0},{"$f":"IF(K$14<=$C$5,Input!BF545,0)  +   J545-IF(AND($B545<K$14,K$14-$B545<$C$5),OFFSET(Input!$BA545,0,K$14-$B545-1),0)\n+IF(AND(K$14>$B545,$C545>$B545,K$14-$B545<$C$5),OFFSET(Input!$BA545,0,K$14-$B545-1),0)*$D545   -    IF(AND(K$14>$C545,K$14-$C545<$C$5),OFFSET(Input!$BA545,0,K$14-$C545-1),0)*$D545","v":0},{"$f":"IF(L$14<=$C$5,Input!BG545,0)  +   K545-IF(AND($B545<L$14,L$14-$B545<$C$5),OFFSET(Input!$BA545,0,L$14-$B545-1),0)\n+IF(AND(L$14>$B545,$C545>$B545,L$14-$B545<$C$5),OFFSET(Input!$BA545,0,L$14-$B545-1),0)*$D545   -    IF(AND(L$14>$C545,L$14-$C545<$C$5),OFFSET(Input!$BA545,0,L$14-$C545-1),0)*$D545","v":0},{"$f":"IF(M$14<=$C$5,Input!BH545,0)  +   L545-IF(AND($B545<M$14,M$14-$B545<$C$5),OFFSET(Input!$BA545,0,M$14-$B545-1),0)\n+IF(AND(M$14>$B545,$C545>$B545,M$14-$B545<$C$5),OFFSET(Input!$BA545,0,M$14-$B545-1),0)*$D545   -    IF(AND(M$14>$C545,M$14-$C545<$C$5),OFFSET(Input!$BA545,0,M$14-$C545-1),0)*$D545","v":0},{"$f":"IF(N$14<=$C$5,Input!BI545,0)  +   M545-IF(AND($B545<N$14,N$14-$B545<$C$5),OFFSET(Input!$BA545,0,N$14-$B545-1),0)\n+IF(AND(N$14>$B545,$C545>$B545,N$14-$B545<$C$5),OFFSET(Input!$BA545,0,N$14-$B545-1),0)*$D545   -    IF(AND(N$14>$C545,N$14-$C545<$C$5),OFFSET(Input!$BA545,0,N$14-$C545-1),0)*$D545","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ545,0)  +   N545-IF(AND($B545<O$14,O$14-$B545<$C$5),OFFSET(Input!$BA545,0,O$14-$B545-1),0)\n+IF(AND(O$14>$B545,$C545>$B545,O$14-$B545<$C$5),OFFSET(Input!$BA545,0,O$14-$B545-1),0)*$D545   -    IF(AND(O$14>$C545,O$14-$C545<$C$5),OFFSET(Input!$BA545,0,O$14-$C545-1),0)*$D545","v":0},{"$f":"IF(P$14<=$C$5,Input!BK545,0)  +   O545-IF(AND($B545<P$14,P$14-$B545<$C$5),OFFSET(Input!$BA545,0,P$14-$B545-1),0)\n+IF(AND(P$14>$B545,$C545>$B545,P$14-$B545<$C$5),OFFSET(Input!$BA545,0,P$14-$B545-1),0)*$D545   -    IF(AND(P$14>$C545,P$14-$C545<$C$5),OFFSET(Input!$BA545,0,P$14-$C545-1),0)*$D545","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL545,0)  +   P545-IF(AND($B545<Q$14,Q$14-$B545<$C$5),OFFSET(Input!$BA545,0,Q$14-$B545-1),0)\n+IF(AND(Q$14>$B545,$C545>$B545,Q$14-$B545<$C$5),OFFSET(Input!$BA545,0,Q$14-$B545-1),0)*$D545   -    IF(AND(Q$14>$C545,Q$14-$C545<$C$5),OFFSET(Input!$BA545,0,Q$14-$C545-1),0)*$D545","v":0},{"$f":"IF(R$14<=$C$5,Input!BM545,0)  +   Q545-IF(AND($B545<R$14,R$14-$B545<$C$5),OFFSET(Input!$BA545,0,R$14-$B545-1),0)\n+IF(AND(R$14>$B545,$C545>$B545,R$14-$B545<$C$5),OFFSET(Input!$BA545,0,R$14-$B545-1),0)*$D545   -    IF(AND(R$14>$C545,R$14-$C545<$C$5),OFFSET(Input!$BA545,0,R$14-$C545-1),0)*$D545","v":0},{"$f":"IF(S$14<=$C$5,Input!BN545,0)  +   R545-IF(AND($B545<S$14,S$14-$B545<$C$5),OFFSET(Input!$BA545,0,S$14-$B545-1),0)\n+IF(AND(S$14>$B545,$C545>$B545,S$14-$B545<$C$5),OFFSET(Input!$BA545,0,S$14-$B545-1),0)*$D545   -    IF(AND(S$14>$C545,S$14-$C545<$C$5),OFFSET(Input!$BA545,0,S$14-$C545-1),0)*$D545","v":0},{"$f":"IF(T$14<=$C$5,Input!BO545,0)  +   S545-IF(AND($B545<T$14,T$14-$B545<$C$5),OFFSET(Input!$BA545,0,T$14-$B545-1),0)\n+IF(AND(T$14>$B545,$C545>$B545,T$14-$B545<$C$5),OFFSET(Input!$BA545,0,T$14-$B545-1),0)*$D545   -    IF(AND(T$14>$C545,T$14-$C545<$C$5),OFFSET(Input!$BA545,0,T$14-$C545-1),0)*$D545","v":0},{"$f":"IF(U$14<=$C$5,Input!BP545,0)  +   T545-IF(AND($B545<U$14,U$14-$B545<$C$5),OFFSET(Input!$BA545,0,U$14-$B545-1),0)\n+IF(AND(U$14>$B545,$C545>$B545,U$14-$B545<$C$5),OFFSET(Input!$BA545,0,U$14-$B545-1),0)*$D545   -    IF(AND(U$14>$C545,U$14-$C545<$C$5),OFFSET(Input!$BA545,0,U$14-$C545-1),0)*$D545","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ545,0)  +   U545-IF(AND($B545<V$14,V$14-$B545<$C$5),OFFSET(Input!$BA545,0,V$14-$B545-1),0)\n+IF(AND(V$14>$B545,$C545>$B545,V$14-$B545<$C$5),OFFSET(Input!$BA545,0,V$14-$B545-1),0)*$D545   -    IF(AND(V$14>$C545,V$14-$C545<$C$5),OFFSET(Input!$BA545,0,V$14-$C545-1),0)*$D545","v":0},{"$f":"IF(W$14<=$C$5,Input!BR545,0)  +   V545-IF(AND($B545<W$14,W$14-$B545<$C$5),OFFSET(Input!$BA545,0,W$14-$B545-1),0)\n+IF(AND(W$14>$B545,$C545>$B545,W$14-$B545<$C$5),OFFSET(Input!$BA545,0,W$14-$B545-1),0)*$D545   -    IF(AND(W$14>$C545,W$14-$C545<$C$5),OFFSET(Input!$BA545,0,W$14-$C545-1),0)*$D545","v":0},{"$f":"IF(X$14<=$C$5,Input!BS545,0)  +   W545-IF(AND($B545<X$14,X$14-$B545<$C$5),OFFSET(Input!$BA545,0,X$14-$B545-1),0)\n+IF(AND(X$14>$B545,$C545>$B545,X$14-$B545<$C$5),OFFSET(Input!$BA545,0,X$14-$B545-1),0)*$D545   -    IF(AND(X$14>$C545,X$14-$C545<$C$5),OFFSET(Input!$BA545,0,X$14-$C545-1),0)*$D545","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT545,0)  +   X545-IF(AND($B545<Y$14,Y$14-$B545<$C$5),OFFSET(Input!$BA545,0,Y$14-$B545-1),0)\n+IF(AND(Y$14>$B545,$C545>$B545,Y$14-$B545<$C$5),OFFSET(Input!$BA545,0,Y$14-$B545-1),0)*$D545   -    IF(AND(Y$14>$C545,Y$14-$C545<$C$5),OFFSET(Input!$BA545,0,Y$14-$C545-1),0)*$D545","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU545,0)  +   Y545-IF(AND($B545<Z$14,Z$14-$B545<$C$5),OFFSET(Input!$BA545,0,Z$14-$B545-1),0)\n+IF(AND(Z$14>$B545,$C545>$B545,Z$14-$B545<$C$5),OFFSET(Input!$BA545,0,Z$14-$B545-1),0)*$D545   -    IF(AND(Z$14>$C545,Z$14-$C545<$C$5),OFFSET(Input!$BA545,0,Z$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV545,0)  +   Z545-IF(AND($B545<AA$14,AA$14-$B545<$C$5),OFFSET(Input!$BA545,0,AA$14-$B545-1),0)\n+IF(AND(AA$14>$B545,$C545>$B545,AA$14-$B545<$C$5),OFFSET(Input!$BA545,0,AA$14-$B545-1),0)*$D545   -    IF(AND(AA$14>$C545,AA$14-$C545<$C$5),OFFSET(Input!$BA545,0,AA$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW545,0)  +   AA545-IF(AND($B545<AB$14,AB$14-$B545<$C$5),OFFSET(Input!$BA545,0,AB$14-$B545-1),0)\n+IF(AND(AB$14>$B545,$C545>$B545,AB$14-$B545<$C$5),OFFSET(Input!$BA545,0,AB$14-$B545-1),0)*$D545   -    IF(AND(AB$14>$C545,AB$14-$C545<$C$5),OFFSET(Input!$BA545,0,AB$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX545,0)  +   AB545-IF(AND($B545<AC$14,AC$14-$B545<$C$5),OFFSET(Input!$BA545,0,AC$14-$B545-1),0)\n+IF(AND(AC$14>$B545,$C545>$B545,AC$14-$B545<$C$5),OFFSET(Input!$BA545,0,AC$14-$B545-1),0)*$D545   -    IF(AND(AC$14>$C545,AC$14-$C545<$C$5),OFFSET(Input!$BA545,0,AC$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY545,0)  +   AC545-IF(AND($B545<AD$14,AD$14-$B545<$C$5),OFFSET(Input!$BA545,0,AD$14-$B545-1),0)\n+IF(AND(AD$14>$B545,$C545>$B545,AD$14-$B545<$C$5),OFFSET(Input!$BA545,0,AD$14-$B545-1),0)*$D545   -    IF(AND(AD$14>$C545,AD$14-$C545<$C$5),OFFSET(Input!$BA545,0,AD$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ545,0)  +   AD545-IF(AND($B545<AE$14,AE$14-$B545<$C$5),OFFSET(Input!$BA545,0,AE$14-$B545-1),0)\n+IF(AND(AE$14>$B545,$C545>$B545,AE$14-$B545<$C$5),OFFSET(Input!$BA545,0,AE$14-$B545-1),0)*$D545   -    IF(AND(AE$14>$C545,AE$14-$C545<$C$5),OFFSET(Input!$BA545,0,AE$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA545,0)  +   AE545-IF(AND($B545<AF$14,AF$14-$B545<$C$5),OFFSET(Input!$BA545,0,AF$14-$B545-1),0)\n+IF(AND(AF$14>$B545,$C545>$B545,AF$14-$B545<$C$5),OFFSET(Input!$BA545,0,AF$14-$B545-1),0)*$D545   -    IF(AND(AF$14>$C545,AF$14-$C545<$C$5),OFFSET(Input!$BA545,0,AF$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB545,0)  +   AF545-IF(AND($B545<AG$14,AG$14-$B545<$C$5),OFFSET(Input!$BA545,0,AG$14-$B545-1),0)\n+IF(AND(AG$14>$B545,$C545>$B545,AG$14-$B545<$C$5),OFFSET(Input!$BA545,0,AG$14-$B545-1),0)*$D545   -    IF(AND(AG$14>$C545,AG$14-$C545<$C$5),OFFSET(Input!$BA545,0,AG$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC545,0)  +   AG545-IF(AND($B545<AH$14,AH$14-$B545<$C$5),OFFSET(Input!$BA545,0,AH$14-$B545-1),0)\n+IF(AND(AH$14>$B545,$C545>$B545,AH$14-$B545<$C$5),OFFSET(Input!$BA545,0,AH$14-$B545-1),0)*$D545   -    IF(AND(AH$14>$C545,AH$14-$C545<$C$5),OFFSET(Input!$BA545,0,AH$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD545,0)  +   AH545-IF(AND($B545<AI$14,AI$14-$B545<$C$5),OFFSET(Input!$BA545,0,AI$14-$B545-1),0)\n+IF(AND(AI$14>$B545,$C545>$B545,AI$14-$B545<$C$5),OFFSET(Input!$BA545,0,AI$14-$B545-1),0)*$D545   -    IF(AND(AI$14>$C545,AI$14-$C545<$C$5),OFFSET(Input!$BA545,0,AI$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE545,0)  +   AI545-IF(AND($B545<AJ$14,AJ$14-$B545<$C$5),OFFSET(Input!$BA545,0,AJ$14-$B545-1),0)\n+IF(AND(AJ$14>$B545,$C545>$B545,AJ$14-$B545<$C$5),OFFSET(Input!$BA545,0,AJ$14-$B545-1),0)*$D545   -    IF(AND(AJ$14>$C545,AJ$14-$C545<$C$5),OFFSET(Input!$BA545,0,AJ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF545,0)  +   AJ545-IF(AND($B545<AK$14,AK$14-$B545<$C$5),OFFSET(Input!$BA545,0,AK$14-$B545-1),0)\n+IF(AND(AK$14>$B545,$C545>$B545,AK$14-$B545<$C$5),OFFSET(Input!$BA545,0,AK$14-$B545-1),0)*$D545   -    IF(AND(AK$14>$C545,AK$14-$C545<$C$5),OFFSET(Input!$BA545,0,AK$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG545,0)  +   AK545-IF(AND($B545<AL$14,AL$14-$B545<$C$5),OFFSET(Input!$BA545,0,AL$14-$B545-1),0)\n+IF(AND(AL$14>$B545,$C545>$B545,AL$14-$B545<$C$5),OFFSET(Input!$BA545,0,AL$14-$B545-1),0)*$D545   -    IF(AND(AL$14>$C545,AL$14-$C545<$C$5),OFFSET(Input!$BA545,0,AL$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH545,0)  +   AL545-IF(AND($B545<AM$14,AM$14-$B545<$C$5),OFFSET(Input!$BA545,0,AM$14-$B545-1),0)\n+IF(AND(AM$14>$B545,$C545>$B545,AM$14-$B545<$C$5),OFFSET(Input!$BA545,0,AM$14-$B545-1),0)*$D545   -    IF(AND(AM$14>$C545,AM$14-$C545<$C$5),OFFSET(Input!$BA545,0,AM$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI545,0)  +   AM545-IF(AND($B545<AN$14,AN$14-$B545<$C$5),OFFSET(Input!$BA545,0,AN$14-$B545-1),0)\n+IF(AND(AN$14>$B545,$C545>$B545,AN$14-$B545<$C$5),OFFSET(Input!$BA545,0,AN$14-$B545-1),0)*$D545   -    IF(AND(AN$14>$C545,AN$14-$C545<$C$5),OFFSET(Input!$BA545,0,AN$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ545,0)  +   AN545-IF(AND($B545<AO$14,AO$14-$B545<$C$5),OFFSET(Input!$BA545,0,AO$14-$B545-1),0)\n+IF(AND(AO$14>$B545,$C545>$B545,AO$14-$B545<$C$5),OFFSET(Input!$BA545,0,AO$14-$B545-1),0)*$D545   -    IF(AND(AO$14>$C545,AO$14-$C545<$C$5),OFFSET(Input!$BA545,0,AO$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK545,0)  +   AO545-IF(AND($B545<AP$14,AP$14-$B545<$C$5),OFFSET(Input!$BA545,0,AP$14-$B545-1),0)\n+IF(AND(AP$14>$B545,$C545>$B545,AP$14-$B545<$C$5),OFFSET(Input!$BA545,0,AP$14-$B545-1),0)*$D545   -    IF(AND(AP$14>$C545,AP$14-$C545<$C$5),OFFSET(Input!$BA545,0,AP$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL545,0)  +   AP545-IF(AND($B545<AQ$14,AQ$14-$B545<$C$5),OFFSET(Input!$BA545,0,AQ$14-$B545-1),0)\n+IF(AND(AQ$14>$B545,$C545>$B545,AQ$14-$B545<$C$5),OFFSET(Input!$BA545,0,AQ$14-$B545-1),0)*$D545   -    IF(AND(AQ$14>$C545,AQ$14-$C545<$C$5),OFFSET(Input!$BA545,0,AQ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM545,0)  +   AQ545-IF(AND($B545<AR$14,AR$14-$B545<$C$5),OFFSET(Input!$BA545,0,AR$14-$B545-1),0)\n+IF(AND(AR$14>$B545,$C545>$B545,AR$14-$B545<$C$5),OFFSET(Input!$BA545,0,AR$14-$B545-1),0)*$D545   -    IF(AND(AR$14>$C545,AR$14-$C545<$C$5),OFFSET(Input!$BA545,0,AR$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN545,0)  +   AR545-IF(AND($B545<AS$14,AS$14-$B545<$C$5),OFFSET(Input!$BA545,0,AS$14-$B545-1),0)\n+IF(AND(AS$14>$B545,$C545>$B545,AS$14-$B545<$C$5),OFFSET(Input!$BA545,0,AS$14-$B545-1),0)*$D545   -    IF(AND(AS$14>$C545,AS$14-$C545<$C$5),OFFSET(Input!$BA545,0,AS$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO545,0)  +   AS545-IF(AND($B545<AT$14,AT$14-$B545<$C$5),OFFSET(Input!$BA545,0,AT$14-$B545-1),0)\n+IF(AND(AT$14>$B545,$C545>$B545,AT$14-$B545<$C$5),OFFSET(Input!$BA545,0,AT$14-$B545-1),0)*$D545   -    IF(AND(AT$14>$C545,AT$14-$C545<$C$5),OFFSET(Input!$BA545,0,AT$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP545,0)  +   AT545-IF(AND($B545<AU$14,AU$14-$B545<$C$5),OFFSET(Input!$BA545,0,AU$14-$B545-1),0)\n+IF(AND(AU$14>$B545,$C545>$B545,AU$14-$B545<$C$5),OFFSET(Input!$BA545,0,AU$14-$B545-1),0)*$D545   -    IF(AND(AU$14>$C545,AU$14-$C545<$C$5),OFFSET(Input!$BA545,0,AU$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ545,0)  +   AU545-IF(AND($B545<AV$14,AV$14-$B545<$C$5),OFFSET(Input!$BA545,0,AV$14-$B545-1),0)\n+IF(AND(AV$14>$B545,$C545>$B545,AV$14-$B545<$C$5),OFFSET(Input!$BA545,0,AV$14-$B545-1),0)*$D545   -    IF(AND(AV$14>$C545,AV$14-$C545<$C$5),OFFSET(Input!$BA545,0,AV$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR545,0)  +   AV545-IF(AND($B545<AW$14,AW$14-$B545<$C$5),OFFSET(Input!$BA545,0,AW$14-$B545-1),0)\n+IF(AND(AW$14>$B545,$C545>$B545,AW$14-$B545<$C$5),OFFSET(Input!$BA545,0,AW$14-$B545-1),0)*$D545   -    IF(AND(AW$14>$C545,AW$14-$C545<$C$5),OFFSET(Input!$BA545,0,AW$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS545,0)  +   AW545-IF(AND($B545<AX$14,AX$14-$B545<$C$5),OFFSET(Input!$BA545,0,AX$14-$B545-1),0)\n+IF(AND(AX$14>$B545,$C545>$B545,AX$14-$B545<$C$5),OFFSET(Input!$BA545,0,AX$14-$B545-1),0)*$D545   -    IF(AND(AX$14>$C545,AX$14-$C545<$C$5),OFFSET(Input!$BA545,0,AX$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT545,0)  +   AX545-IF(AND($B545<AY$14,AY$14-$B545<$C$5),OFFSET(Input!$BA545,0,AY$14-$B545-1),0)\n+IF(AND(AY$14>$B545,$C545>$B545,AY$14-$B545<$C$5),OFFSET(Input!$BA545,0,AY$14-$B545-1),0)*$D545   -    IF(AND(AY$14>$C545,AY$14-$C545<$C$5),OFFSET(Input!$BA545,0,AY$14-$C545-1),0)*$D545","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU545,0)  +   AY545-IF(AND($B545<AZ$14,AZ$14-$B545<$C$5),OFFSET(Input!$BA545,0,AZ$14-$B545-1),0)\n+IF(AND(AZ$14>$B545,$C545>$B545,AZ$14-$B545<$C$5),OFFSET(Input!$BA545,0,AZ$14-$B545-1),0)*$D545   -    IF(AND(AZ$14>$C545,AZ$14-$C545<$C$5),OFFSET(Input!$BA545,0,AZ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV545,0)  +   AZ545-IF(AND($B545<BA$14,BA$14-$B545<$C$5),OFFSET(Input!$BA545,0,BA$14-$B545-1),0)\n+IF(AND(BA$14>$B545,$C545>$B545,BA$14-$B545<$C$5),OFFSET(Input!$BA545,0,BA$14-$B545-1),0)*$D545   -    IF(AND(BA$14>$C545,BA$14-$C545<$C$5),OFFSET(Input!$BA545,0,BA$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW545,0)  +   BA545-IF(AND($B545<BB$14,BB$14-$B545<$C$5),OFFSET(Input!$BA545,0,BB$14-$B545-1),0)\n+IF(AND(BB$14>$B545,$C545>$B545,BB$14-$B545<$C$5),OFFSET(Input!$BA545,0,BB$14-$B545-1),0)*$D545   -    IF(AND(BB$14>$C545,BB$14-$C545<$C$5),OFFSET(Input!$BA545,0,BB$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX545,0)  +   BB545-IF(AND($B545<BC$14,BC$14-$B545<$C$5),OFFSET(Input!$BA545,0,BC$14-$B545-1),0)\n+IF(AND(BC$14>$B545,$C545>$B545,BC$14-$B545<$C$5),OFFSET(Input!$BA545,0,BC$14-$B545-1),0)*$D545   -    IF(AND(BC$14>$C545,BC$14-$C545<$C$5),OFFSET(Input!$BA545,0,BC$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY545,0)  +   BC545-IF(AND($B545<BD$14,BD$14-$B545<$C$5),OFFSET(Input!$BA545,0,BD$14-$B545-1),0)\n+IF(AND(BD$14>$B545,$C545>$B545,BD$14-$B545<$C$5),OFFSET(Input!$BA545,0,BD$14-$B545-1),0)*$D545   -    IF(AND(BD$14>$C545,BD$14-$C545<$C$5),OFFSET(Input!$BA545,0,BD$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ545,0)  +   BD545-IF(AND($B545<BE$14,BE$14-$B545<$C$5),OFFSET(Input!$BA545,0,BE$14-$B545-1),0)\n+IF(AND(BE$14>$B545,$C545>$B545,BE$14-$B545<$C$5),OFFSET(Input!$BA545,0,BE$14-$B545-1),0)*$D545   -    IF(AND(BE$14>$C545,BE$14-$C545<$C$5),OFFSET(Input!$BA545,0,BE$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA545,0)  +   BE545-IF(AND($B545<BF$14,BF$14-$B545<$C$5),OFFSET(Input!$BA545,0,BF$14-$B545-1),0)\n+IF(AND(BF$14>$B545,$C545>$B545,BF$14-$B545<$C$5),OFFSET(Input!$BA545,0,BF$14-$B545-1),0)*$D545   -    IF(AND(BF$14>$C545,BF$14-$C545<$C$5),OFFSET(Input!$BA545,0,BF$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB545,0)  +   BF545-IF(AND($B545<BG$14,BG$14-$B545<$C$5),OFFSET(Input!$BA545,0,BG$14-$B545-1),0)\n+IF(AND(BG$14>$B545,$C545>$B545,BG$14-$B545<$C$5),OFFSET(Input!$BA545,0,BG$14-$B545-1),0)*$D545   -    IF(AND(BG$14>$C545,BG$14-$C545<$C$5),OFFSET(Input!$BA545,0,BG$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC545,0)  +   BG545-IF(AND($B545<BH$14,BH$14-$B545<$C$5),OFFSET(Input!$BA545,0,BH$14-$B545-1),0)\n+IF(AND(BH$14>$B545,$C545>$B545,BH$14-$B545<$C$5),OFFSET(Input!$BA545,0,BH$14-$B545-1),0)*$D545   -    IF(AND(BH$14>$C545,BH$14-$C545<$C$5),OFFSET(Input!$BA545,0,BH$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD545,0)  +   BH545-IF(AND($B545<BI$14,BI$14-$B545<$C$5),OFFSET(Input!$BA545,0,BI$14-$B545-1),0)\n+IF(AND(BI$14>$B545,$C545>$B545,BI$14-$B545<$C$5),OFFSET(Input!$BA545,0,BI$14-$B545-1),0)*$D545   -    IF(AND(BI$14>$C545,BI$14-$C545<$C$5),OFFSET(Input!$BA545,0,BI$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE545,0)  +   BI545-IF(AND($B545<BJ$14,BJ$14-$B545<$C$5),OFFSET(Input!$BA545,0,BJ$14-$B545-1),0)\n+IF(AND(BJ$14>$B545,$C545>$B545,BJ$14-$B545<$C$5),OFFSET(Input!$BA545,0,BJ$14-$B545-1),0)*$D545   -    IF(AND(BJ$14>$C545,BJ$14-$C545<$C$5),OFFSET(Input!$BA545,0,BJ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF545,0)  +   BJ545-IF(AND($B545<BK$14,BK$14-$B545<$C$5),OFFSET(Input!$BA545,0,BK$14-$B545-1),0)\n+IF(AND(BK$14>$B545,$C545>$B545,BK$14-$B545<$C$5),OFFSET(Input!$BA545,0,BK$14-$B545-1),0)*$D545   -    IF(AND(BK$14>$C545,BK$14-$C545<$C$5),OFFSET(Input!$BA545,0,BK$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG545,0)  +   BK545-IF(AND($B545<BL$14,BL$14-$B545<$C$5),OFFSET(Input!$BA545,0,BL$14-$B545-1),0)\n+IF(AND(BL$14>$B545,$C545>$B545,BL$14-$B545<$C$5),OFFSET(Input!$BA545,0,BL$14-$B545-1),0)*$D545   -    IF(AND(BL$14>$C545,BL$14-$C545<$C$5),OFFSET(Input!$BA545,0,BL$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH545,0)  +   BL545-IF(AND($B545<BM$14,BM$14-$B545<$C$5),OFFSET(Input!$BA545,0,BM$14-$B545-1),0)\n+IF(AND(BM$14>$B545,$C545>$B545,BM$14-$B545<$C$5),OFFSET(Input!$BA545,0,BM$14-$B545-1),0)*$D545   -    IF(AND(BM$14>$C545,BM$14-$C545<$C$5),OFFSET(Input!$BA545,0,BM$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI545,0)  +   BM545-IF(AND($B545<BN$14,BN$14-$B545<$C$5),OFFSET(Input!$BA545,0,BN$14-$B545-1),0)\n+IF(AND(BN$14>$B545,$C545>$B545,BN$14-$B545<$C$5),OFFSET(Input!$BA545,0,BN$14-$B545-1),0)*$D545   -    IF(AND(BN$14>$C545,BN$14-$C545<$C$5),OFFSET(Input!$BA545,0,BN$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ545,0)  +   BN545-IF(AND($B545<BO$14,BO$14-$B545<$C$5),OFFSET(Input!$BA545,0,BO$14-$B545-1),0)\n+IF(AND(BO$14>$B545,$C545>$B545,BO$14-$B545<$C$5),OFFSET(Input!$BA545,0,BO$14-$B545-1),0)*$D545   -    IF(AND(BO$14>$C545,BO$14-$C545<$C$5),OFFSET(Input!$BA545,0,BO$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK545,0)  +   BO545-IF(AND($B545<BP$14,BP$14-$B545<$C$5),OFFSET(Input!$BA545,0,BP$14-$B545-1),0)\n+IF(AND(BP$14>$B545,$C545>$B545,BP$14-$B545<$C$5),OFFSET(Input!$BA545,0,BP$14-$B545-1),0)*$D545   -    IF(AND(BP$14>$C545,BP$14-$C545<$C$5),OFFSET(Input!$BA545,0,BP$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL545,0)  +   BP545-IF(AND($B545<BQ$14,BQ$14-$B545<$C$5),OFFSET(Input!$BA545,0,BQ$14-$B545-1),0)\n+IF(AND(BQ$14>$B545,$C545>$B545,BQ$14-$B545<$C$5),OFFSET(Input!$BA545,0,BQ$14-$B545-1),0)*$D545   -    IF(AND(BQ$14>$C545,BQ$14-$C545<$C$5),OFFSET(Input!$BA545,0,BQ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM545,0)  +   BQ545-IF(AND($B545<BR$14,BR$14-$B545<$C$5),OFFSET(Input!$BA545,0,BR$14-$B545-1),0)\n+IF(AND(BR$14>$B545,$C545>$B545,BR$14-$B545<$C$5),OFFSET(Input!$BA545,0,BR$14-$B545-1),0)*$D545   -    IF(AND(BR$14>$C545,BR$14-$C545<$C$5),OFFSET(Input!$BA545,0,BR$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN545,0)  +   BR545-IF(AND($B545<BS$14,BS$14-$B545<$C$5),OFFSET(Input!$BA545,0,BS$14-$B545-1),0)\n+IF(AND(BS$14>$B545,$C545>$B545,BS$14-$B545<$C$5),OFFSET(Input!$BA545,0,BS$14-$B545-1),0)*$D545   -    IF(AND(BS$14>$C545,BS$14-$C545<$C$5),OFFSET(Input!$BA545,0,BS$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO545,0)  +   BS545-IF(AND($B545<BT$14,BT$14-$B545<$C$5),OFFSET(Input!$BA545,0,BT$14-$B545-1),0)\n+IF(AND(BT$14>$B545,$C545>$B545,BT$14-$B545<$C$5),OFFSET(Input!$BA545,0,BT$14-$B545-1),0)*$D545   -    IF(AND(BT$14>$C545,BT$14-$C545<$C$5),OFFSET(Input!$BA545,0,BT$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP545,0)  +   BT545-IF(AND($B545<BU$14,BU$14-$B545<$C$5),OFFSET(Input!$BA545,0,BU$14-$B545-1),0)\n+IF(AND(BU$14>$B545,$C545>$B545,BU$14-$B545<$C$5),OFFSET(Input!$BA545,0,BU$14-$B545-1),0)*$D545   -    IF(AND(BU$14>$C545,BU$14-$C545<$C$5),OFFSET(Input!$BA545,0,BU$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ545,0)  +   BU545-IF(AND($B545<BV$14,BV$14-$B545<$C$5),OFFSET(Input!$BA545,0,BV$14-$B545-1),0)\n+IF(AND(BV$14>$B545,$C545>$B545,BV$14-$B545<$C$5),OFFSET(Input!$BA545,0,BV$14-$B545-1),0)*$D545   -    IF(AND(BV$14>$C545,BV$14-$C545<$C$5),OFFSET(Input!$BA545,0,BV$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR545,0)  +   BV545-IF(AND($B545<BW$14,BW$14-$B545<$C$5),OFFSET(Input!$BA545,0,BW$14-$B545-1),0)\n+IF(AND(BW$14>$B545,$C545>$B545,BW$14-$B545<$C$5),OFFSET(Input!$BA545,0,BW$14-$B545-1),0)*$D545   -    IF(AND(BW$14>$C545,BW$14-$C545<$C$5),OFFSET(Input!$BA545,0,BW$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS545,0)  +   BW545-IF(AND($B545<BX$14,BX$14-$B545<$C$5),OFFSET(Input!$BA545,0,BX$14-$B545-1),0)\n+IF(AND(BX$14>$B545,$C545>$B545,BX$14-$B545<$C$5),OFFSET(Input!$BA545,0,BX$14-$B545-1),0)*$D545   -    IF(AND(BX$14>$C545,BX$14-$C545<$C$5),OFFSET(Input!$BA545,0,BX$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT545,0)  +   BX545-IF(AND($B545<BY$14,BY$14-$B545<$C$5),OFFSET(Input!$BA545,0,BY$14-$B545-1),0)\n+IF(AND(BY$14>$B545,$C545>$B545,BY$14-$B545<$C$5),OFFSET(Input!$BA545,0,BY$14-$B545-1),0)*$D545   -    IF(AND(BY$14>$C545,BY$14-$C545<$C$5),OFFSET(Input!$BA545,0,BY$14-$C545-1),0)*$D545","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU545,0)  +   BY545-IF(AND($B545<BZ$14,BZ$14-$B545<$C$5),OFFSET(Input!$BA545,0,BZ$14-$B545-1),0)\n+IF(AND(BZ$14>$B545,$C545>$B545,BZ$14-$B545<$C$5),OFFSET(Input!$BA545,0,BZ$14-$B545-1),0)*$D545   -    IF(AND(BZ$14>$C545,BZ$14-$C545<$C$5),OFFSET(Input!$BA545,0,BZ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV545,0)  +   BZ545-IF(AND($B545<CA$14,CA$14-$B545<$C$5),OFFSET(Input!$BA545,0,CA$14-$B545-1),0)\n+IF(AND(CA$14>$B545,$C545>$B545,CA$14-$B545<$C$5),OFFSET(Input!$BA545,0,CA$14-$B545-1),0)*$D545   -    IF(AND(CA$14>$C545,CA$14-$C545<$C$5),OFFSET(Input!$BA545,0,CA$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW545,0)  +   CA545-IF(AND($B545<CB$14,CB$14-$B545<$C$5),OFFSET(Input!$BA545,0,CB$14-$B545-1),0)\n+IF(AND(CB$14>$B545,$C545>$B545,CB$14-$B545<$C$5),OFFSET(Input!$BA545,0,CB$14-$B545-1),0)*$D545   -    IF(AND(CB$14>$C545,CB$14-$C545<$C$5),OFFSET(Input!$BA545,0,CB$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX545,0)  +   CB545-IF(AND($B545<CC$14,CC$14-$B545<$C$5),OFFSET(Input!$BA545,0,CC$14-$B545-1),0)\n+IF(AND(CC$14>$B545,$C545>$B545,CC$14-$B545<$C$5),OFFSET(Input!$BA545,0,CC$14-$B545-1),0)*$D545   -    IF(AND(CC$14>$C545,CC$14-$C545<$C$5),OFFSET(Input!$BA545,0,CC$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY545,0)  +   CC545-IF(AND($B545<CD$14,CD$14-$B545<$C$5),OFFSET(Input!$BA545,0,CD$14-$B545-1),0)\n+IF(AND(CD$14>$B545,$C545>$B545,CD$14-$B545<$C$5),OFFSET(Input!$BA545,0,CD$14-$B545-1),0)*$D545   -    IF(AND(CD$14>$C545,CD$14-$C545<$C$5),OFFSET(Input!$BA545,0,CD$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ545,0)  +   CD545-IF(AND($B545<CE$14,CE$14-$B545<$C$5),OFFSET(Input!$BA545,0,CE$14-$B545-1),0)\n+IF(AND(CE$14>$B545,$C545>$B545,CE$14-$B545<$C$5),OFFSET(Input!$BA545,0,CE$14-$B545-1),0)*$D545   -    IF(AND(CE$14>$C545,CE$14-$C545<$C$5),OFFSET(Input!$BA545,0,CE$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA545,0)  +   CE545-IF(AND($B545<CF$14,CF$14-$B545<$C$5),OFFSET(Input!$BA545,0,CF$14-$B545-1),0)\n+IF(AND(CF$14>$B545,$C545>$B545,CF$14-$B545<$C$5),OFFSET(Input!$BA545,0,CF$14-$B545-1),0)*$D545   -    IF(AND(CF$14>$C545,CF$14-$C545<$C$5),OFFSET(Input!$BA545,0,CF$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB545,0)  +   CF545-IF(AND($B545<CG$14,CG$14-$B545<$C$5),OFFSET(Input!$BA545,0,CG$14-$B545-1),0)\n+IF(AND(CG$14>$B545,$C545>$B545,CG$14-$B545<$C$5),OFFSET(Input!$BA545,0,CG$14-$B545-1),0)*$D545   -    IF(AND(CG$14>$C545,CG$14-$C545<$C$5),OFFSET(Input!$BA545,0,CG$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC545,0)  +   CG545-IF(AND($B545<CH$14,CH$14-$B545<$C$5),OFFSET(Input!$BA545,0,CH$14-$B545-1),0)\n+IF(AND(CH$14>$B545,$C545>$B545,CH$14-$B545<$C$5),OFFSET(Input!$BA545,0,CH$14-$B545-1),0)*$D545   -    IF(AND(CH$14>$C545,CH$14-$C545<$C$5),OFFSET(Input!$BA545,0,CH$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED545,0)  +   CH545-IF(AND($B545<CI$14,CI$14-$B545<$C$5),OFFSET(Input!$BA545,0,CI$14-$B545-1),0)\n+IF(AND(CI$14>$B545,$C545>$B545,CI$14-$B545<$C$5),OFFSET(Input!$BA545,0,CI$14-$B545-1),0)*$D545   -    IF(AND(CI$14>$C545,CI$14-$C545<$C$5),OFFSET(Input!$BA545,0,CI$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE545,0)  +   CI545-IF(AND($B545<CJ$14,CJ$14-$B545<$C$5),OFFSET(Input!$BA545,0,CJ$14-$B545-1),0)\n+IF(AND(CJ$14>$B545,$C545>$B545,CJ$14-$B545<$C$5),OFFSET(Input!$BA545,0,CJ$14-$B545-1),0)*$D545   -    IF(AND(CJ$14>$C545,CJ$14-$C545<$C$5),OFFSET(Input!$BA545,0,CJ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF545,0)  +   CJ545-IF(AND($B545<CK$14,CK$14-$B545<$C$5),OFFSET(Input!$BA545,0,CK$14-$B545-1),0)\n+IF(AND(CK$14>$B545,$C545>$B545,CK$14-$B545<$C$5),OFFSET(Input!$BA545,0,CK$14-$B545-1),0)*$D545   -    IF(AND(CK$14>$C545,CK$14-$C545<$C$5),OFFSET(Input!$BA545,0,CK$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG545,0)  +   CK545-IF(AND($B545<CL$14,CL$14-$B545<$C$5),OFFSET(Input!$BA545,0,CL$14-$B545-1),0)\n+IF(AND(CL$14>$B545,$C545>$B545,CL$14-$B545<$C$5),OFFSET(Input!$BA545,0,CL$14-$B545-1),0)*$D545   -    IF(AND(CL$14>$C545,CL$14-$C545<$C$5),OFFSET(Input!$BA545,0,CL$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH545,0)  +   CL545-IF(AND($B545<CM$14,CM$14-$B545<$C$5),OFFSET(Input!$BA545,0,CM$14-$B545-1),0)\n+IF(AND(CM$14>$B545,$C545>$B545,CM$14-$B545<$C$5),OFFSET(Input!$BA545,0,CM$14-$B545-1),0)*$D545   -    IF(AND(CM$14>$C545,CM$14-$C545<$C$5),OFFSET(Input!$BA545,0,CM$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI545,0)  +   CM545-IF(AND($B545<CN$14,CN$14-$B545<$C$5),OFFSET(Input!$BA545,0,CN$14-$B545-1),0)\n+IF(AND(CN$14>$B545,$C545>$B545,CN$14-$B545<$C$5),OFFSET(Input!$BA545,0,CN$14-$B545-1),0)*$D545   -    IF(AND(CN$14>$C545,CN$14-$C545<$C$5),OFFSET(Input!$BA545,0,CN$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ545,0)  +   CN545-IF(AND($B545<CO$14,CO$14-$B545<$C$5),OFFSET(Input!$BA545,0,CO$14-$B545-1),0)\n+IF(AND(CO$14>$B545,$C545>$B545,CO$14-$B545<$C$5),OFFSET(Input!$BA545,0,CO$14-$B545-1),0)*$D545   -    IF(AND(CO$14>$C545,CO$14-$C545<$C$5),OFFSET(Input!$BA545,0,CO$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK545,0)  +   CO545-IF(AND($B545<CP$14,CP$14-$B545<$C$5),OFFSET(Input!$BA545,0,CP$14-$B545-1),0)\n+IF(AND(CP$14>$B545,$C545>$B545,CP$14-$B545<$C$5),OFFSET(Input!$BA545,0,CP$14-$B545-1),0)*$D545   -    IF(AND(CP$14>$C545,CP$14-$C545<$C$5),OFFSET(Input!$BA545,0,CP$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL545,0)  +   CP545-IF(AND($B545<CQ$14,CQ$14-$B545<$C$5),OFFSET(Input!$BA545,0,CQ$14-$B545-1),0)\n+IF(AND(CQ$14>$B545,$C545>$B545,CQ$14-$B545<$C$5),OFFSET(Input!$BA545,0,CQ$14-$B545-1),0)*$D545   -    IF(AND(CQ$14>$C545,CQ$14-$C545<$C$5),OFFSET(Input!$BA545,0,CQ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM545,0)  +   CQ545-IF(AND($B545<CR$14,CR$14-$B545<$C$5),OFFSET(Input!$BA545,0,CR$14-$B545-1),0)\n+IF(AND(CR$14>$B545,$C545>$B545,CR$14-$B545<$C$5),OFFSET(Input!$BA545,0,CR$14-$B545-1),0)*$D545   -    IF(AND(CR$14>$C545,CR$14-$C545<$C$5),OFFSET(Input!$BA545,0,CR$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN545,0)  +   CR545-IF(AND($B545<CS$14,CS$14-$B545<$C$5),OFFSET(Input!$BA545,0,CS$14-$B545-1),0)\n+IF(AND(CS$14>$B545,$C545>$B545,CS$14-$B545<$C$5),OFFSET(Input!$BA545,0,CS$14-$B545-1),0)*$D545   -    IF(AND(CS$14>$C545,CS$14-$C545<$C$5),OFFSET(Input!$BA545,0,CS$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO545,0)  +   CS545-IF(AND($B545<CT$14,CT$14-$B545<$C$5),OFFSET(Input!$BA545,0,CT$14-$B545-1),0)\n+IF(AND(CT$14>$B545,$C545>$B545,CT$14-$B545<$C$5),OFFSET(Input!$BA545,0,CT$14-$B545-1),0)*$D545   -    IF(AND(CT$14>$C545,CT$14-$C545<$C$5),OFFSET(Input!$BA545,0,CT$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP545,0)  +   CT545-IF(AND($B545<CU$14,CU$14-$B545<$C$5),OFFSET(Input!$BA545,0,CU$14-$B545-1),0)\n+IF(AND(CU$14>$B545,$C545>$B545,CU$14-$B545<$C$5),OFFSET(Input!$BA545,0,CU$14-$B545-1),0)*$D545   -    IF(AND(CU$14>$C545,CU$14-$C545<$C$5),OFFSET(Input!$BA545,0,CU$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ545,0)  +   CU545-IF(AND($B545<CV$14,CV$14-$B545<$C$5),OFFSET(Input!$BA545,0,CV$14-$B545-1),0)\n+IF(AND(CV$14>$B545,$C545>$B545,CV$14-$B545<$C$5),OFFSET(Input!$BA545,0,CV$14-$B545-1),0)*$D545   -    IF(AND(CV$14>$C545,CV$14-$C545<$C$5),OFFSET(Input!$BA545,0,CV$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER545,0)  +   CV545-IF(AND($B545<CW$14,CW$14-$B545<$C$5),OFFSET(Input!$BA545,0,CW$14-$B545-1),0)\n+IF(AND(CW$14>$B545,$C545>$B545,CW$14-$B545<$C$5),OFFSET(Input!$BA545,0,CW$14-$B545-1),0)*$D545   -    IF(AND(CW$14>$C545,CW$14-$C545<$C$5),OFFSET(Input!$BA545,0,CW$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES545,0)  +   CW545-IF(AND($B545<CX$14,CX$14-$B545<$C$5),OFFSET(Input!$BA545,0,CX$14-$B545-1),0)\n+IF(AND(CX$14>$B545,$C545>$B545,CX$14-$B545<$C$5),OFFSET(Input!$BA545,0,CX$14-$B545-1),0)*$D545   -    IF(AND(CX$14>$C545,CX$14-$C545<$C$5),OFFSET(Input!$BA545,0,CX$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET545,0)  +   CX545-IF(AND($B545<CY$14,CY$14-$B545<$C$5),OFFSET(Input!$BA545,0,CY$14-$B545-1),0)\n+IF(AND(CY$14>$B545,$C545>$B545,CY$14-$B545<$C$5),OFFSET(Input!$BA545,0,CY$14-$B545-1),0)*$D545   -    IF(AND(CY$14>$C545,CY$14-$C545<$C$5),OFFSET(Input!$BA545,0,CY$14-$C545-1),0)*$D545","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU545,0)  +   CY545-IF(AND($B545<CZ$14,CZ$14-$B545<$C$5),OFFSET(Input!$BA545,0,CZ$14-$B545-1),0)\n+IF(AND(CZ$14>$B545,$C545>$B545,CZ$14-$B545<$C$5),OFFSET(Input!$BA545,0,CZ$14-$B545-1),0)*$D545   -    IF(AND(CZ$14>$C545,CZ$14-$C545<$C$5),OFFSET(Input!$BA545,0,CZ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV545,0)  +   CZ545-IF(AND($B545<DA$14,DA$14-$B545<$C$5),OFFSET(Input!$BA545,0,DA$14-$B545-1),0)\n+IF(AND(DA$14>$B545,$C545>$B545,DA$14-$B545<$C$5),OFFSET(Input!$BA545,0,DA$14-$B545-1),0)*$D545   -    IF(AND(DA$14>$C545,DA$14-$C545<$C$5),OFFSET(Input!$BA545,0,DA$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW545,0)  +   DA545-IF(AND($B545<DB$14,DB$14-$B545<$C$5),OFFSET(Input!$BA545,0,DB$14-$B545-1),0)\n+IF(AND(DB$14>$B545,$C545>$B545,DB$14-$B545<$C$5),OFFSET(Input!$BA545,0,DB$14-$B545-1),0)*$D545   -    IF(AND(DB$14>$C545,DB$14-$C545<$C$5),OFFSET(Input!$BA545,0,DB$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX545,0)  +   DB545-IF(AND($B545<DC$14,DC$14-$B545<$C$5),OFFSET(Input!$BA545,0,DC$14-$B545-1),0)\n+IF(AND(DC$14>$B545,$C545>$B545,DC$14-$B545<$C$5),OFFSET(Input!$BA545,0,DC$14-$B545-1),0)*$D545   -    IF(AND(DC$14>$C545,DC$14-$C545<$C$5),OFFSET(Input!$BA545,0,DC$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY545,0)  +   DC545-IF(AND($B545<DD$14,DD$14-$B545<$C$5),OFFSET(Input!$BA545,0,DD$14-$B545-1),0)\n+IF(AND(DD$14>$B545,$C545>$B545,DD$14-$B545<$C$5),OFFSET(Input!$BA545,0,DD$14-$B545-1),0)*$D545   -    IF(AND(DD$14>$C545,DD$14-$C545<$C$5),OFFSET(Input!$BA545,0,DD$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ545,0)  +   DD545-IF(AND($B545<DE$14,DE$14-$B545<$C$5),OFFSET(Input!$BA545,0,DE$14-$B545-1),0)\n+IF(AND(DE$14>$B545,$C545>$B545,DE$14-$B545<$C$5),OFFSET(Input!$BA545,0,DE$14-$B545-1),0)*$D545   -    IF(AND(DE$14>$C545,DE$14-$C545<$C$5),OFFSET(Input!$BA545,0,DE$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA545,0)  +   DE545-IF(AND($B545<DF$14,DF$14-$B545<$C$5),OFFSET(Input!$BA545,0,DF$14-$B545-1),0)\n+IF(AND(DF$14>$B545,$C545>$B545,DF$14-$B545<$C$5),OFFSET(Input!$BA545,0,DF$14-$B545-1),0)*$D545   -    IF(AND(DF$14>$C545,DF$14-$C545<$C$5),OFFSET(Input!$BA545,0,DF$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB545,0)  +   DF545-IF(AND($B545<DG$14,DG$14-$B545<$C$5),OFFSET(Input!$BA545,0,DG$14-$B545-1),0)\n+IF(AND(DG$14>$B545,$C545>$B545,DG$14-$B545<$C$5),OFFSET(Input!$BA545,0,DG$14-$B545-1),0)*$D545   -    IF(AND(DG$14>$C545,DG$14-$C545<$C$5),OFFSET(Input!$BA545,0,DG$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC545,0)  +   DG545-IF(AND($B545<DH$14,DH$14-$B545<$C$5),OFFSET(Input!$BA545,0,DH$14-$B545-1),0)\n+IF(AND(DH$14>$B545,$C545>$B545,DH$14-$B545<$C$5),OFFSET(Input!$BA545,0,DH$14-$B545-1),0)*$D545   -    IF(AND(DH$14>$C545,DH$14-$C545<$C$5),OFFSET(Input!$BA545,0,DH$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD545,0)  +   DH545-IF(AND($B545<DI$14,DI$14-$B545<$C$5),OFFSET(Input!$BA545,0,DI$14-$B545-1),0)\n+IF(AND(DI$14>$B545,$C545>$B545,DI$14-$B545<$C$5),OFFSET(Input!$BA545,0,DI$14-$B545-1),0)*$D545   -    IF(AND(DI$14>$C545,DI$14-$C545<$C$5),OFFSET(Input!$BA545,0,DI$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE545,0)  +   DI545-IF(AND($B545<DJ$14,DJ$14-$B545<$C$5),OFFSET(Input!$BA545,0,DJ$14-$B545-1),0)\n+IF(AND(DJ$14>$B545,$C545>$B545,DJ$14-$B545<$C$5),OFFSET(Input!$BA545,0,DJ$14-$B545-1),0)*$D545   -    IF(AND(DJ$14>$C545,DJ$14-$C545<$C$5),OFFSET(Input!$BA545,0,DJ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF545,0)  +   DJ545-IF(AND($B545<DK$14,DK$14-$B545<$C$5),OFFSET(Input!$BA545,0,DK$14-$B545-1),0)\n+IF(AND(DK$14>$B545,$C545>$B545,DK$14-$B545<$C$5),OFFSET(Input!$BA545,0,DK$14-$B545-1),0)*$D545   -    IF(AND(DK$14>$C545,DK$14-$C545<$C$5),OFFSET(Input!$BA545,0,DK$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG545,0)  +   DK545-IF(AND($B545<DL$14,DL$14-$B545<$C$5),OFFSET(Input!$BA545,0,DL$14-$B545-1),0)\n+IF(AND(DL$14>$B545,$C545>$B545,DL$14-$B545<$C$5),OFFSET(Input!$BA545,0,DL$14-$B545-1),0)*$D545   -    IF(AND(DL$14>$C545,DL$14-$C545<$C$5),OFFSET(Input!$BA545,0,DL$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH545,0)  +   DL545-IF(AND($B545<DM$14,DM$14-$B545<$C$5),OFFSET(Input!$BA545,0,DM$14-$B545-1),0)\n+IF(AND(DM$14>$B545,$C545>$B545,DM$14-$B545<$C$5),OFFSET(Input!$BA545,0,DM$14-$B545-1),0)*$D545   -    IF(AND(DM$14>$C545,DM$14-$C545<$C$5),OFFSET(Input!$BA545,0,DM$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI545,0)  +   DM545-IF(AND($B545<DN$14,DN$14-$B545<$C$5),OFFSET(Input!$BA545,0,DN$14-$B545-1),0)\n+IF(AND(DN$14>$B545,$C545>$B545,DN$14-$B545<$C$5),OFFSET(Input!$BA545,0,DN$14-$B545-1),0)*$D545   -    IF(AND(DN$14>$C545,DN$14-$C545<$C$5),OFFSET(Input!$BA545,0,DN$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ545,0)  +   DN545-IF(AND($B545<DO$14,DO$14-$B545<$C$5),OFFSET(Input!$BA545,0,DO$14-$B545-1),0)\n+IF(AND(DO$14>$B545,$C545>$B545,DO$14-$B545<$C$5),OFFSET(Input!$BA545,0,DO$14-$B545-1),0)*$D545   -    IF(AND(DO$14>$C545,DO$14-$C545<$C$5),OFFSET(Input!$BA545,0,DO$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK545,0)  +   DO545-IF(AND($B545<DP$14,DP$14-$B545<$C$5),OFFSET(Input!$BA545,0,DP$14-$B545-1),0)\n+IF(AND(DP$14>$B545,$C545>$B545,DP$14-$B545<$C$5),OFFSET(Input!$BA545,0,DP$14-$B545-1),0)*$D545   -    IF(AND(DP$14>$C545,DP$14-$C545<$C$5),OFFSET(Input!$BA545,0,DP$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL545,0)  +   DP545-IF(AND($B545<DQ$14,DQ$14-$B545<$C$5),OFFSET(Input!$BA545,0,DQ$14-$B545-1),0)\n+IF(AND(DQ$14>$B545,$C545>$B545,DQ$14-$B545<$C$5),OFFSET(Input!$BA545,0,DQ$14-$B545-1),0)*$D545   -    IF(AND(DQ$14>$C545,DQ$14-$C545<$C$5),OFFSET(Input!$BA545,0,DQ$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM545,0)  +   DQ545-IF(AND($B545<DR$14,DR$14-$B545<$C$5),OFFSET(Input!$BA545,0,DR$14-$B545-1),0)\n+IF(AND(DR$14>$B545,$C545>$B545,DR$14-$B545<$C$5),OFFSET(Input!$BA545,0,DR$14-$B545-1),0)*$D545   -    IF(AND(DR$14>$C545,DR$14-$C545<$C$5),OFFSET(Input!$BA545,0,DR$14-$C545-1),0)*$D545","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN545,0)  +   DR545-IF(AND($B545<DS$14,DS$14-$B545<$C$5),OFFSET(Input!$BA545,0,DS$14-$B545-1),0)\n+IF(AND(DS$14>$B545,$C545>$B545,DS$14-$B545<$C$5),OFFSET(Input!$BA545,0,DS$14-$B545-1),0)*$D545   -    IF(AND(DS$14>$C545,DS$14-$C545<$C$5),OFFSET(Input!$BA545,0,DS$14-$C545-1),0)*$D545","v":0}]
[{"$f":"Calcs!A583","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E583),1,Calcs!E583)*Periods,0)","v":0},{"$f":"ROUND(MAX(B583,Input!Z583*Periods),0)","v":0},{"$f":"IF(Calcs!DY583>Calcs!DZ583,IF(Input!R583<>0,Input!AC583/Input!R583,0),IF(Input!V583<>0,Input!AE583/Input!V583,0))","v":0},null,{"$f":"Input!BA583","v":0},{"$f":"IF(G$14<=$C$5,Input!BB583,0)  +   F583-IF(AND($B583<G$14,G$14-$B583<$C$5),OFFSET(Input!$BA583,0,G$14-$B583-1),0)\n+IF(AND(G$14>$B583,$C583>$B583,G$14-$B583<$C$5),OFFSET(Input!$BA583,0,G$14-$B583-1),0)*$D583   -    IF(AND(G$14>$C583,G$14-$C583<$C$5),OFFSET(Input!$BA583,0,G$14-$C583-1),0)*$D583","v":0},{"$f":"IF(H$14<=$C$5,Input!BC583,0)  +   G583-IF(AND($B583<H$14,H$14-$B583<$C$5),OFFSET(Input!$BA583,0,H$14-$B583-1),0)\n+IF(AND(H$14>$B583,$C583>$B583,H$14-$B583<$C$5),OFFSET(Input!$BA583,0,H$14-$B583-1),0)*$D583   -    IF(AND(H$14>$C583,H$14-$C583<$C$5),OFFSET(Input!$BA583,0,H$14-$C583-1),0)*$D583","v":0},{"$f":"IF(I$14<=$C$5,Input!BD583,0)  +   H583-IF(AND($B583<I$14,I$14-$B583<$C$5),OFFSET(Input!$BA583,0,I$14-$B583-1),0)\n+IF(AND(I$14>$B583,$C583>$B583,I$14-$B583<$C$5),OFFSET(Input!$BA583,0,I$14-$B583-1),0)*$D583   -    IF(AND(I$14>$C583,I$14-$C583<$C$5),OFFSET(Input!$BA583,0,I$14-$C583-1),0)*$D583","v":0},{"$f":"IF(J$14<=$C$5,Input!BE583,0)  +   I583-IF(AND($B583<J$14,J$14-$B583<$C$5),OFFSET(Input!$BA583,0,J$14-$B583-1),0)\n+IF(AND(J$14>$B583,$C583>$B583,J$14-$B583<$C$5),OFFSET(Input!$BA583,0,J$14-$B583-1),0)*$D583   -    IF(AND(J$14>$C583,J$14-$C583<$C$5),OFFSET(Input!$BA583,0,J$14-$C583-1),0)*$D583","v":0},{"$f":"IF(K$14<=$C$5,Input!BF583,0)  +   J583-IF(AND($B583<K$14,K$14-$B583<$C$5),OFFSET(Input!$BA583,0,K$14-$B583-1),0)\n+IF(AND(K$14>$B583,$C583>$B583,K$14-$B583<$C$5),OFFSET(Input!$BA583,0,K$14-$B583-1),0)*$D583   -    IF(AND(K$14>$C583,K$14-$C583<$C$5),OFFSET(Input!$BA583,0,K$14-$C583-1),0)*$D583","v":0},{"$f":"IF(L$14<=$C$5,Input!BG583,0)  +   K583-IF(AND($B583<L$14,L$14-$B583<$C$5),OFFSET(Input!$BA583,0,L$14-$B583-1),0)\n+IF(AND(L$14>$B583,$C583>$B583,L$14-$B583<$C$5),OFFSET(Input!$BA583,0,L$14-$B583-1),0)*$D583   -    IF(AND(L$14>$C583,L$14-$C583<$C$5),OFFSET(Input!$BA583,0,L$14-$C583-1),0)*$D583","v":0},{"$f":"IF(M$14<=$C$5,Input!BH583,0)  +   L583-IF(AND($B583<M$14,M$14-$B583<$C$5),OFFSET(Input!$BA583,0,M$14-$B583-1),0)\n+IF(AND(M$14>$B583,$C583>$B583,M$14-$B583<$C$5),OFFSET(Input!$BA583,0,M$14-$B583-1),0)*$D583   -    IF(AND(M$14>$C583,M$14-$C583<$C$5),OFFSET(Input!$BA583,0,M$14-$C583-1),0)*$D583","v":0},{"$f":"IF(N$14<=$C$5,Input!BI583,0)  +   M583-IF(AND($B583<N$14,N$14-$B583<$C$5),OFFSET(Input!$BA583,0,N$14-$B583-1),0)\n+IF(AND(N$14>$B583,$C583>$B583,N$14-$B583<$C$5),OFFSET(Input!$BA583,0,N$14-$B583-1),0)*$D583   -    IF(AND(N$14>$C583,N$14-$C583<$C$5),OFFSET(Input!$BA583,0,N$14-$C583-1),0)*$D583","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ583,0)  +   N583-IF(AND($B583<O$14,O$14-$B583<$C$5),OFFSET(Input!$BA583,0,O$14-$B583-1),0)\n+IF(AND(O$14>$B583,$C583>$B583,O$14-$B583<$C$5),OFFSET(Input!$BA583,0,O$14-$B583-1),0)*$D583   -    IF(AND(O$14>$C583,O$14-$C583<$C$5),OFFSET(Input!$BA583,0,O$14-$C583-1),0)*$D583","v":0},{"$f":"IF(P$14<=$C$5,Input!BK583,0)  +   O583-IF(AND($B583<P$14,P$14-$B583<$C$5),OFFSET(Input!$BA583,0,P$14-$B583-1),0)\n+IF(AND(P$14>$B583,$C583>$B583,P$14-$B583<$C$5),OFFSET(Input!$BA583,0,P$14-$B583-1),0)*$D583   -    IF(AND(P$14>$C583,P$14-$C583<$C$5),OFFSET(Input!$BA583,0,P$14-$C583-1),0)*$D583","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL583,0)  +   P583-IF(AND($B583<Q$14,Q$14-$B583<$C$5),OFFSET(Input!$BA583,0,Q$14-$B583-1),0)\n+IF(AND(Q$14>$B583,$C583>$B583,Q$14-$B583<$C$5),OFFSET(Input!$BA583,0,Q$14-$B583-1),0)*$D583   -    IF(AND(Q$14>$C583,Q$14-$C583<$C$5),OFFSET(Input!$BA583,0,Q$14-$C583-1),0)*$D583","v":0},{"$f":"IF(R$14<=$C$5,Input!BM583,0)  +   Q583-IF(AND($B583<R$14,R$14-$B583<$C$5),OFFSET(Input!$BA583,0,R$14-$B583-1),0)\n+IF(AND(R$14>$B583,$C583>$B583,R$14-$B583<$C$5),OFFSET(Input!$BA583,0,R$14-$B583-1),0)*$D583   -    IF(AND(R$14>$C583,R$14-$C583<$C$5),OFFSET(Input!$BA583,0,R$14-$C583-1),0)*$D583","v":0},{"$f":"IF(S$14<=$C$5,Input!BN583,0)  +   R583-IF(AND($B583<S$14,S$14-$B583<$C$5),OFFSET(Input!$BA583,0,S$14-$B583-1),0)\n+IF(AND(S$14>$B583,$C583>$B583,S$14-$B583<$C$5),OFFSET(Input!$BA583,0,S$14-$B583-1),0)*$D583   -    IF(AND(S$14>$C583,S$14-$C583<$C$5),OFFSET(Input!$BA583,0,S$14-$C583-1),0)*$D583","v":0},{"$f":"IF(T$14<=$C$5,Input!BO583,0)  +   S583-IF(AND($B583<T$14,T$14-$B583<$C$5),OFFSET(Input!$BA583,0,T$14-$B583-1),0)\n+IF(AND(T$14>$B583,$C583>$B583,T$14-$B583<$C$5),OFFSET(Input!$BA583,0,T$14-$B583-1),0)*$D583   -    IF(AND(T$14>$C583,T$14-$C583<$C$5),OFFSET(Input!$BA583,0,T$14-$C583-1),0)*$D583","v":0},{"$f":"IF(U$14<=$C$5,Input!BP583,0)  +   T583-IF(AND($B583<U$14,U$14-$B583<$C$5),OFFSET(Input!$BA583,0,U$14-$B583-1),0)\n+IF(AND(U$14>$B583,$C583>$B583,U$14-$B583<$C$5),OFFSET(Input!$BA583,0,U$14-$B583-1),0)*$D583   -    IF(AND(U$14>$C583,U$14-$C583<$C$5),OFFSET(Input!$BA583,0,U$14-$C583-1),0)*$D583","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ583,0)  +   U583-IF(AND($B583<V$14,V$14-$B583<$C$5),OFFSET(Input!$BA583,0,V$14-$B583-1),0)\n+IF(AND(V$14>$B583,$C583>$B583,V$14-$B583<$C$5),OFFSET(Input!$BA583,0,V$14-$B583-1),0)*$D583   -    IF(AND(V$14>$C583,V$14-$C583<$C$5),OFFSET(Input!$BA583,0,V$14-$C583-1),0)*$D583","v":0},{"$f":"IF(W$14<=$C$5,Input!BR583,0)  +   V583-IF(AND($B583<W$14,W$14-$B583<$C$5),OFFSET(Input!$BA583,0,W$14-$B583-1),0)\n+IF(AND(W$14>$B583,$C583>$B583,W$14-$B583<$C$5),OFFSET(Input!$BA583,0,W$14-$B583-1),0)*$D583   -    IF(AND(W$14>$C583,W$14-$C583<$C$5),OFFSET(Input!$BA583,0,W$14-$C583-1),0)*$D583","v":0},{"$f":"IF(X$14<=$C$5,Input!BS583,0)  +   W583-IF(AND($B583<X$14,X$14-$B583<$C$5),OFFSET(Input!$BA583,0,X$14-$B583-1),0)\n+IF(AND(X$14>$B583,$C583>$B583,X$14-$B583<$C$5),OFFSET(Input!$BA583,0,X$14-$B583-1),0)*$D583   -    IF(AND(X$14>$C583,X$14-$C583<$C$5),OFFSET(Input!$BA583,0,X$14-$C583-1),0)*$D583","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT583,0)  +   X583-IF(AND($B583<Y$14,Y$14-$B583<$C$5),OFFSET(Input!$BA583,0,Y$14-$B583-1),0)\n+IF(AND(Y$14>$B583,$C583>$B583,Y$14-$B583<$C$5),OFFSET(Input!$BA583,0,Y$14-$B583-1),0)*$D583   -    IF(AND(Y$14>$C583,Y$14-$C583<$C$5),OFFSET(Input!$BA583,0,Y$14-$C583-1),0)*$D583","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU583,0)  +   Y583-IF(AND($B583<Z$14,Z$14-$B583<$C$5),OFFSET(Input!$BA583,0,Z$14-$B583-1),0)\n+IF(AND(Z$14>$B583,$C583>$B583,Z$14-$B583<$C$5),OFFSET(Input!$BA583,0,Z$14-$B583-1),0)*$D583   -    IF(AND(Z$14>$C583,Z$14-$C583<$C$5),OFFSET(Input!$BA583,0,Z$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV583,0)  +   Z583-IF(AND($B583<AA$14,AA$14-$B583<$C$5),OFFSET(Input!$BA583,0,AA$14-$B583-1),0)\n+IF(AND(AA$14>$B583,$C583>$B583,AA$14-$B583<$C$5),OFFSET(Input!$BA583,0,AA$14-$B583-1),0)*$D583   -    IF(AND(AA$14>$C583,AA$14-$C583<$C$5),OFFSET(Input!$BA583,0,AA$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW583,0)  +   AA583-IF(AND($B583<AB$14,AB$14-$B583<$C$5),OFFSET(Input!$BA583,0,AB$14-$B583-1),0)\n+IF(AND(AB$14>$B583,$C583>$B583,AB$14-$B583<$C$5),OFFSET(Input!$BA583,0,AB$14-$B583-1),0)*$D583   -    IF(AND(AB$14>$C583,AB$14-$C583<$C$5),OFFSET(Input!$BA583,0,AB$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX583,0)  +   AB583-IF(AND($B583<AC$14,AC$14-$B583<$C$5),OFFSET(Input!$BA583,0,AC$14-$B583-1),0)\n+IF(AND(AC$14>$B583,$C583>$B583,AC$14-$B583<$C$5),OFFSET(Input!$BA583,0,AC$14-$B583-1),0)*$D583   -    IF(AND(AC$14>$C583,AC$14-$C583<$C$5),OFFSET(Input!$BA583,0,AC$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY583,0)  +   AC583-IF(AND($B583<AD$14,AD$14-$B583<$C$5),OFFSET(Input!$BA583,0,AD$14-$B583-1),0)\n+IF(AND(AD$14>$B583,$C583>$B583,AD$14-$B583<$C$5),OFFSET(Input!$BA583,0,AD$14-$B583-1),0)*$D583   -    IF(AND(AD$14>$C583,AD$14-$C583<$C$5),OFFSET(Input!$BA583,0,AD$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ583,0)  +   AD583-IF(AND($B583<AE$14,AE$14-$B583<$C$5),OFFSET(Input!$BA583,0,AE$14-$B583-1),0)\n+IF(AND(AE$14>$B583,$C583>$B583,AE$14-$B583<$C$5),OFFSET(Input!$BA583,0,AE$14-$B583-1),0)*$D583   -    IF(AND(AE$14>$C583,AE$14-$C583<$C$5),OFFSET(Input!$BA583,0,AE$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA583,0)  +   AE583-IF(AND($B583<AF$14,AF$14-$B583<$C$5),OFFSET(Input!$BA583,0,AF$14-$B583-1),0)\n+IF(AND(AF$14>$B583,$C583>$B583,AF$14-$B583<$C$5),OFFSET(Input!$BA583,0,AF$14-$B583-1),0)*$D583   -    IF(AND(AF$14>$C583,AF$14-$C583<$C$5),OFFSET(Input!$BA583,0,AF$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB583,0)  +   AF583-IF(AND($B583<AG$14,AG$14-$B583<$C$5),OFFSET(Input!$BA583,0,AG$14-$B583-1),0)\n+IF(AND(AG$14>$B583,$C583>$B583,AG$14-$B583<$C$5),OFFSET(Input!$BA583,0,AG$14-$B583-1),0)*$D583   -    IF(AND(AG$14>$C583,AG$14-$C583<$C$5),OFFSET(Input!$BA583,0,AG$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC583,0)  +   AG583-IF(AND($B583<AH$14,AH$14-$B583<$C$5),OFFSET(Input!$BA583,0,AH$14-$B583-1),0)\n+IF(AND(AH$14>$B583,$C583>$B583,AH$14-$B583<$C$5),OFFSET(Input!$BA583,0,AH$14-$B583-1),0)*$D583   -    IF(AND(AH$14>$C583,AH$14-$C583<$C$5),OFFSET(Input!$BA583,0,AH$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD583,0)  +   AH583-IF(AND($B583<AI$14,AI$14-$B583<$C$5),OFFSET(Input!$BA583,0,AI$14-$B583-1),0)\n+IF(AND(AI$14>$B583,$C583>$B583,AI$14-$B583<$C$5),OFFSET(Input!$BA583,0,AI$14-$B583-1),0)*$D583   -    IF(AND(AI$14>$C583,AI$14-$C583<$C$5),OFFSET(Input!$BA583,0,AI$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE583,0)  +   AI583-IF(AND($B583<AJ$14,AJ$14-$B583<$C$5),OFFSET(Input!$BA583,0,AJ$14-$B583-1),0)\n+IF(AND(AJ$14>$B583,$C583>$B583,AJ$14-$B583<$C$5),OFFSET(Input!$BA583,0,AJ$14-$B583-1),0)*$D583   -    IF(AND(AJ$14>$C583,AJ$14-$C583<$C$5),OFFSET(Input!$BA583,0,AJ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF583,0)  +   AJ583-IF(AND($B583<AK$14,AK$14-$B583<$C$5),OFFSET(Input!$BA583,0,AK$14-$B583-1),0)\n+IF(AND(AK$14>$B583,$C583>$B583,AK$14-$B583<$C$5),OFFSET(Input!$BA583,0,AK$14-$B583-1),0)*$D583   -    IF(AND(AK$14>$C583,AK$14-$C583<$C$5),OFFSET(Input!$BA583,0,AK$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG583,0)  +   AK583-IF(AND($B583<AL$14,AL$14-$B583<$C$5),OFFSET(Input!$BA583,0,AL$14-$B583-1),0)\n+IF(AND(AL$14>$B583,$C583>$B583,AL$14-$B583<$C$5),OFFSET(Input!$BA583,0,AL$14-$B583-1),0)*$D583   -    IF(AND(AL$14>$C583,AL$14-$C583<$C$5),OFFSET(Input!$BA583,0,AL$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH583,0)  +   AL583-IF(AND($B583<AM$14,AM$14-$B583<$C$5),OFFSET(Input!$BA583,0,AM$14-$B583-1),0)\n+IF(AND(AM$14>$B583,$C583>$B583,AM$14-$B583<$C$5),OFFSET(Input!$BA583,0,AM$14-$B583-1),0)*$D583   -    IF(AND(AM$14>$C583,AM$14-$C583<$C$5),OFFSET(Input!$BA583,0,AM$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI583,0)  +   AM583-IF(AND($B583<AN$14,AN$14-$B583<$C$5),OFFSET(Input!$BA583,0,AN$14-$B583-1),0)\n+IF(AND(AN$14>$B583,$C583>$B583,AN$14-$B583<$C$5),OFFSET(Input!$BA583,0,AN$14-$B583-1),0)*$D583   -    IF(AND(AN$14>$C583,AN$14-$C583<$C$5),OFFSET(Input!$BA583,0,AN$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ583,0)  +   AN583-IF(AND($B583<AO$14,AO$14-$B583<$C$5),OFFSET(Input!$BA583,0,AO$14-$B583-1),0)\n+IF(AND(AO$14>$B583,$C583>$B583,AO$14-$B583<$C$5),OFFSET(Input!$BA583,0,AO$14-$B583-1),0)*$D583   -    IF(AND(AO$14>$C583,AO$14-$C583<$C$5),OFFSET(Input!$BA583,0,AO$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK583,0)  +   AO583-IF(AND($B583<AP$14,AP$14-$B583<$C$5),OFFSET(Input!$BA583,0,AP$14-$B583-1),0)\n+IF(AND(AP$14>$B583,$C583>$B583,AP$14-$B583<$C$5),OFFSET(Input!$BA583,0,AP$14-$B583-1),0)*$D583   -    IF(AND(AP$14>$C583,AP$14-$C583<$C$5),OFFSET(Input!$BA583,0,AP$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL583,0)  +   AP583-IF(AND($B583<AQ$14,AQ$14-$B583<$C$5),OFFSET(Input!$BA583,0,AQ$14-$B583-1),0)\n+IF(AND(AQ$14>$B583,$C583>$B583,AQ$14-$B583<$C$5),OFFSET(Input!$BA583,0,AQ$14-$B583-1),0)*$D583   -    IF(AND(AQ$14>$C583,AQ$14-$C583<$C$5),OFFSET(Input!$BA583,0,AQ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM583,0)  +   AQ583-IF(AND($B583<AR$14,AR$14-$B583<$C$5),OFFSET(Input!$BA583,0,AR$14-$B583-1),0)\n+IF(AND(AR$14>$B583,$C583>$B583,AR$14-$B583<$C$5),OFFSET(Input!$BA583,0,AR$14-$B583-1),0)*$D583   -    IF(AND(AR$14>$C583,AR$14-$C583<$C$5),OFFSET(Input!$BA583,0,AR$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN583,0)  +   AR583-IF(AND($B583<AS$14,AS$14-$B583<$C$5),OFFSET(Input!$BA583,0,AS$14-$B583-1),0)\n+IF(AND(AS$14>$B583,$C583>$B583,AS$14-$B583<$C$5),OFFSET(Input!$BA583,0,AS$14-$B583-1),0)*$D583   -    IF(AND(AS$14>$C583,AS$14-$C583<$C$5),OFFSET(Input!$BA583,0,AS$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO583,0)  +   AS583-IF(AND($B583<AT$14,AT$14-$B583<$C$5),OFFSET(Input!$BA583,0,AT$14-$B583-1),0)\n+IF(AND(AT$14>$B583,$C583>$B583,AT$14-$B583<$C$5),OFFSET(Input!$BA583,0,AT$14-$B583-1),0)*$D583   -    IF(AND(AT$14>$C583,AT$14-$C583<$C$5),OFFSET(Input!$BA583,0,AT$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP583,0)  +   AT583-IF(AND($B583<AU$14,AU$14-$B583<$C$5),OFFSET(Input!$BA583,0,AU$14-$B583-1),0)\n+IF(AND(AU$14>$B583,$C583>$B583,AU$14-$B583<$C$5),OFFSET(Input!$BA583,0,AU$14-$B583-1),0)*$D583   -    IF(AND(AU$14>$C583,AU$14-$C583<$C$5),OFFSET(Input!$BA583,0,AU$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ583,0)  +   AU583-IF(AND($B583<AV$14,AV$14-$B583<$C$5),OFFSET(Input!$BA583,0,AV$14-$B583-1),0)\n+IF(AND(AV$14>$B583,$C583>$B583,AV$14-$B583<$C$5),OFFSET(Input!$BA583,0,AV$14-$B583-1),0)*$D583   -    IF(AND(AV$14>$C583,AV$14-$C583<$C$5),OFFSET(Input!$BA583,0,AV$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR583,0)  +   AV583-IF(AND($B583<AW$14,AW$14-$B583<$C$5),OFFSET(Input!$BA583,0,AW$14-$B583-1),0)\n+IF(AND(AW$14>$B583,$C583>$B583,AW$14-$B583<$C$5),OFFSET(Input!$BA583,0,AW$14-$B583-1),0)*$D583   -    IF(AND(AW$14>$C583,AW$14-$C583<$C$5),OFFSET(Input!$BA583,0,AW$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS583,0)  +   AW583-IF(AND($B583<AX$14,AX$14-$B583<$C$5),OFFSET(Input!$BA583,0,AX$14-$B583-1),0)\n+IF(AND(AX$14>$B583,$C583>$B583,AX$14-$B583<$C$5),OFFSET(Input!$BA583,0,AX$14-$B583-1),0)*$D583   -    IF(AND(AX$14>$C583,AX$14-$C583<$C$5),OFFSET(Input!$BA583,0,AX$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT583,0)  +   AX583-IF(AND($B583<AY$14,AY$14-$B583<$C$5),OFFSET(Input!$BA583,0,AY$14-$B583-1),0)\n+IF(AND(AY$14>$B583,$C583>$B583,AY$14-$B583<$C$5),OFFSET(Input!$BA583,0,AY$14-$B583-1),0)*$D583   -    IF(AND(AY$14>$C583,AY$14-$C583<$C$5),OFFSET(Input!$BA583,0,AY$14-$C583-1),0)*$D583","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU583,0)  +   AY583-IF(AND($B583<AZ$14,AZ$14-$B583<$C$5),OFFSET(Input!$BA583,0,AZ$14-$B583-1),0)\n+IF(AND(AZ$14>$B583,$C583>$B583,AZ$14-$B583<$C$5),OFFSET(Input!$BA583,0,AZ$14-$B583-1),0)*$D583   -    IF(AND(AZ$14>$C583,AZ$14-$C583<$C$5),OFFSET(Input!$BA583,0,AZ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV583,0)  +   AZ583-IF(AND($B583<BA$14,BA$14-$B583<$C$5),OFFSET(Input!$BA583,0,BA$14-$B583-1),0)\n+IF(AND(BA$14>$B583,$C583>$B583,BA$14-$B583<$C$5),OFFSET(Input!$BA583,0,BA$14-$B583-1),0)*$D583   -    IF(AND(BA$14>$C583,BA$14-$C583<$C$5),OFFSET(Input!$BA583,0,BA$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW583,0)  +   BA583-IF(AND($B583<BB$14,BB$14-$B583<$C$5),OFFSET(Input!$BA583,0,BB$14-$B583-1),0)\n+IF(AND(BB$14>$B583,$C583>$B583,BB$14-$B583<$C$5),OFFSET(Input!$BA583,0,BB$14-$B583-1),0)*$D583   -    IF(AND(BB$14>$C583,BB$14-$C583<$C$5),OFFSET(Input!$BA583,0,BB$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX583,0)  +   BB583-IF(AND($B583<BC$14,BC$14-$B583<$C$5),OFFSET(Input!$BA583,0,BC$14-$B583-1),0)\n+IF(AND(BC$14>$B583,$C583>$B583,BC$14-$B583<$C$5),OFFSET(Input!$BA583,0,BC$14-$B583-1),0)*$D583   -    IF(AND(BC$14>$C583,BC$14-$C583<$C$5),OFFSET(Input!$BA583,0,BC$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY583,0)  +   BC583-IF(AND($B583<BD$14,BD$14-$B583<$C$5),OFFSET(Input!$BA583,0,BD$14-$B583-1),0)\n+IF(AND(BD$14>$B583,$C583>$B583,BD$14-$B583<$C$5),OFFSET(Input!$BA583,0,BD$14-$B583-1),0)*$D583   -    IF(AND(BD$14>$C583,BD$14-$C583<$C$5),OFFSET(Input!$BA583,0,BD$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ583,0)  +   BD583-IF(AND($B583<BE$14,BE$14-$B583<$C$5),OFFSET(Input!$BA583,0,BE$14-$B583-1),0)\n+IF(AND(BE$14>$B583,$C583>$B583,BE$14-$B583<$C$5),OFFSET(Input!$BA583,0,BE$14-$B583-1),0)*$D583   -    IF(AND(BE$14>$C583,BE$14-$C583<$C$5),OFFSET(Input!$BA583,0,BE$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA583,0)  +   BE583-IF(AND($B583<BF$14,BF$14-$B583<$C$5),OFFSET(Input!$BA583,0,BF$14-$B583-1),0)\n+IF(AND(BF$14>$B583,$C583>$B583,BF$14-$B583<$C$5),OFFSET(Input!$BA583,0,BF$14-$B583-1),0)*$D583   -    IF(AND(BF$14>$C583,BF$14-$C583<$C$5),OFFSET(Input!$BA583,0,BF$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB583,0)  +   BF583-IF(AND($B583<BG$14,BG$14-$B583<$C$5),OFFSET(Input!$BA583,0,BG$14-$B583-1),0)\n+IF(AND(BG$14>$B583,$C583>$B583,BG$14-$B583<$C$5),OFFSET(Input!$BA583,0,BG$14-$B583-1),0)*$D583   -    IF(AND(BG$14>$C583,BG$14-$C583<$C$5),OFFSET(Input!$BA583,0,BG$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC583,0)  +   BG583-IF(AND($B583<BH$14,BH$14-$B583<$C$5),OFFSET(Input!$BA583,0,BH$14-$B583-1),0)\n+IF(AND(BH$14>$B583,$C583>$B583,BH$14-$B583<$C$5),OFFSET(Input!$BA583,0,BH$14-$B583-1),0)*$D583   -    IF(AND(BH$14>$C583,BH$14-$C583<$C$5),OFFSET(Input!$BA583,0,BH$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD583,0)  +   BH583-IF(AND($B583<BI$14,BI$14-$B583<$C$5),OFFSET(Input!$BA583,0,BI$14-$B583-1),0)\n+IF(AND(BI$14>$B583,$C583>$B583,BI$14-$B583<$C$5),OFFSET(Input!$BA583,0,BI$14-$B583-1),0)*$D583   -    IF(AND(BI$14>$C583,BI$14-$C583<$C$5),OFFSET(Input!$BA583,0,BI$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE583,0)  +   BI583-IF(AND($B583<BJ$14,BJ$14-$B583<$C$5),OFFSET(Input!$BA583,0,BJ$14-$B583-1),0)\n+IF(AND(BJ$14>$B583,$C583>$B583,BJ$14-$B583<$C$5),OFFSET(Input!$BA583,0,BJ$14-$B583-1),0)*$D583   -    IF(AND(BJ$14>$C583,BJ$14-$C583<$C$5),OFFSET(Input!$BA583,0,BJ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF583,0)  +   BJ583-IF(AND($B583<BK$14,BK$14-$B583<$C$5),OFFSET(Input!$BA583,0,BK$14-$B583-1),0)\n+IF(AND(BK$14>$B583,$C583>$B583,BK$14-$B583<$C$5),OFFSET(Input!$BA583,0,BK$14-$B583-1),0)*$D583   -    IF(AND(BK$14>$C583,BK$14-$C583<$C$5),OFFSET(Input!$BA583,0,BK$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG583,0)  +   BK583-IF(AND($B583<BL$14,BL$14-$B583<$C$5),OFFSET(Input!$BA583,0,BL$14-$B583-1),0)\n+IF(AND(BL$14>$B583,$C583>$B583,BL$14-$B583<$C$5),OFFSET(Input!$BA583,0,BL$14-$B583-1),0)*$D583   -    IF(AND(BL$14>$C583,BL$14-$C583<$C$5),OFFSET(Input!$BA583,0,BL$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH583,0)  +   BL583-IF(AND($B583<BM$14,BM$14-$B583<$C$5),OFFSET(Input!$BA583,0,BM$14-$B583-1),0)\n+IF(AND(BM$14>$B583,$C583>$B583,BM$14-$B583<$C$5),OFFSET(Input!$BA583,0,BM$14-$B583-1),0)*$D583   -    IF(AND(BM$14>$C583,BM$14-$C583<$C$5),OFFSET(Input!$BA583,0,BM$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI583,0)  +   BM583-IF(AND($B583<BN$14,BN$14-$B583<$C$5),OFFSET(Input!$BA583,0,BN$14-$B583-1),0)\n+IF(AND(BN$14>$B583,$C583>$B583,BN$14-$B583<$C$5),OFFSET(Input!$BA583,0,BN$14-$B583-1),0)*$D583   -    IF(AND(BN$14>$C583,BN$14-$C583<$C$5),OFFSET(Input!$BA583,0,BN$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ583,0)  +   BN583-IF(AND($B583<BO$14,BO$14-$B583<$C$5),OFFSET(Input!$BA583,0,BO$14-$B583-1),0)\n+IF(AND(BO$14>$B583,$C583>$B583,BO$14-$B583<$C$5),OFFSET(Input!$BA583,0,BO$14-$B583-1),0)*$D583   -    IF(AND(BO$14>$C583,BO$14-$C583<$C$5),OFFSET(Input!$BA583,0,BO$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK583,0)  +   BO583-IF(AND($B583<BP$14,BP$14-$B583<$C$5),OFFSET(Input!$BA583,0,BP$14-$B583-1),0)\n+IF(AND(BP$14>$B583,$C583>$B583,BP$14-$B583<$C$5),OFFSET(Input!$BA583,0,BP$14-$B583-1),0)*$D583   -    IF(AND(BP$14>$C583,BP$14-$C583<$C$5),OFFSET(Input!$BA583,0,BP$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL583,0)  +   BP583-IF(AND($B583<BQ$14,BQ$14-$B583<$C$5),OFFSET(Input!$BA583,0,BQ$14-$B583-1),0)\n+IF(AND(BQ$14>$B583,$C583>$B583,BQ$14-$B583<$C$5),OFFSET(Input!$BA583,0,BQ$14-$B583-1),0)*$D583   -    IF(AND(BQ$14>$C583,BQ$14-$C583<$C$5),OFFSET(Input!$BA583,0,BQ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM583,0)  +   BQ583-IF(AND($B583<BR$14,BR$14-$B583<$C$5),OFFSET(Input!$BA583,0,BR$14-$B583-1),0)\n+IF(AND(BR$14>$B583,$C583>$B583,BR$14-$B583<$C$5),OFFSET(Input!$BA583,0,BR$14-$B583-1),0)*$D583   -    IF(AND(BR$14>$C583,BR$14-$C583<$C$5),OFFSET(Input!$BA583,0,BR$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN583,0)  +   BR583-IF(AND($B583<BS$14,BS$14-$B583<$C$5),OFFSET(Input!$BA583,0,BS$14-$B583-1),0)\n+IF(AND(BS$14>$B583,$C583>$B583,BS$14-$B583<$C$5),OFFSET(Input!$BA583,0,BS$14-$B583-1),0)*$D583   -    IF(AND(BS$14>$C583,BS$14-$C583<$C$5),OFFSET(Input!$BA583,0,BS$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO583,0)  +   BS583-IF(AND($B583<BT$14,BT$14-$B583<$C$5),OFFSET(Input!$BA583,0,BT$14-$B583-1),0)\n+IF(AND(BT$14>$B583,$C583>$B583,BT$14-$B583<$C$5),OFFSET(Input!$BA583,0,BT$14-$B583-1),0)*$D583   -    IF(AND(BT$14>$C583,BT$14-$C583<$C$5),OFFSET(Input!$BA583,0,BT$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP583,0)  +   BT583-IF(AND($B583<BU$14,BU$14-$B583<$C$5),OFFSET(Input!$BA583,0,BU$14-$B583-1),0)\n+IF(AND(BU$14>$B583,$C583>$B583,BU$14-$B583<$C$5),OFFSET(Input!$BA583,0,BU$14-$B583-1),0)*$D583   -    IF(AND(BU$14>$C583,BU$14-$C583<$C$5),OFFSET(Input!$BA583,0,BU$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ583,0)  +   BU583-IF(AND($B583<BV$14,BV$14-$B583<$C$5),OFFSET(Input!$BA583,0,BV$14-$B583-1),0)\n+IF(AND(BV$14>$B583,$C583>$B583,BV$14-$B583<$C$5),OFFSET(Input!$BA583,0,BV$14-$B583-1),0)*$D583   -    IF(AND(BV$14>$C583,BV$14-$C583<$C$5),OFFSET(Input!$BA583,0,BV$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR583,0)  +   BV583-IF(AND($B583<BW$14,BW$14-$B583<$C$5),OFFSET(Input!$BA583,0,BW$14-$B583-1),0)\n+IF(AND(BW$14>$B583,$C583>$B583,BW$14-$B583<$C$5),OFFSET(Input!$BA583,0,BW$14-$B583-1),0)*$D583   -    IF(AND(BW$14>$C583,BW$14-$C583<$C$5),OFFSET(Input!$BA583,0,BW$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS583,0)  +   BW583-IF(AND($B583<BX$14,BX$14-$B583<$C$5),OFFSET(Input!$BA583,0,BX$14-$B583-1),0)\n+IF(AND(BX$14>$B583,$C583>$B583,BX$14-$B583<$C$5),OFFSET(Input!$BA583,0,BX$14-$B583-1),0)*$D583   -    IF(AND(BX$14>$C583,BX$14-$C583<$C$5),OFFSET(Input!$BA583,0,BX$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT583,0)  +   BX583-IF(AND($B583<BY$14,BY$14-$B583<$C$5),OFFSET(Input!$BA583,0,BY$14-$B583-1),0)\n+IF(AND(BY$14>$B583,$C583>$B583,BY$14-$B583<$C$5),OFFSET(Input!$BA583,0,BY$14-$B583-1),0)*$D583   -    IF(AND(BY$14>$C583,BY$14-$C583<$C$5),OFFSET(Input!$BA583,0,BY$14-$C583-1),0)*$D583","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU583,0)  +   BY583-IF(AND($B583<BZ$14,BZ$14-$B583<$C$5),OFFSET(Input!$BA583,0,BZ$14-$B583-1),0)\n+IF(AND(BZ$14>$B583,$C583>$B583,BZ$14-$B583<$C$5),OFFSET(Input!$BA583,0,BZ$14-$B583-1),0)*$D583   -    IF(AND(BZ$14>$C583,BZ$14-$C583<$C$5),OFFSET(Input!$BA583,0,BZ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV583,0)  +   BZ583-IF(AND($B583<CA$14,CA$14-$B583<$C$5),OFFSET(Input!$BA583,0,CA$14-$B583-1),0)\n+IF(AND(CA$14>$B583,$C583>$B583,CA$14-$B583<$C$5),OFFSET(Input!$BA583,0,CA$14-$B583-1),0)*$D583   -    IF(AND(CA$14>$C583,CA$14-$C583<$C$5),OFFSET(Input!$BA583,0,CA$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW583,0)  +   CA583-IF(AND($B583<CB$14,CB$14-$B583<$C$5),OFFSET(Input!$BA583,0,CB$14-$B583-1),0)\n+IF(AND(CB$14>$B583,$C583>$B583,CB$14-$B583<$C$5),OFFSET(Input!$BA583,0,CB$14-$B583-1),0)*$D583   -    IF(AND(CB$14>$C583,CB$14-$C583<$C$5),OFFSET(Input!$BA583,0,CB$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX583,0)  +   CB583-IF(AND($B583<CC$14,CC$14-$B583<$C$5),OFFSET(Input!$BA583,0,CC$14-$B583-1),0)\n+IF(AND(CC$14>$B583,$C583>$B583,CC$14-$B583<$C$5),OFFSET(Input!$BA583,0,CC$14-$B583-1),0)*$D583   -    IF(AND(CC$14>$C583,CC$14-$C583<$C$5),OFFSET(Input!$BA583,0,CC$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY583,0)  +   CC583-IF(AND($B583<CD$14,CD$14-$B583<$C$5),OFFSET(Input!$BA583,0,CD$14-$B583-1),0)\n+IF(AND(CD$14>$B583,$C583>$B583,CD$14-$B583<$C$5),OFFSET(Input!$BA583,0,CD$14-$B583-1),0)*$D583   -    IF(AND(CD$14>$C583,CD$14-$C583<$C$5),OFFSET(Input!$BA583,0,CD$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ583,0)  +   CD583-IF(AND($B583<CE$14,CE$14-$B583<$C$5),OFFSET(Input!$BA583,0,CE$14-$B583-1),0)\n+IF(AND(CE$14>$B583,$C583>$B583,CE$14-$B583<$C$5),OFFSET(Input!$BA583,0,CE$14-$B583-1),0)*$D583   -    IF(AND(CE$14>$C583,CE$14-$C583<$C$5),OFFSET(Input!$BA583,0,CE$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA583,0)  +   CE583-IF(AND($B583<CF$14,CF$14-$B583<$C$5),OFFSET(Input!$BA583,0,CF$14-$B583-1),0)\n+IF(AND(CF$14>$B583,$C583>$B583,CF$14-$B583<$C$5),OFFSET(Input!$BA583,0,CF$14-$B583-1),0)*$D583   -    IF(AND(CF$14>$C583,CF$14-$C583<$C$5),OFFSET(Input!$BA583,0,CF$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB583,0)  +   CF583-IF(AND($B583<CG$14,CG$14-$B583<$C$5),OFFSET(Input!$BA583,0,CG$14-$B583-1),0)\n+IF(AND(CG$14>$B583,$C583>$B583,CG$14-$B583<$C$5),OFFSET(Input!$BA583,0,CG$14-$B583-1),0)*$D583   -    IF(AND(CG$14>$C583,CG$14-$C583<$C$5),OFFSET(Input!$BA583,0,CG$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC583,0)  +   CG583-IF(AND($B583<CH$14,CH$14-$B583<$C$5),OFFSET(Input!$BA583,0,CH$14-$B583-1),0)\n+IF(AND(CH$14>$B583,$C583>$B583,CH$14-$B583<$C$5),OFFSET(Input!$BA583,0,CH$14-$B583-1),0)*$D583   -    IF(AND(CH$14>$C583,CH$14-$C583<$C$5),OFFSET(Input!$BA583,0,CH$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED583,0)  +   CH583-IF(AND($B583<CI$14,CI$14-$B583<$C$5),OFFSET(Input!$BA583,0,CI$14-$B583-1),0)\n+IF(AND(CI$14>$B583,$C583>$B583,CI$14-$B583<$C$5),OFFSET(Input!$BA583,0,CI$14-$B583-1),0)*$D583   -    IF(AND(CI$14>$C583,CI$14-$C583<$C$5),OFFSET(Input!$BA583,0,CI$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE583,0)  +   CI583-IF(AND($B583<CJ$14,CJ$14-$B583<$C$5),OFFSET(Input!$BA583,0,CJ$14-$B583-1),0)\n+IF(AND(CJ$14>$B583,$C583>$B583,CJ$14-$B583<$C$5),OFFSET(Input!$BA583,0,CJ$14-$B583-1),0)*$D583   -    IF(AND(CJ$14>$C583,CJ$14-$C583<$C$5),OFFSET(Input!$BA583,0,CJ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF583,0)  +   CJ583-IF(AND($B583<CK$14,CK$14-$B583<$C$5),OFFSET(Input!$BA583,0,CK$14-$B583-1),0)\n+IF(AND(CK$14>$B583,$C583>$B583,CK$14-$B583<$C$5),OFFSET(Input!$BA583,0,CK$14-$B583-1),0)*$D583   -    IF(AND(CK$14>$C583,CK$14-$C583<$C$5),OFFSET(Input!$BA583,0,CK$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG583,0)  +   CK583-IF(AND($B583<CL$14,CL$14-$B583<$C$5),OFFSET(Input!$BA583,0,CL$14-$B583-1),0)\n+IF(AND(CL$14>$B583,$C583>$B583,CL$14-$B583<$C$5),OFFSET(Input!$BA583,0,CL$14-$B583-1),0)*$D583   -    IF(AND(CL$14>$C583,CL$14-$C583<$C$5),OFFSET(Input!$BA583,0,CL$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH583,0)  +   CL583-IF(AND($B583<CM$14,CM$14-$B583<$C$5),OFFSET(Input!$BA583,0,CM$14-$B583-1),0)\n+IF(AND(CM$14>$B583,$C583>$B583,CM$14-$B583<$C$5),OFFSET(Input!$BA583,0,CM$14-$B583-1),0)*$D583   -    IF(AND(CM$14>$C583,CM$14-$C583<$C$5),OFFSET(Input!$BA583,0,CM$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI583,0)  +   CM583-IF(AND($B583<CN$14,CN$14-$B583<$C$5),OFFSET(Input!$BA583,0,CN$14-$B583-1),0)\n+IF(AND(CN$14>$B583,$C583>$B583,CN$14-$B583<$C$5),OFFSET(Input!$BA583,0,CN$14-$B583-1),0)*$D583   -    IF(AND(CN$14>$C583,CN$14-$C583<$C$5),OFFSET(Input!$BA583,0,CN$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ583,0)  +   CN583-IF(AND($B583<CO$14,CO$14-$B583<$C$5),OFFSET(Input!$BA583,0,CO$14-$B583-1),0)\n+IF(AND(CO$14>$B583,$C583>$B583,CO$14-$B583<$C$5),OFFSET(Input!$BA583,0,CO$14-$B583-1),0)*$D583   -    IF(AND(CO$14>$C583,CO$14-$C583<$C$5),OFFSET(Input!$BA583,0,CO$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK583,0)  +   CO583-IF(AND($B583<CP$14,CP$14-$B583<$C$5),OFFSET(Input!$BA583,0,CP$14-$B583-1),0)\n+IF(AND(CP$14>$B583,$C583>$B583,CP$14-$B583<$C$5),OFFSET(Input!$BA583,0,CP$14-$B583-1),0)*$D583   -    IF(AND(CP$14>$C583,CP$14-$C583<$C$5),OFFSET(Input!$BA583,0,CP$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL583,0)  +   CP583-IF(AND($B583<CQ$14,CQ$14-$B583<$C$5),OFFSET(Input!$BA583,0,CQ$14-$B583-1),0)\n+IF(AND(CQ$14>$B583,$C583>$B583,CQ$14-$B583<$C$5),OFFSET(Input!$BA583,0,CQ$14-$B583-1),0)*$D583   -    IF(AND(CQ$14>$C583,CQ$14-$C583<$C$5),OFFSET(Input!$BA583,0,CQ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM583,0)  +   CQ583-IF(AND($B583<CR$14,CR$14-$B583<$C$5),OFFSET(Input!$BA583,0,CR$14-$B583-1),0)\n+IF(AND(CR$14>$B583,$C583>$B583,CR$14-$B583<$C$5),OFFSET(Input!$BA583,0,CR$14-$B583-1),0)*$D583   -    IF(AND(CR$14>$C583,CR$14-$C583<$C$5),OFFSET(Input!$BA583,0,CR$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN583,0)  +   CR583-IF(AND($B583<CS$14,CS$14-$B583<$C$5),OFFSET(Input!$BA583,0,CS$14-$B583-1),0)\n+IF(AND(CS$14>$B583,$C583>$B583,CS$14-$B583<$C$5),OFFSET(Input!$BA583,0,CS$14-$B583-1),0)*$D583   -    IF(AND(CS$14>$C583,CS$14-$C583<$C$5),OFFSET(Input!$BA583,0,CS$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO583,0)  +   CS583-IF(AND($B583<CT$14,CT$14-$B583<$C$5),OFFSET(Input!$BA583,0,CT$14-$B583-1),0)\n+IF(AND(CT$14>$B583,$C583>$B583,CT$14-$B583<$C$5),OFFSET(Input!$BA583,0,CT$14-$B583-1),0)*$D583   -    IF(AND(CT$14>$C583,CT$14-$C583<$C$5),OFFSET(Input!$BA583,0,CT$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP583,0)  +   CT583-IF(AND($B583<CU$14,CU$14-$B583<$C$5),OFFSET(Input!$BA583,0,CU$14-$B583-1),0)\n+IF(AND(CU$14>$B583,$C583>$B583,CU$14-$B583<$C$5),OFFSET(Input!$BA583,0,CU$14-$B583-1),0)*$D583   -    IF(AND(CU$14>$C583,CU$14-$C583<$C$5),OFFSET(Input!$BA583,0,CU$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ583,0)  +   CU583-IF(AND($B583<CV$14,CV$14-$B583<$C$5),OFFSET(Input!$BA583,0,CV$14-$B583-1),0)\n+IF(AND(CV$14>$B583,$C583>$B583,CV$14-$B583<$C$5),OFFSET(Input!$BA583,0,CV$14-$B583-1),0)*$D583   -    IF(AND(CV$14>$C583,CV$14-$C583<$C$5),OFFSET(Input!$BA583,0,CV$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER583,0)  +   CV583-IF(AND($B583<CW$14,CW$14-$B583<$C$5),OFFSET(Input!$BA583,0,CW$14-$B583-1),0)\n+IF(AND(CW$14>$B583,$C583>$B583,CW$14-$B583<$C$5),OFFSET(Input!$BA583,0,CW$14-$B583-1),0)*$D583   -    IF(AND(CW$14>$C583,CW$14-$C583<$C$5),OFFSET(Input!$BA583,0,CW$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES583,0)  +   CW583-IF(AND($B583<CX$14,CX$14-$B583<$C$5),OFFSET(Input!$BA583,0,CX$14-$B583-1),0)\n+IF(AND(CX$14>$B583,$C583>$B583,CX$14-$B583<$C$5),OFFSET(Input!$BA583,0,CX$14-$B583-1),0)*$D583   -    IF(AND(CX$14>$C583,CX$14-$C583<$C$5),OFFSET(Input!$BA583,0,CX$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET583,0)  +   CX583-IF(AND($B583<CY$14,CY$14-$B583<$C$5),OFFSET(Input!$BA583,0,CY$14-$B583-1),0)\n+IF(AND(CY$14>$B583,$C583>$B583,CY$14-$B583<$C$5),OFFSET(Input!$BA583,0,CY$14-$B583-1),0)*$D583   -    IF(AND(CY$14>$C583,CY$14-$C583<$C$5),OFFSET(Input!$BA583,0,CY$14-$C583-1),0)*$D583","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU583,0)  +   CY583-IF(AND($B583<CZ$14,CZ$14-$B583<$C$5),OFFSET(Input!$BA583,0,CZ$14-$B583-1),0)\n+IF(AND(CZ$14>$B583,$C583>$B583,CZ$14-$B583<$C$5),OFFSET(Input!$BA583,0,CZ$14-$B583-1),0)*$D583   -    IF(AND(CZ$14>$C583,CZ$14-$C583<$C$5),OFFSET(Input!$BA583,0,CZ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV583,0)  +   CZ583-IF(AND($B583<DA$14,DA$14-$B583<$C$5),OFFSET(Input!$BA583,0,DA$14-$B583-1),0)\n+IF(AND(DA$14>$B583,$C583>$B583,DA$14-$B583<$C$5),OFFSET(Input!$BA583,0,DA$14-$B583-1),0)*$D583   -    IF(AND(DA$14>$C583,DA$14-$C583<$C$5),OFFSET(Input!$BA583,0,DA$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW583,0)  +   DA583-IF(AND($B583<DB$14,DB$14-$B583<$C$5),OFFSET(Input!$BA583,0,DB$14-$B583-1),0)\n+IF(AND(DB$14>$B583,$C583>$B583,DB$14-$B583<$C$5),OFFSET(Input!$BA583,0,DB$14-$B583-1),0)*$D583   -    IF(AND(DB$14>$C583,DB$14-$C583<$C$5),OFFSET(Input!$BA583,0,DB$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX583,0)  +   DB583-IF(AND($B583<DC$14,DC$14-$B583<$C$5),OFFSET(Input!$BA583,0,DC$14-$B583-1),0)\n+IF(AND(DC$14>$B583,$C583>$B583,DC$14-$B583<$C$5),OFFSET(Input!$BA583,0,DC$14-$B583-1),0)*$D583   -    IF(AND(DC$14>$C583,DC$14-$C583<$C$5),OFFSET(Input!$BA583,0,DC$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY583,0)  +   DC583-IF(AND($B583<DD$14,DD$14-$B583<$C$5),OFFSET(Input!$BA583,0,DD$14-$B583-1),0)\n+IF(AND(DD$14>$B583,$C583>$B583,DD$14-$B583<$C$5),OFFSET(Input!$BA583,0,DD$14-$B583-1),0)*$D583   -    IF(AND(DD$14>$C583,DD$14-$C583<$C$5),OFFSET(Input!$BA583,0,DD$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ583,0)  +   DD583-IF(AND($B583<DE$14,DE$14-$B583<$C$5),OFFSET(Input!$BA583,0,DE$14-$B583-1),0)\n+IF(AND(DE$14>$B583,$C583>$B583,DE$14-$B583<$C$5),OFFSET(Input!$BA583,0,DE$14-$B583-1),0)*$D583   -    IF(AND(DE$14>$C583,DE$14-$C583<$C$5),OFFSET(Input!$BA583,0,DE$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA583,0)  +   DE583-IF(AND($B583<DF$14,DF$14-$B583<$C$5),OFFSET(Input!$BA583,0,DF$14-$B583-1),0)\n+IF(AND(DF$14>$B583,$C583>$B583,DF$14-$B583<$C$5),OFFSET(Input!$BA583,0,DF$14-$B583-1),0)*$D583   -    IF(AND(DF$14>$C583,DF$14-$C583<$C$5),OFFSET(Input!$BA583,0,DF$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB583,0)  +   DF583-IF(AND($B583<DG$14,DG$14-$B583<$C$5),OFFSET(Input!$BA583,0,DG$14-$B583-1),0)\n+IF(AND(DG$14>$B583,$C583>$B583,DG$14-$B583<$C$5),OFFSET(Input!$BA583,0,DG$14-$B583-1),0)*$D583   -    IF(AND(DG$14>$C583,DG$14-$C583<$C$5),OFFSET(Input!$BA583,0,DG$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC583,0)  +   DG583-IF(AND($B583<DH$14,DH$14-$B583<$C$5),OFFSET(Input!$BA583,0,DH$14-$B583-1),0)\n+IF(AND(DH$14>$B583,$C583>$B583,DH$14-$B583<$C$5),OFFSET(Input!$BA583,0,DH$14-$B583-1),0)*$D583   -    IF(AND(DH$14>$C583,DH$14-$C583<$C$5),OFFSET(Input!$BA583,0,DH$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD583,0)  +   DH583-IF(AND($B583<DI$14,DI$14-$B583<$C$5),OFFSET(Input!$BA583,0,DI$14-$B583-1),0)\n+IF(AND(DI$14>$B583,$C583>$B583,DI$14-$B583<$C$5),OFFSET(Input!$BA583,0,DI$14-$B583-1),0)*$D583   -    IF(AND(DI$14>$C583,DI$14-$C583<$C$5),OFFSET(Input!$BA583,0,DI$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE583,0)  +   DI583-IF(AND($B583<DJ$14,DJ$14-$B583<$C$5),OFFSET(Input!$BA583,0,DJ$14-$B583-1),0)\n+IF(AND(DJ$14>$B583,$C583>$B583,DJ$14-$B583<$C$5),OFFSET(Input!$BA583,0,DJ$14-$B583-1),0)*$D583   -    IF(AND(DJ$14>$C583,DJ$14-$C583<$C$5),OFFSET(Input!$BA583,0,DJ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF583,0)  +   DJ583-IF(AND($B583<DK$14,DK$14-$B583<$C$5),OFFSET(Input!$BA583,0,DK$14-$B583-1),0)\n+IF(AND(DK$14>$B583,$C583>$B583,DK$14-$B583<$C$5),OFFSET(Input!$BA583,0,DK$14-$B583-1),0)*$D583   -    IF(AND(DK$14>$C583,DK$14-$C583<$C$5),OFFSET(Input!$BA583,0,DK$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG583,0)  +   DK583-IF(AND($B583<DL$14,DL$14-$B583<$C$5),OFFSET(Input!$BA583,0,DL$14-$B583-1),0)\n+IF(AND(DL$14>$B583,$C583>$B583,DL$14-$B583<$C$5),OFFSET(Input!$BA583,0,DL$14-$B583-1),0)*$D583   -    IF(AND(DL$14>$C583,DL$14-$C583<$C$5),OFFSET(Input!$BA583,0,DL$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH583,0)  +   DL583-IF(AND($B583<DM$14,DM$14-$B583<$C$5),OFFSET(Input!$BA583,0,DM$14-$B583-1),0)\n+IF(AND(DM$14>$B583,$C583>$B583,DM$14-$B583<$C$5),OFFSET(Input!$BA583,0,DM$14-$B583-1),0)*$D583   -    IF(AND(DM$14>$C583,DM$14-$C583<$C$5),OFFSET(Input!$BA583,0,DM$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI583,0)  +   DM583-IF(AND($B583<DN$14,DN$14-$B583<$C$5),OFFSET(Input!$BA583,0,DN$14-$B583-1),0)\n+IF(AND(DN$14>$B583,$C583>$B583,DN$14-$B583<$C$5),OFFSET(Input!$BA583,0,DN$14-$B583-1),0)*$D583   -    IF(AND(DN$14>$C583,DN$14-$C583<$C$5),OFFSET(Input!$BA583,0,DN$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ583,0)  +   DN583-IF(AND($B583<DO$14,DO$14-$B583<$C$5),OFFSET(Input!$BA583,0,DO$14-$B583-1),0)\n+IF(AND(DO$14>$B583,$C583>$B583,DO$14-$B583<$C$5),OFFSET(Input!$BA583,0,DO$14-$B583-1),0)*$D583   -    IF(AND(DO$14>$C583,DO$14-$C583<$C$5),OFFSET(Input!$BA583,0,DO$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK583,0)  +   DO583-IF(AND($B583<DP$14,DP$14-$B583<$C$5),OFFSET(Input!$BA583,0,DP$14-$B583-1),0)\n+IF(AND(DP$14>$B583,$C583>$B583,DP$14-$B583<$C$5),OFFSET(Input!$BA583,0,DP$14-$B583-1),0)*$D583   -    IF(AND(DP$14>$C583,DP$14-$C583<$C$5),OFFSET(Input!$BA583,0,DP$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL583,0)  +   DP583-IF(AND($B583<DQ$14,DQ$14-$B583<$C$5),OFFSET(Input!$BA583,0,DQ$14-$B583-1),0)\n+IF(AND(DQ$14>$B583,$C583>$B583,DQ$14-$B583<$C$5),OFFSET(Input!$BA583,0,DQ$14-$B583-1),0)*$D583   -    IF(AND(DQ$14>$C583,DQ$14-$C583<$C$5),OFFSET(Input!$BA583,0,DQ$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM583,0)  +   DQ583-IF(AND($B583<DR$14,DR$14-$B583<$C$5),OFFSET(Input!$BA583,0,DR$14-$B583-1),0)\n+IF(AND(DR$14>$B583,$C583>$B583,DR$14-$B583<$C$5),OFFSET(Input!$BA583,0,DR$14-$B583-1),0)*$D583   -    IF(AND(DR$14>$C583,DR$14-$C583<$C$5),OFFSET(Input!$BA583,0,DR$14-$C583-1),0)*$D583","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN583,0)  +   DR583-IF(AND($B583<DS$14,DS$14-$B583<$C$5),OFFSET(Input!$BA583,0,DS$14-$B583-1),0)\n+IF(AND(DS$14>$B583,$C583>$B583,DS$14-$B583<$C$5),OFFSET(Input!$BA583,0,DS$14-$B583-1),0)*$D583   -    IF(AND(DS$14>$C583,DS$14-$C583<$C$5),OFFSET(Input!$BA583,0,DS$14-$C583-1),0)*$D583","v":0}]
[{"$f":"Calcs!A610","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E610),1,Calcs!E610)*Periods,0)","v":0},{"$f":"ROUND(MAX(B610,Input!Z610*Periods),0)","v":0},{"$f":"IF(Calcs!DY610>Calcs!DZ610,IF(Input!R610<>0,Input!AC610/Input!R610,0),IF(Input!V610<>0,Input!AE610/Input!V610,0))","v":0},null,{"$f":"Input!BA610","v":0},{"$f":"IF(G$14<=$C$5,Input!BB610,0)  +   F610-IF(AND($B610<G$14,G$14-$B610<$C$5),OFFSET(Input!$BA610,0,G$14-$B610-1),0)\n+IF(AND(G$14>$B610,$C610>$B610,G$14-$B610<$C$5),OFFSET(Input!$BA610,0,G$14-$B610-1),0)*$D610   -    IF(AND(G$14>$C610,G$14-$C610<$C$5),OFFSET(Input!$BA610,0,G$14-$C610-1),0)*$D610","v":0},{"$f":"IF(H$14<=$C$5,Input!BC610,0)  +   G610-IF(AND($B610<H$14,H$14-$B610<$C$5),OFFSET(Input!$BA610,0,H$14-$B610-1),0)\n+IF(AND(H$14>$B610,$C610>$B610,H$14-$B610<$C$5),OFFSET(Input!$BA610,0,H$14-$B610-1),0)*$D610   -    IF(AND(H$14>$C610,H$14-$C610<$C$5),OFFSET(Input!$BA610,0,H$14-$C610-1),0)*$D610","v":0},{"$f":"IF(I$14<=$C$5,Input!BD610,0)  +   H610-IF(AND($B610<I$14,I$14-$B610<$C$5),OFFSET(Input!$BA610,0,I$14-$B610-1),0)\n+IF(AND(I$14>$B610,$C610>$B610,I$14-$B610<$C$5),OFFSET(Input!$BA610,0,I$14-$B610-1),0)*$D610   -    IF(AND(I$14>$C610,I$14-$C610<$C$5),OFFSET(Input!$BA610,0,I$14-$C610-1),0)*$D610","v":0},{"$f":"IF(J$14<=$C$5,Input!BE610,0)  +   I610-IF(AND($B610<J$14,J$14-$B610<$C$5),OFFSET(Input!$BA610,0,J$14-$B610-1),0)\n+IF(AND(J$14>$B610,$C610>$B610,J$14-$B610<$C$5),OFFSET(Input!$BA610,0,J$14-$B610-1),0)*$D610   -    IF(AND(J$14>$C610,J$14-$C610<$C$5),OFFSET(Input!$BA610,0,J$14-$C610-1),0)*$D610","v":0},{"$f":"IF(K$14<=$C$5,Input!BF610,0)  +   J610-IF(AND($B610<K$14,K$14-$B610<$C$5),OFFSET(Input!$BA610,0,K$14-$B610-1),0)\n+IF(AND(K$14>$B610,$C610>$B610,K$14-$B610<$C$5),OFFSET(Input!$BA610,0,K$14-$B610-1),0)*$D610   -    IF(AND(K$14>$C610,K$14-$C610<$C$5),OFFSET(Input!$BA610,0,K$14-$C610-1),0)*$D610","v":0},{"$f":"IF(L$14<=$C$5,Input!BG610,0)  +   K610-IF(AND($B610<L$14,L$14-$B610<$C$5),OFFSET(Input!$BA610,0,L$14-$B610-1),0)\n+IF(AND(L$14>$B610,$C610>$B610,L$14-$B610<$C$5),OFFSET(Input!$BA610,0,L$14-$B610-1),0)*$D610   -    IF(AND(L$14>$C610,L$14-$C610<$C$5),OFFSET(Input!$BA610,0,L$14-$C610-1),0)*$D610","v":0},{"$f":"IF(M$14<=$C$5,Input!BH610,0)  +   L610-IF(AND($B610<M$14,M$14-$B610<$C$5),OFFSET(Input!$BA610,0,M$14-$B610-1),0)\n+IF(AND(M$14>$B610,$C610>$B610,M$14-$B610<$C$5),OFFSET(Input!$BA610,0,M$14-$B610-1),0)*$D610   -    IF(AND(M$14>$C610,M$14-$C610<$C$5),OFFSET(Input!$BA610,0,M$14-$C610-1),0)*$D610","v":0},{"$f":"IF(N$14<=$C$5,Input!BI610,0)  +   M610-IF(AND($B610<N$14,N$14-$B610<$C$5),OFFSET(Input!$BA610,0,N$14-$B610-1),0)\n+IF(AND(N$14>$B610,$C610>$B610,N$14-$B610<$C$5),OFFSET(Input!$BA610,0,N$14-$B610-1),0)*$D610   -    IF(AND(N$14>$C610,N$14-$C610<$C$5),OFFSET(Input!$BA610,0,N$14-$C610-1),0)*$D610","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ610,0)  +   N610-IF(AND($B610<O$14,O$14-$B610<$C$5),OFFSET(Input!$BA610,0,O$14-$B610-1),0)\n+IF(AND(O$14>$B610,$C610>$B610,O$14-$B610<$C$5),OFFSET(Input!$BA610,0,O$14-$B610-1),0)*$D610   -    IF(AND(O$14>$C610,O$14-$C610<$C$5),OFFSET(Input!$BA610,0,O$14-$C610-1),0)*$D610","v":0},{"$f":"IF(P$14<=$C$5,Input!BK610,0)  +   O610-IF(AND($B610<P$14,P$14-$B610<$C$5),OFFSET(Input!$BA610,0,P$14-$B610-1),0)\n+IF(AND(P$14>$B610,$C610>$B610,P$14-$B610<$C$5),OFFSET(Input!$BA610,0,P$14-$B610-1),0)*$D610   -    IF(AND(P$14>$C610,P$14-$C610<$C$5),OFFSET(Input!$BA610,0,P$14-$C610-1),0)*$D610","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL610,0)  +   P610-IF(AND($B610<Q$14,Q$14-$B610<$C$5),OFFSET(Input!$BA610,0,Q$14-$B610-1),0)\n+IF(AND(Q$14>$B610,$C610>$B610,Q$14-$B610<$C$5),OFFSET(Input!$BA610,0,Q$14-$B610-1),0)*$D610   -    IF(AND(Q$14>$C610,Q$14-$C610<$C$5),OFFSET(Input!$BA610,0,Q$14-$C610-1),0)*$D610","v":0},{"$f":"IF(R$14<=$C$5,Input!BM610,0)  +   Q610-IF(AND($B610<R$14,R$14-$B610<$C$5),OFFSET(Input!$BA610,0,R$14-$B610-1),0)\n+IF(AND(R$14>$B610,$C610>$B610,R$14-$B610<$C$5),OFFSET(Input!$BA610,0,R$14-$B610-1),0)*$D610   -    IF(AND(R$14>$C610,R$14-$C610<$C$5),OFFSET(Input!$BA610,0,R$14-$C610-1),0)*$D610","v":0},{"$f":"IF(S$14<=$C$5,Input!BN610,0)  +   R610-IF(AND($B610<S$14,S$14-$B610<$C$5),OFFSET(Input!$BA610,0,S$14-$B610-1),0)\n+IF(AND(S$14>$B610,$C610>$B610,S$14-$B610<$C$5),OFFSET(Input!$BA610,0,S$14-$B610-1),0)*$D610   -    IF(AND(S$14>$C610,S$14-$C610<$C$5),OFFSET(Input!$BA610,0,S$14-$C610-1),0)*$D610","v":0},{"$f":"IF(T$14<=$C$5,Input!BO610,0)  +   S610-IF(AND($B610<T$14,T$14-$B610<$C$5),OFFSET(Input!$BA610,0,T$14-$B610-1),0)\n+IF(AND(T$14>$B610,$C610>$B610,T$14-$B610<$C$5),OFFSET(Input!$BA610,0,T$14-$B610-1),0)*$D610   -    IF(AND(T$14>$C610,T$14-$C610<$C$5),OFFSET(Input!$BA610,0,T$14-$C610-1),0)*$D610","v":0},{"$f":"IF(U$14<=$C$5,Input!BP610,0)  +   T610-IF(AND($B610<U$14,U$14-$B610<$C$5),OFFSET(Input!$BA610,0,U$14-$B610-1),0)\n+IF(AND(U$14>$B610,$C610>$B610,U$14-$B610<$C$5),OFFSET(Input!$BA610,0,U$14-$B610-1),0)*$D610   -    IF(AND(U$14>$C610,U$14-$C610<$C$5),OFFSET(Input!$BA610,0,U$14-$C610-1),0)*$D610","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ610,0)  +   U610-IF(AND($B610<V$14,V$14-$B610<$C$5),OFFSET(Input!$BA610,0,V$14-$B610-1),0)\n+IF(AND(V$14>$B610,$C610>$B610,V$14-$B610<$C$5),OFFSET(Input!$BA610,0,V$14-$B610-1),0)*$D610   -    IF(AND(V$14>$C610,V$14-$C610<$C$5),OFFSET(Input!$BA610,0,V$14-$C610-1),0)*$D610","v":0},{"$f":"IF(W$14<=$C$5,Input!BR610,0)  +   V610-IF(AND($B610<W$14,W$14-$B610<$C$5),OFFSET(Input!$BA610,0,W$14-$B610-1),0)\n+IF(AND(W$14>$B610,$C610>$B610,W$14-$B610<$C$5),OFFSET(Input!$BA610,0,W$14-$B610-1),0)*$D610   -    IF(AND(W$14>$C610,W$14-$C610<$C$5),OFFSET(Input!$BA610,0,W$14-$C610-1),0)*$D610","v":0},{"$f":"IF(X$14<=$C$5,Input!BS610,0)  +   W610-IF(AND($B610<X$14,X$14-$B610<$C$5),OFFSET(Input!$BA610,0,X$14-$B610-1),0)\n+IF(AND(X$14>$B610,$C610>$B610,X$14-$B610<$C$5),OFFSET(Input!$BA610,0,X$14-$B610-1),0)*$D610   -    IF(AND(X$14>$C610,X$14-$C610<$C$5),OFFSET(Input!$BA610,0,X$14-$C610-1),0)*$D610","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT610,0)  +   X610-IF(AND($B610<Y$14,Y$14-$B610<$C$5),OFFSET(Input!$BA610,0,Y$14-$B610-1),0)\n+IF(AND(Y$14>$B610,$C610>$B610,Y$14-$B610<$C$5),OFFSET(Input!$BA610,0,Y$14-$B610-1),0)*$D610   -    IF(AND(Y$14>$C610,Y$14-$C610<$C$5),OFFSET(Input!$BA610,0,Y$14-$C610-1),0)*$D610","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU610,0)  +   Y610-IF(AND($B610<Z$14,Z$14-$B610<$C$5),OFFSET(Input!$BA610,0,Z$14-$B610-1),0)\n+IF(AND(Z$14>$B610,$C610>$B610,Z$14-$B610<$C$5),OFFSET(Input!$BA610,0,Z$14-$B610-1),0)*$D610   -    IF(AND(Z$14>$C610,Z$14-$C610<$C$5),OFFSET(Input!$BA610,0,Z$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV610,0)  +   Z610-IF(AND($B610<AA$14,AA$14-$B610<$C$5),OFFSET(Input!$BA610,0,AA$14-$B610-1),0)\n+IF(AND(AA$14>$B610,$C610>$B610,AA$14-$B610<$C$5),OFFSET(Input!$BA610,0,AA$14-$B610-1),0)*$D610   -    IF(AND(AA$14>$C610,AA$14-$C610<$C$5),OFFSET(Input!$BA610,0,AA$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW610,0)  +   AA610-IF(AND($B610<AB$14,AB$14-$B610<$C$5),OFFSET(Input!$BA610,0,AB$14-$B610-1),0)\n+IF(AND(AB$14>$B610,$C610>$B610,AB$14-$B610<$C$5),OFFSET(Input!$BA610,0,AB$14-$B610-1),0)*$D610   -    IF(AND(AB$14>$C610,AB$14-$C610<$C$5),OFFSET(Input!$BA610,0,AB$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX610,0)  +   AB610-IF(AND($B610<AC$14,AC$14-$B610<$C$5),OFFSET(Input!$BA610,0,AC$14-$B610-1),0)\n+IF(AND(AC$14>$B610,$C610>$B610,AC$14-$B610<$C$5),OFFSET(Input!$BA610,0,AC$14-$B610-1),0)*$D610   -    IF(AND(AC$14>$C610,AC$14-$C610<$C$5),OFFSET(Input!$BA610,0,AC$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY610,0)  +   AC610-IF(AND($B610<AD$14,AD$14-$B610<$C$5),OFFSET(Input!$BA610,0,AD$14-$B610-1),0)\n+IF(AND(AD$14>$B610,$C610>$B610,AD$14-$B610<$C$5),OFFSET(Input!$BA610,0,AD$14-$B610-1),0)*$D610   -    IF(AND(AD$14>$C610,AD$14-$C610<$C$5),OFFSET(Input!$BA610,0,AD$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ610,0)  +   AD610-IF(AND($B610<AE$14,AE$14-$B610<$C$5),OFFSET(Input!$BA610,0,AE$14-$B610-1),0)\n+IF(AND(AE$14>$B610,$C610>$B610,AE$14-$B610<$C$5),OFFSET(Input!$BA610,0,AE$14-$B610-1),0)*$D610   -    IF(AND(AE$14>$C610,AE$14-$C610<$C$5),OFFSET(Input!$BA610,0,AE$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA610,0)  +   AE610-IF(AND($B610<AF$14,AF$14-$B610<$C$5),OFFSET(Input!$BA610,0,AF$14-$B610-1),0)\n+IF(AND(AF$14>$B610,$C610>$B610,AF$14-$B610<$C$5),OFFSET(Input!$BA610,0,AF$14-$B610-1),0)*$D610   -    IF(AND(AF$14>$C610,AF$14-$C610<$C$5),OFFSET(Input!$BA610,0,AF$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB610,0)  +   AF610-IF(AND($B610<AG$14,AG$14-$B610<$C$5),OFFSET(Input!$BA610,0,AG$14-$B610-1),0)\n+IF(AND(AG$14>$B610,$C610>$B610,AG$14-$B610<$C$5),OFFSET(Input!$BA610,0,AG$14-$B610-1),0)*$D610   -    IF(AND(AG$14>$C610,AG$14-$C610<$C$5),OFFSET(Input!$BA610,0,AG$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC610,0)  +   AG610-IF(AND($B610<AH$14,AH$14-$B610<$C$5),OFFSET(Input!$BA610,0,AH$14-$B610-1),0)\n+IF(AND(AH$14>$B610,$C610>$B610,AH$14-$B610<$C$5),OFFSET(Input!$BA610,0,AH$14-$B610-1),0)*$D610   -    IF(AND(AH$14>$C610,AH$14-$C610<$C$5),OFFSET(Input!$BA610,0,AH$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD610,0)  +   AH610-IF(AND($B610<AI$14,AI$14-$B610<$C$5),OFFSET(Input!$BA610,0,AI$14-$B610-1),0)\n+IF(AND(AI$14>$B610,$C610>$B610,AI$14-$B610<$C$5),OFFSET(Input!$BA610,0,AI$14-$B610-1),0)*$D610   -    IF(AND(AI$14>$C610,AI$14-$C610<$C$5),OFFSET(Input!$BA610,0,AI$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE610,0)  +   AI610-IF(AND($B610<AJ$14,AJ$14-$B610<$C$5),OFFSET(Input!$BA610,0,AJ$14-$B610-1),0)\n+IF(AND(AJ$14>$B610,$C610>$B610,AJ$14-$B610<$C$5),OFFSET(Input!$BA610,0,AJ$14-$B610-1),0)*$D610   -    IF(AND(AJ$14>$C610,AJ$14-$C610<$C$5),OFFSET(Input!$BA610,0,AJ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF610,0)  +   AJ610-IF(AND($B610<AK$14,AK$14-$B610<$C$5),OFFSET(Input!$BA610,0,AK$14-$B610-1),0)\n+IF(AND(AK$14>$B610,$C610>$B610,AK$14-$B610<$C$5),OFFSET(Input!$BA610,0,AK$14-$B610-1),0)*$D610   -    IF(AND(AK$14>$C610,AK$14-$C610<$C$5),OFFSET(Input!$BA610,0,AK$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG610,0)  +   AK610-IF(AND($B610<AL$14,AL$14-$B610<$C$5),OFFSET(Input!$BA610,0,AL$14-$B610-1),0)\n+IF(AND(AL$14>$B610,$C610>$B610,AL$14-$B610<$C$5),OFFSET(Input!$BA610,0,AL$14-$B610-1),0)*$D610   -    IF(AND(AL$14>$C610,AL$14-$C610<$C$5),OFFSET(Input!$BA610,0,AL$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH610,0)  +   AL610-IF(AND($B610<AM$14,AM$14-$B610<$C$5),OFFSET(Input!$BA610,0,AM$14-$B610-1),0)\n+IF(AND(AM$14>$B610,$C610>$B610,AM$14-$B610<$C$5),OFFSET(Input!$BA610,0,AM$14-$B610-1),0)*$D610   -    IF(AND(AM$14>$C610,AM$14-$C610<$C$5),OFFSET(Input!$BA610,0,AM$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI610,0)  +   AM610-IF(AND($B610<AN$14,AN$14-$B610<$C$5),OFFSET(Input!$BA610,0,AN$14-$B610-1),0)\n+IF(AND(AN$14>$B610,$C610>$B610,AN$14-$B610<$C$5),OFFSET(Input!$BA610,0,AN$14-$B610-1),0)*$D610   -    IF(AND(AN$14>$C610,AN$14-$C610<$C$5),OFFSET(Input!$BA610,0,AN$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ610,0)  +   AN610-IF(AND($B610<AO$14,AO$14-$B610<$C$5),OFFSET(Input!$BA610,0,AO$14-$B610-1),0)\n+IF(AND(AO$14>$B610,$C610>$B610,AO$14-$B610<$C$5),OFFSET(Input!$BA610,0,AO$14-$B610-1),0)*$D610   -    IF(AND(AO$14>$C610,AO$14-$C610<$C$5),OFFSET(Input!$BA610,0,AO$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK610,0)  +   AO610-IF(AND($B610<AP$14,AP$14-$B610<$C$5),OFFSET(Input!$BA610,0,AP$14-$B610-1),0)\n+IF(AND(AP$14>$B610,$C610>$B610,AP$14-$B610<$C$5),OFFSET(Input!$BA610,0,AP$14-$B610-1),0)*$D610   -    IF(AND(AP$14>$C610,AP$14-$C610<$C$5),OFFSET(Input!$BA610,0,AP$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL610,0)  +   AP610-IF(AND($B610<AQ$14,AQ$14-$B610<$C$5),OFFSET(Input!$BA610,0,AQ$14-$B610-1),0)\n+IF(AND(AQ$14>$B610,$C610>$B610,AQ$14-$B610<$C$5),OFFSET(Input!$BA610,0,AQ$14-$B610-1),0)*$D610   -    IF(AND(AQ$14>$C610,AQ$14-$C610<$C$5),OFFSET(Input!$BA610,0,AQ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM610,0)  +   AQ610-IF(AND($B610<AR$14,AR$14-$B610<$C$5),OFFSET(Input!$BA610,0,AR$14-$B610-1),0)\n+IF(AND(AR$14>$B610,$C610>$B610,AR$14-$B610<$C$5),OFFSET(Input!$BA610,0,AR$14-$B610-1),0)*$D610   -    IF(AND(AR$14>$C610,AR$14-$C610<$C$5),OFFSET(Input!$BA610,0,AR$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN610,0)  +   AR610-IF(AND($B610<AS$14,AS$14-$B610<$C$5),OFFSET(Input!$BA610,0,AS$14-$B610-1),0)\n+IF(AND(AS$14>$B610,$C610>$B610,AS$14-$B610<$C$5),OFFSET(Input!$BA610,0,AS$14-$B610-1),0)*$D610   -    IF(AND(AS$14>$C610,AS$14-$C610<$C$5),OFFSET(Input!$BA610,0,AS$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO610,0)  +   AS610-IF(AND($B610<AT$14,AT$14-$B610<$C$5),OFFSET(Input!$BA610,0,AT$14-$B610-1),0)\n+IF(AND(AT$14>$B610,$C610>$B610,AT$14-$B610<$C$5),OFFSET(Input!$BA610,0,AT$14-$B610-1),0)*$D610   -    IF(AND(AT$14>$C610,AT$14-$C610<$C$5),OFFSET(Input!$BA610,0,AT$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP610,0)  +   AT610-IF(AND($B610<AU$14,AU$14-$B610<$C$5),OFFSET(Input!$BA610,0,AU$14-$B610-1),0)\n+IF(AND(AU$14>$B610,$C610>$B610,AU$14-$B610<$C$5),OFFSET(Input!$BA610,0,AU$14-$B610-1),0)*$D610   -    IF(AND(AU$14>$C610,AU$14-$C610<$C$5),OFFSET(Input!$BA610,0,AU$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ610,0)  +   AU610-IF(AND($B610<AV$14,AV$14-$B610<$C$5),OFFSET(Input!$BA610,0,AV$14-$B610-1),0)\n+IF(AND(AV$14>$B610,$C610>$B610,AV$14-$B610<$C$5),OFFSET(Input!$BA610,0,AV$14-$B610-1),0)*$D610   -    IF(AND(AV$14>$C610,AV$14-$C610<$C$5),OFFSET(Input!$BA610,0,AV$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR610,0)  +   AV610-IF(AND($B610<AW$14,AW$14-$B610<$C$5),OFFSET(Input!$BA610,0,AW$14-$B610-1),0)\n+IF(AND(AW$14>$B610,$C610>$B610,AW$14-$B610<$C$5),OFFSET(Input!$BA610,0,AW$14-$B610-1),0)*$D610   -    IF(AND(AW$14>$C610,AW$14-$C610<$C$5),OFFSET(Input!$BA610,0,AW$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS610,0)  +   AW610-IF(AND($B610<AX$14,AX$14-$B610<$C$5),OFFSET(Input!$BA610,0,AX$14-$B610-1),0)\n+IF(AND(AX$14>$B610,$C610>$B610,AX$14-$B610<$C$5),OFFSET(Input!$BA610,0,AX$14-$B610-1),0)*$D610   -    IF(AND(AX$14>$C610,AX$14-$C610<$C$5),OFFSET(Input!$BA610,0,AX$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT610,0)  +   AX610-IF(AND($B610<AY$14,AY$14-$B610<$C$5),OFFSET(Input!$BA610,0,AY$14-$B610-1),0)\n+IF(AND(AY$14>$B610,$C610>$B610,AY$14-$B610<$C$5),OFFSET(Input!$BA610,0,AY$14-$B610-1),0)*$D610   -    IF(AND(AY$14>$C610,AY$14-$C610<$C$5),OFFSET(Input!$BA610,0,AY$14-$C610-1),0)*$D610","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU610,0)  +   AY610-IF(AND($B610<AZ$14,AZ$14-$B610<$C$5),OFFSET(Input!$BA610,0,AZ$14-$B610-1),0)\n+IF(AND(AZ$14>$B610,$C610>$B610,AZ$14-$B610<$C$5),OFFSET(Input!$BA610,0,AZ$14-$B610-1),0)*$D610   -    IF(AND(AZ$14>$C610,AZ$14-$C610<$C$5),OFFSET(Input!$BA610,0,AZ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV610,0)  +   AZ610-IF(AND($B610<BA$14,BA$14-$B610<$C$5),OFFSET(Input!$BA610,0,BA$14-$B610-1),0)\n+IF(AND(BA$14>$B610,$C610>$B610,BA$14-$B610<$C$5),OFFSET(Input!$BA610,0,BA$14-$B610-1),0)*$D610   -    IF(AND(BA$14>$C610,BA$14-$C610<$C$5),OFFSET(Input!$BA610,0,BA$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW610,0)  +   BA610-IF(AND($B610<BB$14,BB$14-$B610<$C$5),OFFSET(Input!$BA610,0,BB$14-$B610-1),0)\n+IF(AND(BB$14>$B610,$C610>$B610,BB$14-$B610<$C$5),OFFSET(Input!$BA610,0,BB$14-$B610-1),0)*$D610   -    IF(AND(BB$14>$C610,BB$14-$C610<$C$5),OFFSET(Input!$BA610,0,BB$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX610,0)  +   BB610-IF(AND($B610<BC$14,BC$14-$B610<$C$5),OFFSET(Input!$BA610,0,BC$14-$B610-1),0)\n+IF(AND(BC$14>$B610,$C610>$B610,BC$14-$B610<$C$5),OFFSET(Input!$BA610,0,BC$14-$B610-1),0)*$D610   -    IF(AND(BC$14>$C610,BC$14-$C610<$C$5),OFFSET(Input!$BA610,0,BC$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY610,0)  +   BC610-IF(AND($B610<BD$14,BD$14-$B610<$C$5),OFFSET(Input!$BA610,0,BD$14-$B610-1),0)\n+IF(AND(BD$14>$B610,$C610>$B610,BD$14-$B610<$C$5),OFFSET(Input!$BA610,0,BD$14-$B610-1),0)*$D610   -    IF(AND(BD$14>$C610,BD$14-$C610<$C$5),OFFSET(Input!$BA610,0,BD$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ610,0)  +   BD610-IF(AND($B610<BE$14,BE$14-$B610<$C$5),OFFSET(Input!$BA610,0,BE$14-$B610-1),0)\n+IF(AND(BE$14>$B610,$C610>$B610,BE$14-$B610<$C$5),OFFSET(Input!$BA610,0,BE$14-$B610-1),0)*$D610   -    IF(AND(BE$14>$C610,BE$14-$C610<$C$5),OFFSET(Input!$BA610,0,BE$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA610,0)  +   BE610-IF(AND($B610<BF$14,BF$14-$B610<$C$5),OFFSET(Input!$BA610,0,BF$14-$B610-1),0)\n+IF(AND(BF$14>$B610,$C610>$B610,BF$14-$B610<$C$5),OFFSET(Input!$BA610,0,BF$14-$B610-1),0)*$D610   -    IF(AND(BF$14>$C610,BF$14-$C610<$C$5),OFFSET(Input!$BA610,0,BF$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB610,0)  +   BF610-IF(AND($B610<BG$14,BG$14-$B610<$C$5),OFFSET(Input!$BA610,0,BG$14-$B610-1),0)\n+IF(AND(BG$14>$B610,$C610>$B610,BG$14-$B610<$C$5),OFFSET(Input!$BA610,0,BG$14-$B610-1),0)*$D610   -    IF(AND(BG$14>$C610,BG$14-$C610<$C$5),OFFSET(Input!$BA610,0,BG$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC610,0)  +   BG610-IF(AND($B610<BH$14,BH$14-$B610<$C$5),OFFSET(Input!$BA610,0,BH$14-$B610-1),0)\n+IF(AND(BH$14>$B610,$C610>$B610,BH$14-$B610<$C$5),OFFSET(Input!$BA610,0,BH$14-$B610-1),0)*$D610   -    IF(AND(BH$14>$C610,BH$14-$C610<$C$5),OFFSET(Input!$BA610,0,BH$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD610,0)  +   BH610-IF(AND($B610<BI$14,BI$14-$B610<$C$5),OFFSET(Input!$BA610,0,BI$14-$B610-1),0)\n+IF(AND(BI$14>$B610,$C610>$B610,BI$14-$B610<$C$5),OFFSET(Input!$BA610,0,BI$14-$B610-1),0)*$D610   -    IF(AND(BI$14>$C610,BI$14-$C610<$C$5),OFFSET(Input!$BA610,0,BI$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE610,0)  +   BI610-IF(AND($B610<BJ$14,BJ$14-$B610<$C$5),OFFSET(Input!$BA610,0,BJ$14-$B610-1),0)\n+IF(AND(BJ$14>$B610,$C610>$B610,BJ$14-$B610<$C$5),OFFSET(Input!$BA610,0,BJ$14-$B610-1),0)*$D610   -    IF(AND(BJ$14>$C610,BJ$14-$C610<$C$5),OFFSET(Input!$BA610,0,BJ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF610,0)  +   BJ610-IF(AND($B610<BK$14,BK$14-$B610<$C$5),OFFSET(Input!$BA610,0,BK$14-$B610-1),0)\n+IF(AND(BK$14>$B610,$C610>$B610,BK$14-$B610<$C$5),OFFSET(Input!$BA610,0,BK$14-$B610-1),0)*$D610   -    IF(AND(BK$14>$C610,BK$14-$C610<$C$5),OFFSET(Input!$BA610,0,BK$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG610,0)  +   BK610-IF(AND($B610<BL$14,BL$14-$B610<$C$5),OFFSET(Input!$BA610,0,BL$14-$B610-1),0)\n+IF(AND(BL$14>$B610,$C610>$B610,BL$14-$B610<$C$5),OFFSET(Input!$BA610,0,BL$14-$B610-1),0)*$D610   -    IF(AND(BL$14>$C610,BL$14-$C610<$C$5),OFFSET(Input!$BA610,0,BL$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH610,0)  +   BL610-IF(AND($B610<BM$14,BM$14-$B610<$C$5),OFFSET(Input!$BA610,0,BM$14-$B610-1),0)\n+IF(AND(BM$14>$B610,$C610>$B610,BM$14-$B610<$C$5),OFFSET(Input!$BA610,0,BM$14-$B610-1),0)*$D610   -    IF(AND(BM$14>$C610,BM$14-$C610<$C$5),OFFSET(Input!$BA610,0,BM$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI610,0)  +   BM610-IF(AND($B610<BN$14,BN$14-$B610<$C$5),OFFSET(Input!$BA610,0,BN$14-$B610-1),0)\n+IF(AND(BN$14>$B610,$C610>$B610,BN$14-$B610<$C$5),OFFSET(Input!$BA610,0,BN$14-$B610-1),0)*$D610   -    IF(AND(BN$14>$C610,BN$14-$C610<$C$5),OFFSET(Input!$BA610,0,BN$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ610,0)  +   BN610-IF(AND($B610<BO$14,BO$14-$B610<$C$5),OFFSET(Input!$BA610,0,BO$14-$B610-1),0)\n+IF(AND(BO$14>$B610,$C610>$B610,BO$14-$B610<$C$5),OFFSET(Input!$BA610,0,BO$14-$B610-1),0)*$D610   -    IF(AND(BO$14>$C610,BO$14-$C610<$C$5),OFFSET(Input!$BA610,0,BO$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK610,0)  +   BO610-IF(AND($B610<BP$14,BP$14-$B610<$C$5),OFFSET(Input!$BA610,0,BP$14-$B610-1),0)\n+IF(AND(BP$14>$B610,$C610>$B610,BP$14-$B610<$C$5),OFFSET(Input!$BA610,0,BP$14-$B610-1),0)*$D610   -    IF(AND(BP$14>$C610,BP$14-$C610<$C$5),OFFSET(Input!$BA610,0,BP$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL610,0)  +   BP610-IF(AND($B610<BQ$14,BQ$14-$B610<$C$5),OFFSET(Input!$BA610,0,BQ$14-$B610-1),0)\n+IF(AND(BQ$14>$B610,$C610>$B610,BQ$14-$B610<$C$5),OFFSET(Input!$BA610,0,BQ$14-$B610-1),0)*$D610   -    IF(AND(BQ$14>$C610,BQ$14-$C610<$C$5),OFFSET(Input!$BA610,0,BQ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM610,0)  +   BQ610-IF(AND($B610<BR$14,BR$14-$B610<$C$5),OFFSET(Input!$BA610,0,BR$14-$B610-1),0)\n+IF(AND(BR$14>$B610,$C610>$B610,BR$14-$B610<$C$5),OFFSET(Input!$BA610,0,BR$14-$B610-1),0)*$D610   -    IF(AND(BR$14>$C610,BR$14-$C610<$C$5),OFFSET(Input!$BA610,0,BR$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN610,0)  +   BR610-IF(AND($B610<BS$14,BS$14-$B610<$C$5),OFFSET(Input!$BA610,0,BS$14-$B610-1),0)\n+IF(AND(BS$14>$B610,$C610>$B610,BS$14-$B610<$C$5),OFFSET(Input!$BA610,0,BS$14-$B610-1),0)*$D610   -    IF(AND(BS$14>$C610,BS$14-$C610<$C$5),OFFSET(Input!$BA610,0,BS$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO610,0)  +   BS610-IF(AND($B610<BT$14,BT$14-$B610<$C$5),OFFSET(Input!$BA610,0,BT$14-$B610-1),0)\n+IF(AND(BT$14>$B610,$C610>$B610,BT$14-$B610<$C$5),OFFSET(Input!$BA610,0,BT$14-$B610-1),0)*$D610   -    IF(AND(BT$14>$C610,BT$14-$C610<$C$5),OFFSET(Input!$BA610,0,BT$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP610,0)  +   BT610-IF(AND($B610<BU$14,BU$14-$B610<$C$5),OFFSET(Input!$BA610,0,BU$14-$B610-1),0)\n+IF(AND(BU$14>$B610,$C610>$B610,BU$14-$B610<$C$5),OFFSET(Input!$BA610,0,BU$14-$B610-1),0)*$D610   -    IF(AND(BU$14>$C610,BU$14-$C610<$C$5),OFFSET(Input!$BA610,0,BU$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ610,0)  +   BU610-IF(AND($B610<BV$14,BV$14-$B610<$C$5),OFFSET(Input!$BA610,0,BV$14-$B610-1),0)\n+IF(AND(BV$14>$B610,$C610>$B610,BV$14-$B610<$C$5),OFFSET(Input!$BA610,0,BV$14-$B610-1),0)*$D610   -    IF(AND(BV$14>$C610,BV$14-$C610<$C$5),OFFSET(Input!$BA610,0,BV$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR610,0)  +   BV610-IF(AND($B610<BW$14,BW$14-$B610<$C$5),OFFSET(Input!$BA610,0,BW$14-$B610-1),0)\n+IF(AND(BW$14>$B610,$C610>$B610,BW$14-$B610<$C$5),OFFSET(Input!$BA610,0,BW$14-$B610-1),0)*$D610   -    IF(AND(BW$14>$C610,BW$14-$C610<$C$5),OFFSET(Input!$BA610,0,BW$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS610,0)  +   BW610-IF(AND($B610<BX$14,BX$14-$B610<$C$5),OFFSET(Input!$BA610,0,BX$14-$B610-1),0)\n+IF(AND(BX$14>$B610,$C610>$B610,BX$14-$B610<$C$5),OFFSET(Input!$BA610,0,BX$14-$B610-1),0)*$D610   -    IF(AND(BX$14>$C610,BX$14-$C610<$C$5),OFFSET(Input!$BA610,0,BX$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT610,0)  +   BX610-IF(AND($B610<BY$14,BY$14-$B610<$C$5),OFFSET(Input!$BA610,0,BY$14-$B610-1),0)\n+IF(AND(BY$14>$B610,$C610>$B610,BY$14-$B610<$C$5),OFFSET(Input!$BA610,0,BY$14-$B610-1),0)*$D610   -    IF(AND(BY$14>$C610,BY$14-$C610<$C$5),OFFSET(Input!$BA610,0,BY$14-$C610-1),0)*$D610","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU610,0)  +   BY610-IF(AND($B610<BZ$14,BZ$14-$B610<$C$5),OFFSET(Input!$BA610,0,BZ$14-$B610-1),0)\n+IF(AND(BZ$14>$B610,$C610>$B610,BZ$14-$B610<$C$5),OFFSET(Input!$BA610,0,BZ$14-$B610-1),0)*$D610   -    IF(AND(BZ$14>$C610,BZ$14-$C610<$C$5),OFFSET(Input!$BA610,0,BZ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV610,0)  +   BZ610-IF(AND($B610<CA$14,CA$14-$B610<$C$5),OFFSET(Input!$BA610,0,CA$14-$B610-1),0)\n+IF(AND(CA$14>$B610,$C610>$B610,CA$14-$B610<$C$5),OFFSET(Input!$BA610,0,CA$14-$B610-1),0)*$D610   -    IF(AND(CA$14>$C610,CA$14-$C610<$C$5),OFFSET(Input!$BA610,0,CA$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW610,0)  +   CA610-IF(AND($B610<CB$14,CB$14-$B610<$C$5),OFFSET(Input!$BA610,0,CB$14-$B610-1),0)\n+IF(AND(CB$14>$B610,$C610>$B610,CB$14-$B610<$C$5),OFFSET(Input!$BA610,0,CB$14-$B610-1),0)*$D610   -    IF(AND(CB$14>$C610,CB$14-$C610<$C$5),OFFSET(Input!$BA610,0,CB$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX610,0)  +   CB610-IF(AND($B610<CC$14,CC$14-$B610<$C$5),OFFSET(Input!$BA610,0,CC$14-$B610-1),0)\n+IF(AND(CC$14>$B610,$C610>$B610,CC$14-$B610<$C$5),OFFSET(Input!$BA610,0,CC$14-$B610-1),0)*$D610   -    IF(AND(CC$14>$C610,CC$14-$C610<$C$5),OFFSET(Input!$BA610,0,CC$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY610,0)  +   CC610-IF(AND($B610<CD$14,CD$14-$B610<$C$5),OFFSET(Input!$BA610,0,CD$14-$B610-1),0)\n+IF(AND(CD$14>$B610,$C610>$B610,CD$14-$B610<$C$5),OFFSET(Input!$BA610,0,CD$14-$B610-1),0)*$D610   -    IF(AND(CD$14>$C610,CD$14-$C610<$C$5),OFFSET(Input!$BA610,0,CD$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ610,0)  +   CD610-IF(AND($B610<CE$14,CE$14-$B610<$C$5),OFFSET(Input!$BA610,0,CE$14-$B610-1),0)\n+IF(AND(CE$14>$B610,$C610>$B610,CE$14-$B610<$C$5),OFFSET(Input!$BA610,0,CE$14-$B610-1),0)*$D610   -    IF(AND(CE$14>$C610,CE$14-$C610<$C$5),OFFSET(Input!$BA610,0,CE$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA610,0)  +   CE610-IF(AND($B610<CF$14,CF$14-$B610<$C$5),OFFSET(Input!$BA610,0,CF$14-$B610-1),0)\n+IF(AND(CF$14>$B610,$C610>$B610,CF$14-$B610<$C$5),OFFSET(Input!$BA610,0,CF$14-$B610-1),0)*$D610   -    IF(AND(CF$14>$C610,CF$14-$C610<$C$5),OFFSET(Input!$BA610,0,CF$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB610,0)  +   CF610-IF(AND($B610<CG$14,CG$14-$B610<$C$5),OFFSET(Input!$BA610,0,CG$14-$B610-1),0)\n+IF(AND(CG$14>$B610,$C610>$B610,CG$14-$B610<$C$5),OFFSET(Input!$BA610,0,CG$14-$B610-1),0)*$D610   -    IF(AND(CG$14>$C610,CG$14-$C610<$C$5),OFFSET(Input!$BA610,0,CG$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC610,0)  +   CG610-IF(AND($B610<CH$14,CH$14-$B610<$C$5),OFFSET(Input!$BA610,0,CH$14-$B610-1),0)\n+IF(AND(CH$14>$B610,$C610>$B610,CH$14-$B610<$C$5),OFFSET(Input!$BA610,0,CH$14-$B610-1),0)*$D610   -    IF(AND(CH$14>$C610,CH$14-$C610<$C$5),OFFSET(Input!$BA610,0,CH$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED610,0)  +   CH610-IF(AND($B610<CI$14,CI$14-$B610<$C$5),OFFSET(Input!$BA610,0,CI$14-$B610-1),0)\n+IF(AND(CI$14>$B610,$C610>$B610,CI$14-$B610<$C$5),OFFSET(Input!$BA610,0,CI$14-$B610-1),0)*$D610   -    IF(AND(CI$14>$C610,CI$14-$C610<$C$5),OFFSET(Input!$BA610,0,CI$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE610,0)  +   CI610-IF(AND($B610<CJ$14,CJ$14-$B610<$C$5),OFFSET(Input!$BA610,0,CJ$14-$B610-1),0)\n+IF(AND(CJ$14>$B610,$C610>$B610,CJ$14-$B610<$C$5),OFFSET(Input!$BA610,0,CJ$14-$B610-1),0)*$D610   -    IF(AND(CJ$14>$C610,CJ$14-$C610<$C$5),OFFSET(Input!$BA610,0,CJ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF610,0)  +   CJ610-IF(AND($B610<CK$14,CK$14-$B610<$C$5),OFFSET(Input!$BA610,0,CK$14-$B610-1),0)\n+IF(AND(CK$14>$B610,$C610>$B610,CK$14-$B610<$C$5),OFFSET(Input!$BA610,0,CK$14-$B610-1),0)*$D610   -    IF(AND(CK$14>$C610,CK$14-$C610<$C$5),OFFSET(Input!$BA610,0,CK$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG610,0)  +   CK610-IF(AND($B610<CL$14,CL$14-$B610<$C$5),OFFSET(Input!$BA610,0,CL$14-$B610-1),0)\n+IF(AND(CL$14>$B610,$C610>$B610,CL$14-$B610<$C$5),OFFSET(Input!$BA610,0,CL$14-$B610-1),0)*$D610   -    IF(AND(CL$14>$C610,CL$14-$C610<$C$5),OFFSET(Input!$BA610,0,CL$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH610,0)  +   CL610-IF(AND($B610<CM$14,CM$14-$B610<$C$5),OFFSET(Input!$BA610,0,CM$14-$B610-1),0)\n+IF(AND(CM$14>$B610,$C610>$B610,CM$14-$B610<$C$5),OFFSET(Input!$BA610,0,CM$14-$B610-1),0)*$D610   -    IF(AND(CM$14>$C610,CM$14-$C610<$C$5),OFFSET(Input!$BA610,0,CM$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI610,0)  +   CM610-IF(AND($B610<CN$14,CN$14-$B610<$C$5),OFFSET(Input!$BA610,0,CN$14-$B610-1),0)\n+IF(AND(CN$14>$B610,$C610>$B610,CN$14-$B610<$C$5),OFFSET(Input!$BA610,0,CN$14-$B610-1),0)*$D610   -    IF(AND(CN$14>$C610,CN$14-$C610<$C$5),OFFSET(Input!$BA610,0,CN$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ610,0)  +   CN610-IF(AND($B610<CO$14,CO$14-$B610<$C$5),OFFSET(Input!$BA610,0,CO$14-$B610-1),0)\n+IF(AND(CO$14>$B610,$C610>$B610,CO$14-$B610<$C$5),OFFSET(Input!$BA610,0,CO$14-$B610-1),0)*$D610   -    IF(AND(CO$14>$C610,CO$14-$C610<$C$5),OFFSET(Input!$BA610,0,CO$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK610,0)  +   CO610-IF(AND($B610<CP$14,CP$14-$B610<$C$5),OFFSET(Input!$BA610,0,CP$14-$B610-1),0)\n+IF(AND(CP$14>$B610,$C610>$B610,CP$14-$B610<$C$5),OFFSET(Input!$BA610,0,CP$14-$B610-1),0)*$D610   -    IF(AND(CP$14>$C610,CP$14-$C610<$C$5),OFFSET(Input!$BA610,0,CP$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL610,0)  +   CP610-IF(AND($B610<CQ$14,CQ$14-$B610<$C$5),OFFSET(Input!$BA610,0,CQ$14-$B610-1),0)\n+IF(AND(CQ$14>$B610,$C610>$B610,CQ$14-$B610<$C$5),OFFSET(Input!$BA610,0,CQ$14-$B610-1),0)*$D610   -    IF(AND(CQ$14>$C610,CQ$14-$C610<$C$5),OFFSET(Input!$BA610,0,CQ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM610,0)  +   CQ610-IF(AND($B610<CR$14,CR$14-$B610<$C$5),OFFSET(Input!$BA610,0,CR$14-$B610-1),0)\n+IF(AND(CR$14>$B610,$C610>$B610,CR$14-$B610<$C$5),OFFSET(Input!$BA610,0,CR$14-$B610-1),0)*$D610   -    IF(AND(CR$14>$C610,CR$14-$C610<$C$5),OFFSET(Input!$BA610,0,CR$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN610,0)  +   CR610-IF(AND($B610<CS$14,CS$14-$B610<$C$5),OFFSET(Input!$BA610,0,CS$14-$B610-1),0)\n+IF(AND(CS$14>$B610,$C610>$B610,CS$14-$B610<$C$5),OFFSET(Input!$BA610,0,CS$14-$B610-1),0)*$D610   -    IF(AND(CS$14>$C610,CS$14-$C610<$C$5),OFFSET(Input!$BA610,0,CS$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO610,0)  +   CS610-IF(AND($B610<CT$14,CT$14-$B610<$C$5),OFFSET(Input!$BA610,0,CT$14-$B610-1),0)\n+IF(AND(CT$14>$B610,$C610>$B610,CT$14-$B610<$C$5),OFFSET(Input!$BA610,0,CT$14-$B610-1),0)*$D610   -    IF(AND(CT$14>$C610,CT$14-$C610<$C$5),OFFSET(Input!$BA610,0,CT$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP610,0)  +   CT610-IF(AND($B610<CU$14,CU$14-$B610<$C$5),OFFSET(Input!$BA610,0,CU$14-$B610-1),0)\n+IF(AND(CU$14>$B610,$C610>$B610,CU$14-$B610<$C$5),OFFSET(Input!$BA610,0,CU$14-$B610-1),0)*$D610   -    IF(AND(CU$14>$C610,CU$14-$C610<$C$5),OFFSET(Input!$BA610,0,CU$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ610,0)  +   CU610-IF(AND($B610<CV$14,CV$14-$B610<$C$5),OFFSET(Input!$BA610,0,CV$14-$B610-1),0)\n+IF(AND(CV$14>$B610,$C610>$B610,CV$14-$B610<$C$5),OFFSET(Input!$BA610,0,CV$14-$B610-1),0)*$D610   -    IF(AND(CV$14>$C610,CV$14-$C610<$C$5),OFFSET(Input!$BA610,0,CV$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER610,0)  +   CV610-IF(AND($B610<CW$14,CW$14-$B610<$C$5),OFFSET(Input!$BA610,0,CW$14-$B610-1),0)\n+IF(AND(CW$14>$B610,$C610>$B610,CW$14-$B610<$C$5),OFFSET(Input!$BA610,0,CW$14-$B610-1),0)*$D610   -    IF(AND(CW$14>$C610,CW$14-$C610<$C$5),OFFSET(Input!$BA610,0,CW$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES610,0)  +   CW610-IF(AND($B610<CX$14,CX$14-$B610<$C$5),OFFSET(Input!$BA610,0,CX$14-$B610-1),0)\n+IF(AND(CX$14>$B610,$C610>$B610,CX$14-$B610<$C$5),OFFSET(Input!$BA610,0,CX$14-$B610-1),0)*$D610   -    IF(AND(CX$14>$C610,CX$14-$C610<$C$5),OFFSET(Input!$BA610,0,CX$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET610,0)  +   CX610-IF(AND($B610<CY$14,CY$14-$B610<$C$5),OFFSET(Input!$BA610,0,CY$14-$B610-1),0)\n+IF(AND(CY$14>$B610,$C610>$B610,CY$14-$B610<$C$5),OFFSET(Input!$BA610,0,CY$14-$B610-1),0)*$D610   -    IF(AND(CY$14>$C610,CY$14-$C610<$C$5),OFFSET(Input!$BA610,0,CY$14-$C610-1),0)*$D610","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU610,0)  +   CY610-IF(AND($B610<CZ$14,CZ$14-$B610<$C$5),OFFSET(Input!$BA610,0,CZ$14-$B610-1),0)\n+IF(AND(CZ$14>$B610,$C610>$B610,CZ$14-$B610<$C$5),OFFSET(Input!$BA610,0,CZ$14-$B610-1),0)*$D610   -    IF(AND(CZ$14>$C610,CZ$14-$C610<$C$5),OFFSET(Input!$BA610,0,CZ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV610,0)  +   CZ610-IF(AND($B610<DA$14,DA$14-$B610<$C$5),OFFSET(Input!$BA610,0,DA$14-$B610-1),0)\n+IF(AND(DA$14>$B610,$C610>$B610,DA$14-$B610<$C$5),OFFSET(Input!$BA610,0,DA$14-$B610-1),0)*$D610   -    IF(AND(DA$14>$C610,DA$14-$C610<$C$5),OFFSET(Input!$BA610,0,DA$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW610,0)  +   DA610-IF(AND($B610<DB$14,DB$14-$B610<$C$5),OFFSET(Input!$BA610,0,DB$14-$B610-1),0)\n+IF(AND(DB$14>$B610,$C610>$B610,DB$14-$B610<$C$5),OFFSET(Input!$BA610,0,DB$14-$B610-1),0)*$D610   -    IF(AND(DB$14>$C610,DB$14-$C610<$C$5),OFFSET(Input!$BA610,0,DB$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX610,0)  +   DB610-IF(AND($B610<DC$14,DC$14-$B610<$C$5),OFFSET(Input!$BA610,0,DC$14-$B610-1),0)\n+IF(AND(DC$14>$B610,$C610>$B610,DC$14-$B610<$C$5),OFFSET(Input!$BA610,0,DC$14-$B610-1),0)*$D610   -    IF(AND(DC$14>$C610,DC$14-$C610<$C$5),OFFSET(Input!$BA610,0,DC$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY610,0)  +   DC610-IF(AND($B610<DD$14,DD$14-$B610<$C$5),OFFSET(Input!$BA610,0,DD$14-$B610-1),0)\n+IF(AND(DD$14>$B610,$C610>$B610,DD$14-$B610<$C$5),OFFSET(Input!$BA610,0,DD$14-$B610-1),0)*$D610   -    IF(AND(DD$14>$C610,DD$14-$C610<$C$5),OFFSET(Input!$BA610,0,DD$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ610,0)  +   DD610-IF(AND($B610<DE$14,DE$14-$B610<$C$5),OFFSET(Input!$BA610,0,DE$14-$B610-1),0)\n+IF(AND(DE$14>$B610,$C610>$B610,DE$14-$B610<$C$5),OFFSET(Input!$BA610,0,DE$14-$B610-1),0)*$D610   -    IF(AND(DE$14>$C610,DE$14-$C610<$C$5),OFFSET(Input!$BA610,0,DE$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA610,0)  +   DE610-IF(AND($B610<DF$14,DF$14-$B610<$C$5),OFFSET(Input!$BA610,0,DF$14-$B610-1),0)\n+IF(AND(DF$14>$B610,$C610>$B610,DF$14-$B610<$C$5),OFFSET(Input!$BA610,0,DF$14-$B610-1),0)*$D610   -    IF(AND(DF$14>$C610,DF$14-$C610<$C$5),OFFSET(Input!$BA610,0,DF$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB610,0)  +   DF610-IF(AND($B610<DG$14,DG$14-$B610<$C$5),OFFSET(Input!$BA610,0,DG$14-$B610-1),0)\n+IF(AND(DG$14>$B610,$C610>$B610,DG$14-$B610<$C$5),OFFSET(Input!$BA610,0,DG$14-$B610-1),0)*$D610   -    IF(AND(DG$14>$C610,DG$14-$C610<$C$5),OFFSET(Input!$BA610,0,DG$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC610,0)  +   DG610-IF(AND($B610<DH$14,DH$14-$B610<$C$5),OFFSET(Input!$BA610,0,DH$14-$B610-1),0)\n+IF(AND(DH$14>$B610,$C610>$B610,DH$14-$B610<$C$5),OFFSET(Input!$BA610,0,DH$14-$B610-1),0)*$D610   -    IF(AND(DH$14>$C610,DH$14-$C610<$C$5),OFFSET(Input!$BA610,0,DH$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD610,0)  +   DH610-IF(AND($B610<DI$14,DI$14-$B610<$C$5),OFFSET(Input!$BA610,0,DI$14-$B610-1),0)\n+IF(AND(DI$14>$B610,$C610>$B610,DI$14-$B610<$C$5),OFFSET(Input!$BA610,0,DI$14-$B610-1),0)*$D610   -    IF(AND(DI$14>$C610,DI$14-$C610<$C$5),OFFSET(Input!$BA610,0,DI$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE610,0)  +   DI610-IF(AND($B610<DJ$14,DJ$14-$B610<$C$5),OFFSET(Input!$BA610,0,DJ$14-$B610-1),0)\n+IF(AND(DJ$14>$B610,$C610>$B610,DJ$14-$B610<$C$5),OFFSET(Input!$BA610,0,DJ$14-$B610-1),0)*$D610   -    IF(AND(DJ$14>$C610,DJ$14-$C610<$C$5),OFFSET(Input!$BA610,0,DJ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF610,0)  +   DJ610-IF(AND($B610<DK$14,DK$14-$B610<$C$5),OFFSET(Input!$BA610,0,DK$14-$B610-1),0)\n+IF(AND(DK$14>$B610,$C610>$B610,DK$14-$B610<$C$5),OFFSET(Input!$BA610,0,DK$14-$B610-1),0)*$D610   -    IF(AND(DK$14>$C610,DK$14-$C610<$C$5),OFFSET(Input!$BA610,0,DK$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG610,0)  +   DK610-IF(AND($B610<DL$14,DL$14-$B610<$C$5),OFFSET(Input!$BA610,0,DL$14-$B610-1),0)\n+IF(AND(DL$14>$B610,$C610>$B610,DL$14-$B610<$C$5),OFFSET(Input!$BA610,0,DL$14-$B610-1),0)*$D610   -    IF(AND(DL$14>$C610,DL$14-$C610<$C$5),OFFSET(Input!$BA610,0,DL$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH610,0)  +   DL610-IF(AND($B610<DM$14,DM$14-$B610<$C$5),OFFSET(Input!$BA610,0,DM$14-$B610-1),0)\n+IF(AND(DM$14>$B610,$C610>$B610,DM$14-$B610<$C$5),OFFSET(Input!$BA610,0,DM$14-$B610-1),0)*$D610   -    IF(AND(DM$14>$C610,DM$14-$C610<$C$5),OFFSET(Input!$BA610,0,DM$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI610,0)  +   DM610-IF(AND($B610<DN$14,DN$14-$B610<$C$5),OFFSET(Input!$BA610,0,DN$14-$B610-1),0)\n+IF(AND(DN$14>$B610,$C610>$B610,DN$14-$B610<$C$5),OFFSET(Input!$BA610,0,DN$14-$B610-1),0)*$D610   -    IF(AND(DN$14>$C610,DN$14-$C610<$C$5),OFFSET(Input!$BA610,0,DN$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ610,0)  +   DN610-IF(AND($B610<DO$14,DO$14-$B610<$C$5),OFFSET(Input!$BA610,0,DO$14-$B610-1),0)\n+IF(AND(DO$14>$B610,$C610>$B610,DO$14-$B610<$C$5),OFFSET(Input!$BA610,0,DO$14-$B610-1),0)*$D610   -    IF(AND(DO$14>$C610,DO$14-$C610<$C$5),OFFSET(Input!$BA610,0,DO$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK610,0)  +   DO610-IF(AND($B610<DP$14,DP$14-$B610<$C$5),OFFSET(Input!$BA610,0,DP$14-$B610-1),0)\n+IF(AND(DP$14>$B610,$C610>$B610,DP$14-$B610<$C$5),OFFSET(Input!$BA610,0,DP$14-$B610-1),0)*$D610   -    IF(AND(DP$14>$C610,DP$14-$C610<$C$5),OFFSET(Input!$BA610,0,DP$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL610,0)  +   DP610-IF(AND($B610<DQ$14,DQ$14-$B610<$C$5),OFFSET(Input!$BA610,0,DQ$14-$B610-1),0)\n+IF(AND(DQ$14>$B610,$C610>$B610,DQ$14-$B610<$C$5),OFFSET(Input!$BA610,0,DQ$14-$B610-1),0)*$D610   -    IF(AND(DQ$14>$C610,DQ$14-$C610<$C$5),OFFSET(Input!$BA610,0,DQ$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM610,0)  +   DQ610-IF(AND($B610<DR$14,DR$14-$B610<$C$5),OFFSET(Input!$BA610,0,DR$14-$B610-1),0)\n+IF(AND(DR$14>$B610,$C610>$B610,DR$14-$B610<$C$5),OFFSET(Input!$BA610,0,DR$14-$B610-1),0)*$D610   -    IF(AND(DR$14>$C610,DR$14-$C610<$C$5),OFFSET(Input!$BA610,0,DR$14-$C610-1),0)*$D610","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN610,0)  +   DR610-IF(AND($B610<DS$14,DS$14-$B610<$C$5),OFFSET(Input!$BA610,0,DS$14-$B610-1),0)\n+IF(AND(DS$14>$B610,$C610>$B610,DS$14-$B610<$C$5),OFFSET(Input!$BA610,0,DS$14-$B610-1),0)*$D610   -    IF(AND(DS$14>$C610,DS$14-$C610<$C$5),OFFSET(Input!$BA610,0,DS$14-$C610-1),0)*$D610","v":0}]
[{"$f":"Calcs!A644","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E644),1,Calcs!E644)*Periods,0)","v":0},{"$f":"ROUND(MAX(B644,Input!Z644*Periods),0)","v":0},{"$f":"IF(Calcs!DY644>Calcs!DZ644,IF(Input!R644<>0,Input!AC644/Input!R644,0),IF(Input!V644<>0,Input!AE644/Input!V644,0))","v":0},null,{"$f":"Input!BA644","v":0},{"$f":"IF(G$14<=$C$5,Input!BB644,0)  +   F644-IF(AND($B644<G$14,G$14-$B644<$C$5),OFFSET(Input!$BA644,0,G$14-$B644-1),0)\n+IF(AND(G$14>$B644,$C644>$B644,G$14-$B644<$C$5),OFFSET(Input!$BA644,0,G$14-$B644-1),0)*$D644   -    IF(AND(G$14>$C644,G$14-$C644<$C$5),OFFSET(Input!$BA644,0,G$14-$C644-1),0)*$D644","v":0},{"$f":"IF(H$14<=$C$5,Input!BC644,0)  +   G644-IF(AND($B644<H$14,H$14-$B644<$C$5),OFFSET(Input!$BA644,0,H$14-$B644-1),0)\n+IF(AND(H$14>$B644,$C644>$B644,H$14-$B644<$C$5),OFFSET(Input!$BA644,0,H$14-$B644-1),0)*$D644   -    IF(AND(H$14>$C644,H$14-$C644<$C$5),OFFSET(Input!$BA644,0,H$14-$C644-1),0)*$D644","v":0},{"$f":"IF(I$14<=$C$5,Input!BD644,0)  +   H644-IF(AND($B644<I$14,I$14-$B644<$C$5),OFFSET(Input!$BA644,0,I$14-$B644-1),0)\n+IF(AND(I$14>$B644,$C644>$B644,I$14-$B644<$C$5),OFFSET(Input!$BA644,0,I$14-$B644-1),0)*$D644   -    IF(AND(I$14>$C644,I$14-$C644<$C$5),OFFSET(Input!$BA644,0,I$14-$C644-1),0)*$D644","v":0},{"$f":"IF(J$14<=$C$5,Input!BE644,0)  +   I644-IF(AND($B644<J$14,J$14-$B644<$C$5),OFFSET(Input!$BA644,0,J$14-$B644-1),0)\n+IF(AND(J$14>$B644,$C644>$B644,J$14-$B644<$C$5),OFFSET(Input!$BA644,0,J$14-$B644-1),0)*$D644   -    IF(AND(J$14>$C644,J$14-$C644<$C$5),OFFSET(Input!$BA644,0,J$14-$C644-1),0)*$D644","v":0},{"$f":"IF(K$14<=$C$5,Input!BF644,0)  +   J644-IF(AND($B644<K$14,K$14-$B644<$C$5),OFFSET(Input!$BA644,0,K$14-$B644-1),0)\n+IF(AND(K$14>$B644,$C644>$B644,K$14-$B644<$C$5),OFFSET(Input!$BA644,0,K$14-$B644-1),0)*$D644   -    IF(AND(K$14>$C644,K$14-$C644<$C$5),OFFSET(Input!$BA644,0,K$14-$C644-1),0)*$D644","v":0},{"$f":"IF(L$14<=$C$5,Input!BG644,0)  +   K644-IF(AND($B644<L$14,L$14-$B644<$C$5),OFFSET(Input!$BA644,0,L$14-$B644-1),0)\n+IF(AND(L$14>$B644,$C644>$B644,L$14-$B644<$C$5),OFFSET(Input!$BA644,0,L$14-$B644-1),0)*$D644   -    IF(AND(L$14>$C644,L$14-$C644<$C$5),OFFSET(Input!$BA644,0,L$14-$C644-1),0)*$D644","v":0},{"$f":"IF(M$14<=$C$5,Input!BH644,0)  +   L644-IF(AND($B644<M$14,M$14-$B644<$C$5),OFFSET(Input!$BA644,0,M$14-$B644-1),0)\n+IF(AND(M$14>$B644,$C644>$B644,M$14-$B644<$C$5),OFFSET(Input!$BA644,0,M$14-$B644-1),0)*$D644   -    IF(AND(M$14>$C644,M$14-$C644<$C$5),OFFSET(Input!$BA644,0,M$14-$C644-1),0)*$D644","v":0},{"$f":"IF(N$14<=$C$5,Input!BI644,0)  +   M644-IF(AND($B644<N$14,N$14-$B644<$C$5),OFFSET(Input!$BA644,0,N$14-$B644-1),0)\n+IF(AND(N$14>$B644,$C644>$B644,N$14-$B644<$C$5),OFFSET(Input!$BA644,0,N$14-$B644-1),0)*$D644   -    IF(AND(N$14>$C644,N$14-$C644<$C$5),OFFSET(Input!$BA644,0,N$14-$C644-1),0)*$D644","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ644,0)  +   N644-IF(AND($B644<O$14,O$14-$B644<$C$5),OFFSET(Input!$BA644,0,O$14-$B644-1),0)\n+IF(AND(O$14>$B644,$C644>$B644,O$14-$B644<$C$5),OFFSET(Input!$BA644,0,O$14-$B644-1),0)*$D644   -    IF(AND(O$14>$C644,O$14-$C644<$C$5),OFFSET(Input!$BA644,0,O$14-$C644-1),0)*$D644","v":0},{"$f":"IF(P$14<=$C$5,Input!BK644,0)  +   O644-IF(AND($B644<P$14,P$14-$B644<$C$5),OFFSET(Input!$BA644,0,P$14-$B644-1),0)\n+IF(AND(P$14>$B644,$C644>$B644,P$14-$B644<$C$5),OFFSET(Input!$BA644,0,P$14-$B644-1),0)*$D644   -    IF(AND(P$14>$C644,P$14-$C644<$C$5),OFFSET(Input!$BA644,0,P$14-$C644-1),0)*$D644","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL644,0)  +   P644-IF(AND($B644<Q$14,Q$14-$B644<$C$5),OFFSET(Input!$BA644,0,Q$14-$B644-1),0)\n+IF(AND(Q$14>$B644,$C644>$B644,Q$14-$B644<$C$5),OFFSET(Input!$BA644,0,Q$14-$B644-1),0)*$D644   -    IF(AND(Q$14>$C644,Q$14-$C644<$C$5),OFFSET(Input!$BA644,0,Q$14-$C644-1),0)*$D644","v":0},{"$f":"IF(R$14<=$C$5,Input!BM644,0)  +   Q644-IF(AND($B644<R$14,R$14-$B644<$C$5),OFFSET(Input!$BA644,0,R$14-$B644-1),0)\n+IF(AND(R$14>$B644,$C644>$B644,R$14-$B644<$C$5),OFFSET(Input!$BA644,0,R$14-$B644-1),0)*$D644   -    IF(AND(R$14>$C644,R$14-$C644<$C$5),OFFSET(Input!$BA644,0,R$14-$C644-1),0)*$D644","v":0},{"$f":"IF(S$14<=$C$5,Input!BN644,0)  +   R644-IF(AND($B644<S$14,S$14-$B644<$C$5),OFFSET(Input!$BA644,0,S$14-$B644-1),0)\n+IF(AND(S$14>$B644,$C644>$B644,S$14-$B644<$C$5),OFFSET(Input!$BA644,0,S$14-$B644-1),0)*$D644   -    IF(AND(S$14>$C644,S$14-$C644<$C$5),OFFSET(Input!$BA644,0,S$14-$C644-1),0)*$D644","v":0},{"$f":"IF(T$14<=$C$5,Input!BO644,0)  +   S644-IF(AND($B644<T$14,T$14-$B644<$C$5),OFFSET(Input!$BA644,0,T$14-$B644-1),0)\n+IF(AND(T$14>$B644,$C644>$B644,T$14-$B644<$C$5),OFFSET(Input!$BA644,0,T$14-$B644-1),0)*$D644   -    IF(AND(T$14>$C644,T$14-$C644<$C$5),OFFSET(Input!$BA644,0,T$14-$C644-1),0)*$D644","v":0},{"$f":"IF(U$14<=$C$5,Input!BP644,0)  +   T644-IF(AND($B644<U$14,U$14-$B644<$C$5),OFFSET(Input!$BA644,0,U$14-$B644-1),0)\n+IF(AND(U$14>$B644,$C644>$B644,U$14-$B644<$C$5),OFFSET(Input!$BA644,0,U$14-$B644-1),0)*$D644   -    IF(AND(U$14>$C644,U$14-$C644<$C$5),OFFSET(Input!$BA644,0,U$14-$C644-1),0)*$D644","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ644,0)  +   U644-IF(AND($B644<V$14,V$14-$B644<$C$5),OFFSET(Input!$BA644,0,V$14-$B644-1),0)\n+IF(AND(V$14>$B644,$C644>$B644,V$14-$B644<$C$5),OFFSET(Input!$BA644,0,V$14-$B644-1),0)*$D644   -    IF(AND(V$14>$C644,V$14-$C644<$C$5),OFFSET(Input!$BA644,0,V$14-$C644-1),0)*$D644","v":0},{"$f":"IF(W$14<=$C$5,Input!BR644,0)  +   V644-IF(AND($B644<W$14,W$14-$B644<$C$5),OFFSET(Input!$BA644,0,W$14-$B644-1),0)\n+IF(AND(W$14>$B644,$C644>$B644,W$14-$B644<$C$5),OFFSET(Input!$BA644,0,W$14-$B644-1),0)*$D644   -    IF(AND(W$14>$C644,W$14-$C644<$C$5),OFFSET(Input!$BA644,0,W$14-$C644-1),0)*$D644","v":0},{"$f":"IF(X$14<=$C$5,Input!BS644,0)  +   W644-IF(AND($B644<X$14,X$14-$B644<$C$5),OFFSET(Input!$BA644,0,X$14-$B644-1),0)\n+IF(AND(X$14>$B644,$C644>$B644,X$14-$B644<$C$5),OFFSET(Input!$BA644,0,X$14-$B644-1),0)*$D644   -    IF(AND(X$14>$C644,X$14-$C644<$C$5),OFFSET(Input!$BA644,0,X$14-$C644-1),0)*$D644","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT644,0)  +   X644-IF(AND($B644<Y$14,Y$14-$B644<$C$5),OFFSET(Input!$BA644,0,Y$14-$B644-1),0)\n+IF(AND(Y$14>$B644,$C644>$B644,Y$14-$B644<$C$5),OFFSET(Input!$BA644,0,Y$14-$B644-1),0)*$D644   -    IF(AND(Y$14>$C644,Y$14-$C644<$C$5),OFFSET(Input!$BA644,0,Y$14-$C644-1),0)*$D644","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU644,0)  +   Y644-IF(AND($B644<Z$14,Z$14-$B644<$C$5),OFFSET(Input!$BA644,0,Z$14-$B644-1),0)\n+IF(AND(Z$14>$B644,$C644>$B644,Z$14-$B644<$C$5),OFFSET(Input!$BA644,0,Z$14-$B644-1),0)*$D644   -    IF(AND(Z$14>$C644,Z$14-$C644<$C$5),OFFSET(Input!$BA644,0,Z$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV644,0)  +   Z644-IF(AND($B644<AA$14,AA$14-$B644<$C$5),OFFSET(Input!$BA644,0,AA$14-$B644-1),0)\n+IF(AND(AA$14>$B644,$C644>$B644,AA$14-$B644<$C$5),OFFSET(Input!$BA644,0,AA$14-$B644-1),0)*$D644   -    IF(AND(AA$14>$C644,AA$14-$C644<$C$5),OFFSET(Input!$BA644,0,AA$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW644,0)  +   AA644-IF(AND($B644<AB$14,AB$14-$B644<$C$5),OFFSET(Input!$BA644,0,AB$14-$B644-1),0)\n+IF(AND(AB$14>$B644,$C644>$B644,AB$14-$B644<$C$5),OFFSET(Input!$BA644,0,AB$14-$B644-1),0)*$D644   -    IF(AND(AB$14>$C644,AB$14-$C644<$C$5),OFFSET(Input!$BA644,0,AB$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX644,0)  +   AB644-IF(AND($B644<AC$14,AC$14-$B644<$C$5),OFFSET(Input!$BA644,0,AC$14-$B644-1),0)\n+IF(AND(AC$14>$B644,$C644>$B644,AC$14-$B644<$C$5),OFFSET(Input!$BA644,0,AC$14-$B644-1),0)*$D644   -    IF(AND(AC$14>$C644,AC$14-$C644<$C$5),OFFSET(Input!$BA644,0,AC$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY644,0)  +   AC644-IF(AND($B644<AD$14,AD$14-$B644<$C$5),OFFSET(Input!$BA644,0,AD$14-$B644-1),0)\n+IF(AND(AD$14>$B644,$C644>$B644,AD$14-$B644<$C$5),OFFSET(Input!$BA644,0,AD$14-$B644-1),0)*$D644   -    IF(AND(AD$14>$C644,AD$14-$C644<$C$5),OFFSET(Input!$BA644,0,AD$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ644,0)  +   AD644-IF(AND($B644<AE$14,AE$14-$B644<$C$5),OFFSET(Input!$BA644,0,AE$14-$B644-1),0)\n+IF(AND(AE$14>$B644,$C644>$B644,AE$14-$B644<$C$5),OFFSET(Input!$BA644,0,AE$14-$B644-1),0)*$D644   -    IF(AND(AE$14>$C644,AE$14-$C644<$C$5),OFFSET(Input!$BA644,0,AE$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA644,0)  +   AE644-IF(AND($B644<AF$14,AF$14-$B644<$C$5),OFFSET(Input!$BA644,0,AF$14-$B644-1),0)\n+IF(AND(AF$14>$B644,$C644>$B644,AF$14-$B644<$C$5),OFFSET(Input!$BA644,0,AF$14-$B644-1),0)*$D644   -    IF(AND(AF$14>$C644,AF$14-$C644<$C$5),OFFSET(Input!$BA644,0,AF$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB644,0)  +   AF644-IF(AND($B644<AG$14,AG$14-$B644<$C$5),OFFSET(Input!$BA644,0,AG$14-$B644-1),0)\n+IF(AND(AG$14>$B644,$C644>$B644,AG$14-$B644<$C$5),OFFSET(Input!$BA644,0,AG$14-$B644-1),0)*$D644   -    IF(AND(AG$14>$C644,AG$14-$C644<$C$5),OFFSET(Input!$BA644,0,AG$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC644,0)  +   AG644-IF(AND($B644<AH$14,AH$14-$B644<$C$5),OFFSET(Input!$BA644,0,AH$14-$B644-1),0)\n+IF(AND(AH$14>$B644,$C644>$B644,AH$14-$B644<$C$5),OFFSET(Input!$BA644,0,AH$14-$B644-1),0)*$D644   -    IF(AND(AH$14>$C644,AH$14-$C644<$C$5),OFFSET(Input!$BA644,0,AH$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD644,0)  +   AH644-IF(AND($B644<AI$14,AI$14-$B644<$C$5),OFFSET(Input!$BA644,0,AI$14-$B644-1),0)\n+IF(AND(AI$14>$B644,$C644>$B644,AI$14-$B644<$C$5),OFFSET(Input!$BA644,0,AI$14-$B644-1),0)*$D644   -    IF(AND(AI$14>$C644,AI$14-$C644<$C$5),OFFSET(Input!$BA644,0,AI$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE644,0)  +   AI644-IF(AND($B644<AJ$14,AJ$14-$B644<$C$5),OFFSET(Input!$BA644,0,AJ$14-$B644-1),0)\n+IF(AND(AJ$14>$B644,$C644>$B644,AJ$14-$B644<$C$5),OFFSET(Input!$BA644,0,AJ$14-$B644-1),0)*$D644   -    IF(AND(AJ$14>$C644,AJ$14-$C644<$C$5),OFFSET(Input!$BA644,0,AJ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF644,0)  +   AJ644-IF(AND($B644<AK$14,AK$14-$B644<$C$5),OFFSET(Input!$BA644,0,AK$14-$B644-1),0)\n+IF(AND(AK$14>$B644,$C644>$B644,AK$14-$B644<$C$5),OFFSET(Input!$BA644,0,AK$14-$B644-1),0)*$D644   -    IF(AND(AK$14>$C644,AK$14-$C644<$C$5),OFFSET(Input!$BA644,0,AK$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG644,0)  +   AK644-IF(AND($B644<AL$14,AL$14-$B644<$C$5),OFFSET(Input!$BA644,0,AL$14-$B644-1),0)\n+IF(AND(AL$14>$B644,$C644>$B644,AL$14-$B644<$C$5),OFFSET(Input!$BA644,0,AL$14-$B644-1),0)*$D644   -    IF(AND(AL$14>$C644,AL$14-$C644<$C$5),OFFSET(Input!$BA644,0,AL$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH644,0)  +   AL644-IF(AND($B644<AM$14,AM$14-$B644<$C$5),OFFSET(Input!$BA644,0,AM$14-$B644-1),0)\n+IF(AND(AM$14>$B644,$C644>$B644,AM$14-$B644<$C$5),OFFSET(Input!$BA644,0,AM$14-$B644-1),0)*$D644   -    IF(AND(AM$14>$C644,AM$14-$C644<$C$5),OFFSET(Input!$BA644,0,AM$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI644,0)  +   AM644-IF(AND($B644<AN$14,AN$14-$B644<$C$5),OFFSET(Input!$BA644,0,AN$14-$B644-1),0)\n+IF(AND(AN$14>$B644,$C644>$B644,AN$14-$B644<$C$5),OFFSET(Input!$BA644,0,AN$14-$B644-1),0)*$D644   -    IF(AND(AN$14>$C644,AN$14-$C644<$C$5),OFFSET(Input!$BA644,0,AN$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ644,0)  +   AN644-IF(AND($B644<AO$14,AO$14-$B644<$C$5),OFFSET(Input!$BA644,0,AO$14-$B644-1),0)\n+IF(AND(AO$14>$B644,$C644>$B644,AO$14-$B644<$C$5),OFFSET(Input!$BA644,0,AO$14-$B644-1),0)*$D644   -    IF(AND(AO$14>$C644,AO$14-$C644<$C$5),OFFSET(Input!$BA644,0,AO$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK644,0)  +   AO644-IF(AND($B644<AP$14,AP$14-$B644<$C$5),OFFSET(Input!$BA644,0,AP$14-$B644-1),0)\n+IF(AND(AP$14>$B644,$C644>$B644,AP$14-$B644<$C$5),OFFSET(Input!$BA644,0,AP$14-$B644-1),0)*$D644   -    IF(AND(AP$14>$C644,AP$14-$C644<$C$5),OFFSET(Input!$BA644,0,AP$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL644,0)  +   AP644-IF(AND($B644<AQ$14,AQ$14-$B644<$C$5),OFFSET(Input!$BA644,0,AQ$14-$B644-1),0)\n+IF(AND(AQ$14>$B644,$C644>$B644,AQ$14-$B644<$C$5),OFFSET(Input!$BA644,0,AQ$14-$B644-1),0)*$D644   -    IF(AND(AQ$14>$C644,AQ$14-$C644<$C$5),OFFSET(Input!$BA644,0,AQ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM644,0)  +   AQ644-IF(AND($B644<AR$14,AR$14-$B644<$C$5),OFFSET(Input!$BA644,0,AR$14-$B644-1),0)\n+IF(AND(AR$14>$B644,$C644>$B644,AR$14-$B644<$C$5),OFFSET(Input!$BA644,0,AR$14-$B644-1),0)*$D644   -    IF(AND(AR$14>$C644,AR$14-$C644<$C$5),OFFSET(Input!$BA644,0,AR$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN644,0)  +   AR644-IF(AND($B644<AS$14,AS$14-$B644<$C$5),OFFSET(Input!$BA644,0,AS$14-$B644-1),0)\n+IF(AND(AS$14>$B644,$C644>$B644,AS$14-$B644<$C$5),OFFSET(Input!$BA644,0,AS$14-$B644-1),0)*$D644   -    IF(AND(AS$14>$C644,AS$14-$C644<$C$5),OFFSET(Input!$BA644,0,AS$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO644,0)  +   AS644-IF(AND($B644<AT$14,AT$14-$B644<$C$5),OFFSET(Input!$BA644,0,AT$14-$B644-1),0)\n+IF(AND(AT$14>$B644,$C644>$B644,AT$14-$B644<$C$5),OFFSET(Input!$BA644,0,AT$14-$B644-1),0)*$D644   -    IF(AND(AT$14>$C644,AT$14-$C644<$C$5),OFFSET(Input!$BA644,0,AT$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP644,0)  +   AT644-IF(AND($B644<AU$14,AU$14-$B644<$C$5),OFFSET(Input!$BA644,0,AU$14-$B644-1),0)\n+IF(AND(AU$14>$B644,$C644>$B644,AU$14-$B644<$C$5),OFFSET(Input!$BA644,0,AU$14-$B644-1),0)*$D644   -    IF(AND(AU$14>$C644,AU$14-$C644<$C$5),OFFSET(Input!$BA644,0,AU$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ644,0)  +   AU644-IF(AND($B644<AV$14,AV$14-$B644<$C$5),OFFSET(Input!$BA644,0,AV$14-$B644-1),0)\n+IF(AND(AV$14>$B644,$C644>$B644,AV$14-$B644<$C$5),OFFSET(Input!$BA644,0,AV$14-$B644-1),0)*$D644   -    IF(AND(AV$14>$C644,AV$14-$C644<$C$5),OFFSET(Input!$BA644,0,AV$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR644,0)  +   AV644-IF(AND($B644<AW$14,AW$14-$B644<$C$5),OFFSET(Input!$BA644,0,AW$14-$B644-1),0)\n+IF(AND(AW$14>$B644,$C644>$B644,AW$14-$B644<$C$5),OFFSET(Input!$BA644,0,AW$14-$B644-1),0)*$D644   -    IF(AND(AW$14>$C644,AW$14-$C644<$C$5),OFFSET(Input!$BA644,0,AW$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS644,0)  +   AW644-IF(AND($B644<AX$14,AX$14-$B644<$C$5),OFFSET(Input!$BA644,0,AX$14-$B644-1),0)\n+IF(AND(AX$14>$B644,$C644>$B644,AX$14-$B644<$C$5),OFFSET(Input!$BA644,0,AX$14-$B644-1),0)*$D644   -    IF(AND(AX$14>$C644,AX$14-$C644<$C$5),OFFSET(Input!$BA644,0,AX$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT644,0)  +   AX644-IF(AND($B644<AY$14,AY$14-$B644<$C$5),OFFSET(Input!$BA644,0,AY$14-$B644-1),0)\n+IF(AND(AY$14>$B644,$C644>$B644,AY$14-$B644<$C$5),OFFSET(Input!$BA644,0,AY$14-$B644-1),0)*$D644   -    IF(AND(AY$14>$C644,AY$14-$C644<$C$5),OFFSET(Input!$BA644,0,AY$14-$C644-1),0)*$D644","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU644,0)  +   AY644-IF(AND($B644<AZ$14,AZ$14-$B644<$C$5),OFFSET(Input!$BA644,0,AZ$14-$B644-1),0)\n+IF(AND(AZ$14>$B644,$C644>$B644,AZ$14-$B644<$C$5),OFFSET(Input!$BA644,0,AZ$14-$B644-1),0)*$D644   -    IF(AND(AZ$14>$C644,AZ$14-$C644<$C$5),OFFSET(Input!$BA644,0,AZ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV644,0)  +   AZ644-IF(AND($B644<BA$14,BA$14-$B644<$C$5),OFFSET(Input!$BA644,0,BA$14-$B644-1),0)\n+IF(AND(BA$14>$B644,$C644>$B644,BA$14-$B644<$C$5),OFFSET(Input!$BA644,0,BA$14-$B644-1),0)*$D644   -    IF(AND(BA$14>$C644,BA$14-$C644<$C$5),OFFSET(Input!$BA644,0,BA$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW644,0)  +   BA644-IF(AND($B644<BB$14,BB$14-$B644<$C$5),OFFSET(Input!$BA644,0,BB$14-$B644-1),0)\n+IF(AND(BB$14>$B644,$C644>$B644,BB$14-$B644<$C$5),OFFSET(Input!$BA644,0,BB$14-$B644-1),0)*$D644   -    IF(AND(BB$14>$C644,BB$14-$C644<$C$5),OFFSET(Input!$BA644,0,BB$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX644,0)  +   BB644-IF(AND($B644<BC$14,BC$14-$B644<$C$5),OFFSET(Input!$BA644,0,BC$14-$B644-1),0)\n+IF(AND(BC$14>$B644,$C644>$B644,BC$14-$B644<$C$5),OFFSET(Input!$BA644,0,BC$14-$B644-1),0)*$D644   -    IF(AND(BC$14>$C644,BC$14-$C644<$C$5),OFFSET(Input!$BA644,0,BC$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY644,0)  +   BC644-IF(AND($B644<BD$14,BD$14-$B644<$C$5),OFFSET(Input!$BA644,0,BD$14-$B644-1),0)\n+IF(AND(BD$14>$B644,$C644>$B644,BD$14-$B644<$C$5),OFFSET(Input!$BA644,0,BD$14-$B644-1),0)*$D644   -    IF(AND(BD$14>$C644,BD$14-$C644<$C$5),OFFSET(Input!$BA644,0,BD$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ644,0)  +   BD644-IF(AND($B644<BE$14,BE$14-$B644<$C$5),OFFSET(Input!$BA644,0,BE$14-$B644-1),0)\n+IF(AND(BE$14>$B644,$C644>$B644,BE$14-$B644<$C$5),OFFSET(Input!$BA644,0,BE$14-$B644-1),0)*$D644   -    IF(AND(BE$14>$C644,BE$14-$C644<$C$5),OFFSET(Input!$BA644,0,BE$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA644,0)  +   BE644-IF(AND($B644<BF$14,BF$14-$B644<$C$5),OFFSET(Input!$BA644,0,BF$14-$B644-1),0)\n+IF(AND(BF$14>$B644,$C644>$B644,BF$14-$B644<$C$5),OFFSET(Input!$BA644,0,BF$14-$B644-1),0)*$D644   -    IF(AND(BF$14>$C644,BF$14-$C644<$C$5),OFFSET(Input!$BA644,0,BF$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB644,0)  +   BF644-IF(AND($B644<BG$14,BG$14-$B644<$C$5),OFFSET(Input!$BA644,0,BG$14-$B644-1),0)\n+IF(AND(BG$14>$B644,$C644>$B644,BG$14-$B644<$C$5),OFFSET(Input!$BA644,0,BG$14-$B644-1),0)*$D644   -    IF(AND(BG$14>$C644,BG$14-$C644<$C$5),OFFSET(Input!$BA644,0,BG$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC644,0)  +   BG644-IF(AND($B644<BH$14,BH$14-$B644<$C$5),OFFSET(Input!$BA644,0,BH$14-$B644-1),0)\n+IF(AND(BH$14>$B644,$C644>$B644,BH$14-$B644<$C$5),OFFSET(Input!$BA644,0,BH$14-$B644-1),0)*$D644   -    IF(AND(BH$14>$C644,BH$14-$C644<$C$5),OFFSET(Input!$BA644,0,BH$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD644,0)  +   BH644-IF(AND($B644<BI$14,BI$14-$B644<$C$5),OFFSET(Input!$BA644,0,BI$14-$B644-1),0)\n+IF(AND(BI$14>$B644,$C644>$B644,BI$14-$B644<$C$5),OFFSET(Input!$BA644,0,BI$14-$B644-1),0)*$D644   -    IF(AND(BI$14>$C644,BI$14-$C644<$C$5),OFFSET(Input!$BA644,0,BI$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE644,0)  +   BI644-IF(AND($B644<BJ$14,BJ$14-$B644<$C$5),OFFSET(Input!$BA644,0,BJ$14-$B644-1),0)\n+IF(AND(BJ$14>$B644,$C644>$B644,BJ$14-$B644<$C$5),OFFSET(Input!$BA644,0,BJ$14-$B644-1),0)*$D644   -    IF(AND(BJ$14>$C644,BJ$14-$C644<$C$5),OFFSET(Input!$BA644,0,BJ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF644,0)  +   BJ644-IF(AND($B644<BK$14,BK$14-$B644<$C$5),OFFSET(Input!$BA644,0,BK$14-$B644-1),0)\n+IF(AND(BK$14>$B644,$C644>$B644,BK$14-$B644<$C$5),OFFSET(Input!$BA644,0,BK$14-$B644-1),0)*$D644   -    IF(AND(BK$14>$C644,BK$14-$C644<$C$5),OFFSET(Input!$BA644,0,BK$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG644,0)  +   BK644-IF(AND($B644<BL$14,BL$14-$B644<$C$5),OFFSET(Input!$BA644,0,BL$14-$B644-1),0)\n+IF(AND(BL$14>$B644,$C644>$B644,BL$14-$B644<$C$5),OFFSET(Input!$BA644,0,BL$14-$B644-1),0)*$D644   -    IF(AND(BL$14>$C644,BL$14-$C644<$C$5),OFFSET(Input!$BA644,0,BL$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH644,0)  +   BL644-IF(AND($B644<BM$14,BM$14-$B644<$C$5),OFFSET(Input!$BA644,0,BM$14-$B644-1),0)\n+IF(AND(BM$14>$B644,$C644>$B644,BM$14-$B644<$C$5),OFFSET(Input!$BA644,0,BM$14-$B644-1),0)*$D644   -    IF(AND(BM$14>$C644,BM$14-$C644<$C$5),OFFSET(Input!$BA644,0,BM$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI644,0)  +   BM644-IF(AND($B644<BN$14,BN$14-$B644<$C$5),OFFSET(Input!$BA644,0,BN$14-$B644-1),0)\n+IF(AND(BN$14>$B644,$C644>$B644,BN$14-$B644<$C$5),OFFSET(Input!$BA644,0,BN$14-$B644-1),0)*$D644   -    IF(AND(BN$14>$C644,BN$14-$C644<$C$5),OFFSET(Input!$BA644,0,BN$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ644,0)  +   BN644-IF(AND($B644<BO$14,BO$14-$B644<$C$5),OFFSET(Input!$BA644,0,BO$14-$B644-1),0)\n+IF(AND(BO$14>$B644,$C644>$B644,BO$14-$B644<$C$5),OFFSET(Input!$BA644,0,BO$14-$B644-1),0)*$D644   -    IF(AND(BO$14>$C644,BO$14-$C644<$C$5),OFFSET(Input!$BA644,0,BO$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK644,0)  +   BO644-IF(AND($B644<BP$14,BP$14-$B644<$C$5),OFFSET(Input!$BA644,0,BP$14-$B644-1),0)\n+IF(AND(BP$14>$B644,$C644>$B644,BP$14-$B644<$C$5),OFFSET(Input!$BA644,0,BP$14-$B644-1),0)*$D644   -    IF(AND(BP$14>$C644,BP$14-$C644<$C$5),OFFSET(Input!$BA644,0,BP$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL644,0)  +   BP644-IF(AND($B644<BQ$14,BQ$14-$B644<$C$5),OFFSET(Input!$BA644,0,BQ$14-$B644-1),0)\n+IF(AND(BQ$14>$B644,$C644>$B644,BQ$14-$B644<$C$5),OFFSET(Input!$BA644,0,BQ$14-$B644-1),0)*$D644   -    IF(AND(BQ$14>$C644,BQ$14-$C644<$C$5),OFFSET(Input!$BA644,0,BQ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM644,0)  +   BQ644-IF(AND($B644<BR$14,BR$14-$B644<$C$5),OFFSET(Input!$BA644,0,BR$14-$B644-1),0)\n+IF(AND(BR$14>$B644,$C644>$B644,BR$14-$B644<$C$5),OFFSET(Input!$BA644,0,BR$14-$B644-1),0)*$D644   -    IF(AND(BR$14>$C644,BR$14-$C644<$C$5),OFFSET(Input!$BA644,0,BR$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN644,0)  +   BR644-IF(AND($B644<BS$14,BS$14-$B644<$C$5),OFFSET(Input!$BA644,0,BS$14-$B644-1),0)\n+IF(AND(BS$14>$B644,$C644>$B644,BS$14-$B644<$C$5),OFFSET(Input!$BA644,0,BS$14-$B644-1),0)*$D644   -    IF(AND(BS$14>$C644,BS$14-$C644<$C$5),OFFSET(Input!$BA644,0,BS$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO644,0)  +   BS644-IF(AND($B644<BT$14,BT$14-$B644<$C$5),OFFSET(Input!$BA644,0,BT$14-$B644-1),0)\n+IF(AND(BT$14>$B644,$C644>$B644,BT$14-$B644<$C$5),OFFSET(Input!$BA644,0,BT$14-$B644-1),0)*$D644   -    IF(AND(BT$14>$C644,BT$14-$C644<$C$5),OFFSET(Input!$BA644,0,BT$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP644,0)  +   BT644-IF(AND($B644<BU$14,BU$14-$B644<$C$5),OFFSET(Input!$BA644,0,BU$14-$B644-1),0)\n+IF(AND(BU$14>$B644,$C644>$B644,BU$14-$B644<$C$5),OFFSET(Input!$BA644,0,BU$14-$B644-1),0)*$D644   -    IF(AND(BU$14>$C644,BU$14-$C644<$C$5),OFFSET(Input!$BA644,0,BU$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ644,0)  +   BU644-IF(AND($B644<BV$14,BV$14-$B644<$C$5),OFFSET(Input!$BA644,0,BV$14-$B644-1),0)\n+IF(AND(BV$14>$B644,$C644>$B644,BV$14-$B644<$C$5),OFFSET(Input!$BA644,0,BV$14-$B644-1),0)*$D644   -    IF(AND(BV$14>$C644,BV$14-$C644<$C$5),OFFSET(Input!$BA644,0,BV$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR644,0)  +   BV644-IF(AND($B644<BW$14,BW$14-$B644<$C$5),OFFSET(Input!$BA644,0,BW$14-$B644-1),0)\n+IF(AND(BW$14>$B644,$C644>$B644,BW$14-$B644<$C$5),OFFSET(Input!$BA644,0,BW$14-$B644-1),0)*$D644   -    IF(AND(BW$14>$C644,BW$14-$C644<$C$5),OFFSET(Input!$BA644,0,BW$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS644,0)  +   BW644-IF(AND($B644<BX$14,BX$14-$B644<$C$5),OFFSET(Input!$BA644,0,BX$14-$B644-1),0)\n+IF(AND(BX$14>$B644,$C644>$B644,BX$14-$B644<$C$5),OFFSET(Input!$BA644,0,BX$14-$B644-1),0)*$D644   -    IF(AND(BX$14>$C644,BX$14-$C644<$C$5),OFFSET(Input!$BA644,0,BX$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT644,0)  +   BX644-IF(AND($B644<BY$14,BY$14-$B644<$C$5),OFFSET(Input!$BA644,0,BY$14-$B644-1),0)\n+IF(AND(BY$14>$B644,$C644>$B644,BY$14-$B644<$C$5),OFFSET(Input!$BA644,0,BY$14-$B644-1),0)*$D644   -    IF(AND(BY$14>$C644,BY$14-$C644<$C$5),OFFSET(Input!$BA644,0,BY$14-$C644-1),0)*$D644","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU644,0)  +   BY644-IF(AND($B644<BZ$14,BZ$14-$B644<$C$5),OFFSET(Input!$BA644,0,BZ$14-$B644-1),0)\n+IF(AND(BZ$14>$B644,$C644>$B644,BZ$14-$B644<$C$5),OFFSET(Input!$BA644,0,BZ$14-$B644-1),0)*$D644   -    IF(AND(BZ$14>$C644,BZ$14-$C644<$C$5),OFFSET(Input!$BA644,0,BZ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV644,0)  +   BZ644-IF(AND($B644<CA$14,CA$14-$B644<$C$5),OFFSET(Input!$BA644,0,CA$14-$B644-1),0)\n+IF(AND(CA$14>$B644,$C644>$B644,CA$14-$B644<$C$5),OFFSET(Input!$BA644,0,CA$14-$B644-1),0)*$D644   -    IF(AND(CA$14>$C644,CA$14-$C644<$C$5),OFFSET(Input!$BA644,0,CA$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW644,0)  +   CA644-IF(AND($B644<CB$14,CB$14-$B644<$C$5),OFFSET(Input!$BA644,0,CB$14-$B644-1),0)\n+IF(AND(CB$14>$B644,$C644>$B644,CB$14-$B644<$C$5),OFFSET(Input!$BA644,0,CB$14-$B644-1),0)*$D644   -    IF(AND(CB$14>$C644,CB$14-$C644<$C$5),OFFSET(Input!$BA644,0,CB$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX644,0)  +   CB644-IF(AND($B644<CC$14,CC$14-$B644<$C$5),OFFSET(Input!$BA644,0,CC$14-$B644-1),0)\n+IF(AND(CC$14>$B644,$C644>$B644,CC$14-$B644<$C$5),OFFSET(Input!$BA644,0,CC$14-$B644-1),0)*$D644   -    IF(AND(CC$14>$C644,CC$14-$C644<$C$5),OFFSET(Input!$BA644,0,CC$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY644,0)  +   CC644-IF(AND($B644<CD$14,CD$14-$B644<$C$5),OFFSET(Input!$BA644,0,CD$14-$B644-1),0)\n+IF(AND(CD$14>$B644,$C644>$B644,CD$14-$B644<$C$5),OFFSET(Input!$BA644,0,CD$14-$B644-1),0)*$D644   -    IF(AND(CD$14>$C644,CD$14-$C644<$C$5),OFFSET(Input!$BA644,0,CD$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ644,0)  +   CD644-IF(AND($B644<CE$14,CE$14-$B644<$C$5),OFFSET(Input!$BA644,0,CE$14-$B644-1),0)\n+IF(AND(CE$14>$B644,$C644>$B644,CE$14-$B644<$C$5),OFFSET(Input!$BA644,0,CE$14-$B644-1),0)*$D644   -    IF(AND(CE$14>$C644,CE$14-$C644<$C$5),OFFSET(Input!$BA644,0,CE$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA644,0)  +   CE644-IF(AND($B644<CF$14,CF$14-$B644<$C$5),OFFSET(Input!$BA644,0,CF$14-$B644-1),0)\n+IF(AND(CF$14>$B644,$C644>$B644,CF$14-$B644<$C$5),OFFSET(Input!$BA644,0,CF$14-$B644-1),0)*$D644   -    IF(AND(CF$14>$C644,CF$14-$C644<$C$5),OFFSET(Input!$BA644,0,CF$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB644,0)  +   CF644-IF(AND($B644<CG$14,CG$14-$B644<$C$5),OFFSET(Input!$BA644,0,CG$14-$B644-1),0)\n+IF(AND(CG$14>$B644,$C644>$B644,CG$14-$B644<$C$5),OFFSET(Input!$BA644,0,CG$14-$B644-1),0)*$D644   -    IF(AND(CG$14>$C644,CG$14-$C644<$C$5),OFFSET(Input!$BA644,0,CG$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC644,0)  +   CG644-IF(AND($B644<CH$14,CH$14-$B644<$C$5),OFFSET(Input!$BA644,0,CH$14-$B644-1),0)\n+IF(AND(CH$14>$B644,$C644>$B644,CH$14-$B644<$C$5),OFFSET(Input!$BA644,0,CH$14-$B644-1),0)*$D644   -    IF(AND(CH$14>$C644,CH$14-$C644<$C$5),OFFSET(Input!$BA644,0,CH$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED644,0)  +   CH644-IF(AND($B644<CI$14,CI$14-$B644<$C$5),OFFSET(Input!$BA644,0,CI$14-$B644-1),0)\n+IF(AND(CI$14>$B644,$C644>$B644,CI$14-$B644<$C$5),OFFSET(Input!$BA644,0,CI$14-$B644-1),0)*$D644   -    IF(AND(CI$14>$C644,CI$14-$C644<$C$5),OFFSET(Input!$BA644,0,CI$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE644,0)  +   CI644-IF(AND($B644<CJ$14,CJ$14-$B644<$C$5),OFFSET(Input!$BA644,0,CJ$14-$B644-1),0)\n+IF(AND(CJ$14>$B644,$C644>$B644,CJ$14-$B644<$C$5),OFFSET(Input!$BA644,0,CJ$14-$B644-1),0)*$D644   -    IF(AND(CJ$14>$C644,CJ$14-$C644<$C$5),OFFSET(Input!$BA644,0,CJ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF644,0)  +   CJ644-IF(AND($B644<CK$14,CK$14-$B644<$C$5),OFFSET(Input!$BA644,0,CK$14-$B644-1),0)\n+IF(AND(CK$14>$B644,$C644>$B644,CK$14-$B644<$C$5),OFFSET(Input!$BA644,0,CK$14-$B644-1),0)*$D644   -    IF(AND(CK$14>$C644,CK$14-$C644<$C$5),OFFSET(Input!$BA644,0,CK$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG644,0)  +   CK644-IF(AND($B644<CL$14,CL$14-$B644<$C$5),OFFSET(Input!$BA644,0,CL$14-$B644-1),0)\n+IF(AND(CL$14>$B644,$C644>$B644,CL$14-$B644<$C$5),OFFSET(Input!$BA644,0,CL$14-$B644-1),0)*$D644   -    IF(AND(CL$14>$C644,CL$14-$C644<$C$5),OFFSET(Input!$BA644,0,CL$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH644,0)  +   CL644-IF(AND($B644<CM$14,CM$14-$B644<$C$5),OFFSET(Input!$BA644,0,CM$14-$B644-1),0)\n+IF(AND(CM$14>$B644,$C644>$B644,CM$14-$B644<$C$5),OFFSET(Input!$BA644,0,CM$14-$B644-1),0)*$D644   -    IF(AND(CM$14>$C644,CM$14-$C644<$C$5),OFFSET(Input!$BA644,0,CM$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI644,0)  +   CM644-IF(AND($B644<CN$14,CN$14-$B644<$C$5),OFFSET(Input!$BA644,0,CN$14-$B644-1),0)\n+IF(AND(CN$14>$B644,$C644>$B644,CN$14-$B644<$C$5),OFFSET(Input!$BA644,0,CN$14-$B644-1),0)*$D644   -    IF(AND(CN$14>$C644,CN$14-$C644<$C$5),OFFSET(Input!$BA644,0,CN$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ644,0)  +   CN644-IF(AND($B644<CO$14,CO$14-$B644<$C$5),OFFSET(Input!$BA644,0,CO$14-$B644-1),0)\n+IF(AND(CO$14>$B644,$C644>$B644,CO$14-$B644<$C$5),OFFSET(Input!$BA644,0,CO$14-$B644-1),0)*$D644   -    IF(AND(CO$14>$C644,CO$14-$C644<$C$5),OFFSET(Input!$BA644,0,CO$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK644,0)  +   CO644-IF(AND($B644<CP$14,CP$14-$B644<$C$5),OFFSET(Input!$BA644,0,CP$14-$B644-1),0)\n+IF(AND(CP$14>$B644,$C644>$B644,CP$14-$B644<$C$5),OFFSET(Input!$BA644,0,CP$14-$B644-1),0)*$D644   -    IF(AND(CP$14>$C644,CP$14-$C644<$C$5),OFFSET(Input!$BA644,0,CP$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL644,0)  +   CP644-IF(AND($B644<CQ$14,CQ$14-$B644<$C$5),OFFSET(Input!$BA644,0,CQ$14-$B644-1),0)\n+IF(AND(CQ$14>$B644,$C644>$B644,CQ$14-$B644<$C$5),OFFSET(Input!$BA644,0,CQ$14-$B644-1),0)*$D644   -    IF(AND(CQ$14>$C644,CQ$14-$C644<$C$5),OFFSET(Input!$BA644,0,CQ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM644,0)  +   CQ644-IF(AND($B644<CR$14,CR$14-$B644<$C$5),OFFSET(Input!$BA644,0,CR$14-$B644-1),0)\n+IF(AND(CR$14>$B644,$C644>$B644,CR$14-$B644<$C$5),OFFSET(Input!$BA644,0,CR$14-$B644-1),0)*$D644   -    IF(AND(CR$14>$C644,CR$14-$C644<$C$5),OFFSET(Input!$BA644,0,CR$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN644,0)  +   CR644-IF(AND($B644<CS$14,CS$14-$B644<$C$5),OFFSET(Input!$BA644,0,CS$14-$B644-1),0)\n+IF(AND(CS$14>$B644,$C644>$B644,CS$14-$B644<$C$5),OFFSET(Input!$BA644,0,CS$14-$B644-1),0)*$D644   -    IF(AND(CS$14>$C644,CS$14-$C644<$C$5),OFFSET(Input!$BA644,0,CS$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO644,0)  +   CS644-IF(AND($B644<CT$14,CT$14-$B644<$C$5),OFFSET(Input!$BA644,0,CT$14-$B644-1),0)\n+IF(AND(CT$14>$B644,$C644>$B644,CT$14-$B644<$C$5),OFFSET(Input!$BA644,0,CT$14-$B644-1),0)*$D644   -    IF(AND(CT$14>$C644,CT$14-$C644<$C$5),OFFSET(Input!$BA644,0,CT$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP644,0)  +   CT644-IF(AND($B644<CU$14,CU$14-$B644<$C$5),OFFSET(Input!$BA644,0,CU$14-$B644-1),0)\n+IF(AND(CU$14>$B644,$C644>$B644,CU$14-$B644<$C$5),OFFSET(Input!$BA644,0,CU$14-$B644-1),0)*$D644   -    IF(AND(CU$14>$C644,CU$14-$C644<$C$5),OFFSET(Input!$BA644,0,CU$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ644,0)  +   CU644-IF(AND($B644<CV$14,CV$14-$B644<$C$5),OFFSET(Input!$BA644,0,CV$14-$B644-1),0)\n+IF(AND(CV$14>$B644,$C644>$B644,CV$14-$B644<$C$5),OFFSET(Input!$BA644,0,CV$14-$B644-1),0)*$D644   -    IF(AND(CV$14>$C644,CV$14-$C644<$C$5),OFFSET(Input!$BA644,0,CV$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER644,0)  +   CV644-IF(AND($B644<CW$14,CW$14-$B644<$C$5),OFFSET(Input!$BA644,0,CW$14-$B644-1),0)\n+IF(AND(CW$14>$B644,$C644>$B644,CW$14-$B644<$C$5),OFFSET(Input!$BA644,0,CW$14-$B644-1),0)*$D644   -    IF(AND(CW$14>$C644,CW$14-$C644<$C$5),OFFSET(Input!$BA644,0,CW$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES644,0)  +   CW644-IF(AND($B644<CX$14,CX$14-$B644<$C$5),OFFSET(Input!$BA644,0,CX$14-$B644-1),0)\n+IF(AND(CX$14>$B644,$C644>$B644,CX$14-$B644<$C$5),OFFSET(Input!$BA644,0,CX$14-$B644-1),0)*$D644   -    IF(AND(CX$14>$C644,CX$14-$C644<$C$5),OFFSET(Input!$BA644,0,CX$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET644,0)  +   CX644-IF(AND($B644<CY$14,CY$14-$B644<$C$5),OFFSET(Input!$BA644,0,CY$14-$B644-1),0)\n+IF(AND(CY$14>$B644,$C644>$B644,CY$14-$B644<$C$5),OFFSET(Input!$BA644,0,CY$14-$B644-1),0)*$D644   -    IF(AND(CY$14>$C644,CY$14-$C644<$C$5),OFFSET(Input!$BA644,0,CY$14-$C644-1),0)*$D644","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU644,0)  +   CY644-IF(AND($B644<CZ$14,CZ$14-$B644<$C$5),OFFSET(Input!$BA644,0,CZ$14-$B644-1),0)\n+IF(AND(CZ$14>$B644,$C644>$B644,CZ$14-$B644<$C$5),OFFSET(Input!$BA644,0,CZ$14-$B644-1),0)*$D644   -    IF(AND(CZ$14>$C644,CZ$14-$C644<$C$5),OFFSET(Input!$BA644,0,CZ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV644,0)  +   CZ644-IF(AND($B644<DA$14,DA$14-$B644<$C$5),OFFSET(Input!$BA644,0,DA$14-$B644-1),0)\n+IF(AND(DA$14>$B644,$C644>$B644,DA$14-$B644<$C$5),OFFSET(Input!$BA644,0,DA$14-$B644-1),0)*$D644   -    IF(AND(DA$14>$C644,DA$14-$C644<$C$5),OFFSET(Input!$BA644,0,DA$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW644,0)  +   DA644-IF(AND($B644<DB$14,DB$14-$B644<$C$5),OFFSET(Input!$BA644,0,DB$14-$B644-1),0)\n+IF(AND(DB$14>$B644,$C644>$B644,DB$14-$B644<$C$5),OFFSET(Input!$BA644,0,DB$14-$B644-1),0)*$D644   -    IF(AND(DB$14>$C644,DB$14-$C644<$C$5),OFFSET(Input!$BA644,0,DB$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX644,0)  +   DB644-IF(AND($B644<DC$14,DC$14-$B644<$C$5),OFFSET(Input!$BA644,0,DC$14-$B644-1),0)\n+IF(AND(DC$14>$B644,$C644>$B644,DC$14-$B644<$C$5),OFFSET(Input!$BA644,0,DC$14-$B644-1),0)*$D644   -    IF(AND(DC$14>$C644,DC$14-$C644<$C$5),OFFSET(Input!$BA644,0,DC$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY644,0)  +   DC644-IF(AND($B644<DD$14,DD$14-$B644<$C$5),OFFSET(Input!$BA644,0,DD$14-$B644-1),0)\n+IF(AND(DD$14>$B644,$C644>$B644,DD$14-$B644<$C$5),OFFSET(Input!$BA644,0,DD$14-$B644-1),0)*$D644   -    IF(AND(DD$14>$C644,DD$14-$C644<$C$5),OFFSET(Input!$BA644,0,DD$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ644,0)  +   DD644-IF(AND($B644<DE$14,DE$14-$B644<$C$5),OFFSET(Input!$BA644,0,DE$14-$B644-1),0)\n+IF(AND(DE$14>$B644,$C644>$B644,DE$14-$B644<$C$5),OFFSET(Input!$BA644,0,DE$14-$B644-1),0)*$D644   -    IF(AND(DE$14>$C644,DE$14-$C644<$C$5),OFFSET(Input!$BA644,0,DE$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA644,0)  +   DE644-IF(AND($B644<DF$14,DF$14-$B644<$C$5),OFFSET(Input!$BA644,0,DF$14-$B644-1),0)\n+IF(AND(DF$14>$B644,$C644>$B644,DF$14-$B644<$C$5),OFFSET(Input!$BA644,0,DF$14-$B644-1),0)*$D644   -    IF(AND(DF$14>$C644,DF$14-$C644<$C$5),OFFSET(Input!$BA644,0,DF$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB644,0)  +   DF644-IF(AND($B644<DG$14,DG$14-$B644<$C$5),OFFSET(Input!$BA644,0,DG$14-$B644-1),0)\n+IF(AND(DG$14>$B644,$C644>$B644,DG$14-$B644<$C$5),OFFSET(Input!$BA644,0,DG$14-$B644-1),0)*$D644   -    IF(AND(DG$14>$C644,DG$14-$C644<$C$5),OFFSET(Input!$BA644,0,DG$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC644,0)  +   DG644-IF(AND($B644<DH$14,DH$14-$B644<$C$5),OFFSET(Input!$BA644,0,DH$14-$B644-1),0)\n+IF(AND(DH$14>$B644,$C644>$B644,DH$14-$B644<$C$5),OFFSET(Input!$BA644,0,DH$14-$B644-1),0)*$D644   -    IF(AND(DH$14>$C644,DH$14-$C644<$C$5),OFFSET(Input!$BA644,0,DH$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD644,0)  +   DH644-IF(AND($B644<DI$14,DI$14-$B644<$C$5),OFFSET(Input!$BA644,0,DI$14-$B644-1),0)\n+IF(AND(DI$14>$B644,$C644>$B644,DI$14-$B644<$C$5),OFFSET(Input!$BA644,0,DI$14-$B644-1),0)*$D644   -    IF(AND(DI$14>$C644,DI$14-$C644<$C$5),OFFSET(Input!$BA644,0,DI$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE644,0)  +   DI644-IF(AND($B644<DJ$14,DJ$14-$B644<$C$5),OFFSET(Input!$BA644,0,DJ$14-$B644-1),0)\n+IF(AND(DJ$14>$B644,$C644>$B644,DJ$14-$B644<$C$5),OFFSET(Input!$BA644,0,DJ$14-$B644-1),0)*$D644   -    IF(AND(DJ$14>$C644,DJ$14-$C644<$C$5),OFFSET(Input!$BA644,0,DJ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF644,0)  +   DJ644-IF(AND($B644<DK$14,DK$14-$B644<$C$5),OFFSET(Input!$BA644,0,DK$14-$B644-1),0)\n+IF(AND(DK$14>$B644,$C644>$B644,DK$14-$B644<$C$5),OFFSET(Input!$BA644,0,DK$14-$B644-1),0)*$D644   -    IF(AND(DK$14>$C644,DK$14-$C644<$C$5),OFFSET(Input!$BA644,0,DK$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG644,0)  +   DK644-IF(AND($B644<DL$14,DL$14-$B644<$C$5),OFFSET(Input!$BA644,0,DL$14-$B644-1),0)\n+IF(AND(DL$14>$B644,$C644>$B644,DL$14-$B644<$C$5),OFFSET(Input!$BA644,0,DL$14-$B644-1),0)*$D644   -    IF(AND(DL$14>$C644,DL$14-$C644<$C$5),OFFSET(Input!$BA644,0,DL$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH644,0)  +   DL644-IF(AND($B644<DM$14,DM$14-$B644<$C$5),OFFSET(Input!$BA644,0,DM$14-$B644-1),0)\n+IF(AND(DM$14>$B644,$C644>$B644,DM$14-$B644<$C$5),OFFSET(Input!$BA644,0,DM$14-$B644-1),0)*$D644   -    IF(AND(DM$14>$C644,DM$14-$C644<$C$5),OFFSET(Input!$BA644,0,DM$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI644,0)  +   DM644-IF(AND($B644<DN$14,DN$14-$B644<$C$5),OFFSET(Input!$BA644,0,DN$14-$B644-1),0)\n+IF(AND(DN$14>$B644,$C644>$B644,DN$14-$B644<$C$5),OFFSET(Input!$BA644,0,DN$14-$B644-1),0)*$D644   -    IF(AND(DN$14>$C644,DN$14-$C644<$C$5),OFFSET(Input!$BA644,0,DN$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ644,0)  +   DN644-IF(AND($B644<DO$14,DO$14-$B644<$C$5),OFFSET(Input!$BA644,0,DO$14-$B644-1),0)\n+IF(AND(DO$14>$B644,$C644>$B644,DO$14-$B644<$C$5),OFFSET(Input!$BA644,0,DO$14-$B644-1),0)*$D644   -    IF(AND(DO$14>$C644,DO$14-$C644<$C$5),OFFSET(Input!$BA644,0,DO$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK644,0)  +   DO644-IF(AND($B644<DP$14,DP$14-$B644<$C$5),OFFSET(Input!$BA644,0,DP$14-$B644-1),0)\n+IF(AND(DP$14>$B644,$C644>$B644,DP$14-$B644<$C$5),OFFSET(Input!$BA644,0,DP$14-$B644-1),0)*$D644   -    IF(AND(DP$14>$C644,DP$14-$C644<$C$5),OFFSET(Input!$BA644,0,DP$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL644,0)  +   DP644-IF(AND($B644<DQ$14,DQ$14-$B644<$C$5),OFFSET(Input!$BA644,0,DQ$14-$B644-1),0)\n+IF(AND(DQ$14>$B644,$C644>$B644,DQ$14-$B644<$C$5),OFFSET(Input!$BA644,0,DQ$14-$B644-1),0)*$D644   -    IF(AND(DQ$14>$C644,DQ$14-$C644<$C$5),OFFSET(Input!$BA644,0,DQ$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM644,0)  +   DQ644-IF(AND($B644<DR$14,DR$14-$B644<$C$5),OFFSET(Input!$BA644,0,DR$14-$B644-1),0)\n+IF(AND(DR$14>$B644,$C644>$B644,DR$14-$B644<$C$5),OFFSET(Input!$BA644,0,DR$14-$B644-1),0)*$D644   -    IF(AND(DR$14>$C644,DR$14-$C644<$C$5),OFFSET(Input!$BA644,0,DR$14-$C644-1),0)*$D644","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN644,0)  +   DR644-IF(AND($B644<DS$14,DS$14-$B644<$C$5),OFFSET(Input!$BA644,0,DS$14-$B644-1),0)\n+IF(AND(DS$14>$B644,$C644>$B644,DS$14-$B644<$C$5),OFFSET(Input!$BA644,0,DS$14-$B644-1),0)*$D644   -    IF(AND(DS$14>$C644,DS$14-$C644<$C$5),OFFSET(Input!$BA644,0,DS$14-$C644-1),0)*$D644","v":0}]
[{"$f":"Calcs!A675","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E675),1,Calcs!E675)*Periods,0)","v":0},{"$f":"ROUND(MAX(B675,Input!Z675*Periods),0)","v":0},{"$f":"IF(Calcs!DY675>Calcs!DZ675,IF(Input!R675<>0,Input!AC675/Input!R675,0),IF(Input!V675<>0,Input!AE675/Input!V675,0))","v":0},null,{"$f":"Input!BA675","v":0},{"$f":"IF(G$14<=$C$5,Input!BB675,0)  +   F675-IF(AND($B675<G$14,G$14-$B675<$C$5),OFFSET(Input!$BA675,0,G$14-$B675-1),0)\n+IF(AND(G$14>$B675,$C675>$B675,G$14-$B675<$C$5),OFFSET(Input!$BA675,0,G$14-$B675-1),0)*$D675   -    IF(AND(G$14>$C675,G$14-$C675<$C$5),OFFSET(Input!$BA675,0,G$14-$C675-1),0)*$D675","v":0},{"$f":"IF(H$14<=$C$5,Input!BC675,0)  +   G675-IF(AND($B675<H$14,H$14-$B675<$C$5),OFFSET(Input!$BA675,0,H$14-$B675-1),0)\n+IF(AND(H$14>$B675,$C675>$B675,H$14-$B675<$C$5),OFFSET(Input!$BA675,0,H$14-$B675-1),0)*$D675   -    IF(AND(H$14>$C675,H$14-$C675<$C$5),OFFSET(Input!$BA675,0,H$14-$C675-1),0)*$D675","v":0},{"$f":"IF(I$14<=$C$5,Input!BD675,0)  +   H675-IF(AND($B675<I$14,I$14-$B675<$C$5),OFFSET(Input!$BA675,0,I$14-$B675-1),0)\n+IF(AND(I$14>$B675,$C675>$B675,I$14-$B675<$C$5),OFFSET(Input!$BA675,0,I$14-$B675-1),0)*$D675   -    IF(AND(I$14>$C675,I$14-$C675<$C$5),OFFSET(Input!$BA675,0,I$14-$C675-1),0)*$D675","v":0},{"$f":"IF(J$14<=$C$5,Input!BE675,0)  +   I675-IF(AND($B675<J$14,J$14-$B675<$C$5),OFFSET(Input!$BA675,0,J$14-$B675-1),0)\n+IF(AND(J$14>$B675,$C675>$B675,J$14-$B675<$C$5),OFFSET(Input!$BA675,0,J$14-$B675-1),0)*$D675   -    IF(AND(J$14>$C675,J$14-$C675<$C$5),OFFSET(Input!$BA675,0,J$14-$C675-1),0)*$D675","v":0},{"$f":"IF(K$14<=$C$5,Input!BF675,0)  +   J675-IF(AND($B675<K$14,K$14-$B675<$C$5),OFFSET(Input!$BA675,0,K$14-$B675-1),0)\n+IF(AND(K$14>$B675,$C675>$B675,K$14-$B675<$C$5),OFFSET(Input!$BA675,0,K$14-$B675-1),0)*$D675   -    IF(AND(K$14>$C675,K$14-$C675<$C$5),OFFSET(Input!$BA675,0,K$14-$C675-1),0)*$D675","v":0},{"$f":"IF(L$14<=$C$5,Input!BG675,0)  +   K675-IF(AND($B675<L$14,L$14-$B675<$C$5),OFFSET(Input!$BA675,0,L$14-$B675-1),0)\n+IF(AND(L$14>$B675,$C675>$B675,L$14-$B675<$C$5),OFFSET(Input!$BA675,0,L$14-$B675-1),0)*$D675   -    IF(AND(L$14>$C675,L$14-$C675<$C$5),OFFSET(Input!$BA675,0,L$14-$C675-1),0)*$D675","v":0},{"$f":"IF(M$14<=$C$5,Input!BH675,0)  +   L675-IF(AND($B675<M$14,M$14-$B675<$C$5),OFFSET(Input!$BA675,0,M$14-$B675-1),0)\n+IF(AND(M$14>$B675,$C675>$B675,M$14-$B675<$C$5),OFFSET(Input!$BA675,0,M$14-$B675-1),0)*$D675   -    IF(AND(M$14>$C675,M$14-$C675<$C$5),OFFSET(Input!$BA675,0,M$14-$C675-1),0)*$D675","v":0},{"$f":"IF(N$14<=$C$5,Input!BI675,0)  +   M675-IF(AND($B675<N$14,N$14-$B675<$C$5),OFFSET(Input!$BA675,0,N$14-$B675-1),0)\n+IF(AND(N$14>$B675,$C675>$B675,N$14-$B675<$C$5),OFFSET(Input!$BA675,0,N$14-$B675-1),0)*$D675   -    IF(AND(N$14>$C675,N$14-$C675<$C$5),OFFSET(Input!$BA675,0,N$14-$C675-1),0)*$D675","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ675,0)  +   N675-IF(AND($B675<O$14,O$14-$B675<$C$5),OFFSET(Input!$BA675,0,O$14-$B675-1),0)\n+IF(AND(O$14>$B675,$C675>$B675,O$14-$B675<$C$5),OFFSET(Input!$BA675,0,O$14-$B675-1),0)*$D675   -    IF(AND(O$14>$C675,O$14-$C675<$C$5),OFFSET(Input!$BA675,0,O$14-$C675-1),0)*$D675","v":0},{"$f":"IF(P$14<=$C$5,Input!BK675,0)  +   O675-IF(AND($B675<P$14,P$14-$B675<$C$5),OFFSET(Input!$BA675,0,P$14-$B675-1),0)\n+IF(AND(P$14>$B675,$C675>$B675,P$14-$B675<$C$5),OFFSET(Input!$BA675,0,P$14-$B675-1),0)*$D675   -    IF(AND(P$14>$C675,P$14-$C675<$C$5),OFFSET(Input!$BA675,0,P$14-$C675-1),0)*$D675","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL675,0)  +   P675-IF(AND($B675<Q$14,Q$14-$B675<$C$5),OFFSET(Input!$BA675,0,Q$14-$B675-1),0)\n+IF(AND(Q$14>$B675,$C675>$B675,Q$14-$B675<$C$5),OFFSET(Input!$BA675,0,Q$14-$B675-1),0)*$D675   -    IF(AND(Q$14>$C675,Q$14-$C675<$C$5),OFFSET(Input!$BA675,0,Q$14-$C675-1),0)*$D675","v":0},{"$f":"IF(R$14<=$C$5,Input!BM675,0)  +   Q675-IF(AND($B675<R$14,R$14-$B675<$C$5),OFFSET(Input!$BA675,0,R$14-$B675-1),0)\n+IF(AND(R$14>$B675,$C675>$B675,R$14-$B675<$C$5),OFFSET(Input!$BA675,0,R$14-$B675-1),0)*$D675   -    IF(AND(R$14>$C675,R$14-$C675<$C$5),OFFSET(Input!$BA675,0,R$14-$C675-1),0)*$D675","v":0},{"$f":"IF(S$14<=$C$5,Input!BN675,0)  +   R675-IF(AND($B675<S$14,S$14-$B675<$C$5),OFFSET(Input!$BA675,0,S$14-$B675-1),0)\n+IF(AND(S$14>$B675,$C675>$B675,S$14-$B675<$C$5),OFFSET(Input!$BA675,0,S$14-$B675-1),0)*$D675   -    IF(AND(S$14>$C675,S$14-$C675<$C$5),OFFSET(Input!$BA675,0,S$14-$C675-1),0)*$D675","v":0},{"$f":"IF(T$14<=$C$5,Input!BO675,0)  +   S675-IF(AND($B675<T$14,T$14-$B675<$C$5),OFFSET(Input!$BA675,0,T$14-$B675-1),0)\n+IF(AND(T$14>$B675,$C675>$B675,T$14-$B675<$C$5),OFFSET(Input!$BA675,0,T$14-$B675-1),0)*$D675   -    IF(AND(T$14>$C675,T$14-$C675<$C$5),OFFSET(Input!$BA675,0,T$14-$C675-1),0)*$D675","v":0},{"$f":"IF(U$14<=$C$5,Input!BP675,0)  +   T675-IF(AND($B675<U$14,U$14-$B675<$C$5),OFFSET(Input!$BA675,0,U$14-$B675-1),0)\n+IF(AND(U$14>$B675,$C675>$B675,U$14-$B675<$C$5),OFFSET(Input!$BA675,0,U$14-$B675-1),0)*$D675   -    IF(AND(U$14>$C675,U$14-$C675<$C$5),OFFSET(Input!$BA675,0,U$14-$C675-1),0)*$D675","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ675,0)  +   U675-IF(AND($B675<V$14,V$14-$B675<$C$5),OFFSET(Input!$BA675,0,V$14-$B675-1),0)\n+IF(AND(V$14>$B675,$C675>$B675,V$14-$B675<$C$5),OFFSET(Input!$BA675,0,V$14-$B675-1),0)*$D675   -    IF(AND(V$14>$C675,V$14-$C675<$C$5),OFFSET(Input!$BA675,0,V$14-$C675-1),0)*$D675","v":0},{"$f":"IF(W$14<=$C$5,Input!BR675,0)  +   V675-IF(AND($B675<W$14,W$14-$B675<$C$5),OFFSET(Input!$BA675,0,W$14-$B675-1),0)\n+IF(AND(W$14>$B675,$C675>$B675,W$14-$B675<$C$5),OFFSET(Input!$BA675,0,W$14-$B675-1),0)*$D675   -    IF(AND(W$14>$C675,W$14-$C675<$C$5),OFFSET(Input!$BA675,0,W$14-$C675-1),0)*$D675","v":0},{"$f":"IF(X$14<=$C$5,Input!BS675,0)  +   W675-IF(AND($B675<X$14,X$14-$B675<$C$5),OFFSET(Input!$BA675,0,X$14-$B675-1),0)\n+IF(AND(X$14>$B675,$C675>$B675,X$14-$B675<$C$5),OFFSET(Input!$BA675,0,X$14-$B675-1),0)*$D675   -    IF(AND(X$14>$C675,X$14-$C675<$C$5),OFFSET(Input!$BA675,0,X$14-$C675-1),0)*$D675","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT675,0)  +   X675-IF(AND($B675<Y$14,Y$14-$B675<$C$5),OFFSET(Input!$BA675,0,Y$14-$B675-1),0)\n+IF(AND(Y$14>$B675,$C675>$B675,Y$14-$B675<$C$5),OFFSET(Input!$BA675,0,Y$14-$B675-1),0)*$D675   -    IF(AND(Y$14>$C675,Y$14-$C675<$C$5),OFFSET(Input!$BA675,0,Y$14-$C675-1),0)*$D675","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU675,0)  +   Y675-IF(AND($B675<Z$14,Z$14-$B675<$C$5),OFFSET(Input!$BA675,0,Z$14-$B675-1),0)\n+IF(AND(Z$14>$B675,$C675>$B675,Z$14-$B675<$C$5),OFFSET(Input!$BA675,0,Z$14-$B675-1),0)*$D675   -    IF(AND(Z$14>$C675,Z$14-$C675<$C$5),OFFSET(Input!$BA675,0,Z$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV675,0)  +   Z675-IF(AND($B675<AA$14,AA$14-$B675<$C$5),OFFSET(Input!$BA675,0,AA$14-$B675-1),0)\n+IF(AND(AA$14>$B675,$C675>$B675,AA$14-$B675<$C$5),OFFSET(Input!$BA675,0,AA$14-$B675-1),0)*$D675   -    IF(AND(AA$14>$C675,AA$14-$C675<$C$5),OFFSET(Input!$BA675,0,AA$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW675,0)  +   AA675-IF(AND($B675<AB$14,AB$14-$B675<$C$5),OFFSET(Input!$BA675,0,AB$14-$B675-1),0)\n+IF(AND(AB$14>$B675,$C675>$B675,AB$14-$B675<$C$5),OFFSET(Input!$BA675,0,AB$14-$B675-1),0)*$D675   -    IF(AND(AB$14>$C675,AB$14-$C675<$C$5),OFFSET(Input!$BA675,0,AB$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX675,0)  +   AB675-IF(AND($B675<AC$14,AC$14-$B675<$C$5),OFFSET(Input!$BA675,0,AC$14-$B675-1),0)\n+IF(AND(AC$14>$B675,$C675>$B675,AC$14-$B675<$C$5),OFFSET(Input!$BA675,0,AC$14-$B675-1),0)*$D675   -    IF(AND(AC$14>$C675,AC$14-$C675<$C$5),OFFSET(Input!$BA675,0,AC$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY675,0)  +   AC675-IF(AND($B675<AD$14,AD$14-$B675<$C$5),OFFSET(Input!$BA675,0,AD$14-$B675-1),0)\n+IF(AND(AD$14>$B675,$C675>$B675,AD$14-$B675<$C$5),OFFSET(Input!$BA675,0,AD$14-$B675-1),0)*$D675   -    IF(AND(AD$14>$C675,AD$14-$C675<$C$5),OFFSET(Input!$BA675,0,AD$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ675,0)  +   AD675-IF(AND($B675<AE$14,AE$14-$B675<$C$5),OFFSET(Input!$BA675,0,AE$14-$B675-1),0)\n+IF(AND(AE$14>$B675,$C675>$B675,AE$14-$B675<$C$5),OFFSET(Input!$BA675,0,AE$14-$B675-1),0)*$D675   -    IF(AND(AE$14>$C675,AE$14-$C675<$C$5),OFFSET(Input!$BA675,0,AE$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA675,0)  +   AE675-IF(AND($B675<AF$14,AF$14-$B675<$C$5),OFFSET(Input!$BA675,0,AF$14-$B675-1),0)\n+IF(AND(AF$14>$B675,$C675>$B675,AF$14-$B675<$C$5),OFFSET(Input!$BA675,0,AF$14-$B675-1),0)*$D675   -    IF(AND(AF$14>$C675,AF$14-$C675<$C$5),OFFSET(Input!$BA675,0,AF$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB675,0)  +   AF675-IF(AND($B675<AG$14,AG$14-$B675<$C$5),OFFSET(Input!$BA675,0,AG$14-$B675-1),0)\n+IF(AND(AG$14>$B675,$C675>$B675,AG$14-$B675<$C$5),OFFSET(Input!$BA675,0,AG$14-$B675-1),0)*$D675   -    IF(AND(AG$14>$C675,AG$14-$C675<$C$5),OFFSET(Input!$BA675,0,AG$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC675,0)  +   AG675-IF(AND($B675<AH$14,AH$14-$B675<$C$5),OFFSET(Input!$BA675,0,AH$14-$B675-1),0)\n+IF(AND(AH$14>$B675,$C675>$B675,AH$14-$B675<$C$5),OFFSET(Input!$BA675,0,AH$14-$B675-1),0)*$D675   -    IF(AND(AH$14>$C675,AH$14-$C675<$C$5),OFFSET(Input!$BA675,0,AH$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD675,0)  +   AH675-IF(AND($B675<AI$14,AI$14-$B675<$C$5),OFFSET(Input!$BA675,0,AI$14-$B675-1),0)\n+IF(AND(AI$14>$B675,$C675>$B675,AI$14-$B675<$C$5),OFFSET(Input!$BA675,0,AI$14-$B675-1),0)*$D675   -    IF(AND(AI$14>$C675,AI$14-$C675<$C$5),OFFSET(Input!$BA675,0,AI$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE675,0)  +   AI675-IF(AND($B675<AJ$14,AJ$14-$B675<$C$5),OFFSET(Input!$BA675,0,AJ$14-$B675-1),0)\n+IF(AND(AJ$14>$B675,$C675>$B675,AJ$14-$B675<$C$5),OFFSET(Input!$BA675,0,AJ$14-$B675-1),0)*$D675   -    IF(AND(AJ$14>$C675,AJ$14-$C675<$C$5),OFFSET(Input!$BA675,0,AJ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF675,0)  +   AJ675-IF(AND($B675<AK$14,AK$14-$B675<$C$5),OFFSET(Input!$BA675,0,AK$14-$B675-1),0)\n+IF(AND(AK$14>$B675,$C675>$B675,AK$14-$B675<$C$5),OFFSET(Input!$BA675,0,AK$14-$B675-1),0)*$D675   -    IF(AND(AK$14>$C675,AK$14-$C675<$C$5),OFFSET(Input!$BA675,0,AK$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG675,0)  +   AK675-IF(AND($B675<AL$14,AL$14-$B675<$C$5),OFFSET(Input!$BA675,0,AL$14-$B675-1),0)\n+IF(AND(AL$14>$B675,$C675>$B675,AL$14-$B675<$C$5),OFFSET(Input!$BA675,0,AL$14-$B675-1),0)*$D675   -    IF(AND(AL$14>$C675,AL$14-$C675<$C$5),OFFSET(Input!$BA675,0,AL$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH675,0)  +   AL675-IF(AND($B675<AM$14,AM$14-$B675<$C$5),OFFSET(Input!$BA675,0,AM$14-$B675-1),0)\n+IF(AND(AM$14>$B675,$C675>$B675,AM$14-$B675<$C$5),OFFSET(Input!$BA675,0,AM$14-$B675-1),0)*$D675   -    IF(AND(AM$14>$C675,AM$14-$C675<$C$5),OFFSET(Input!$BA675,0,AM$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI675,0)  +   AM675-IF(AND($B675<AN$14,AN$14-$B675<$C$5),OFFSET(Input!$BA675,0,AN$14-$B675-1),0)\n+IF(AND(AN$14>$B675,$C675>$B675,AN$14-$B675<$C$5),OFFSET(Input!$BA675,0,AN$14-$B675-1),0)*$D675   -    IF(AND(AN$14>$C675,AN$14-$C675<$C$5),OFFSET(Input!$BA675,0,AN$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ675,0)  +   AN675-IF(AND($B675<AO$14,AO$14-$B675<$C$5),OFFSET(Input!$BA675,0,AO$14-$B675-1),0)\n+IF(AND(AO$14>$B675,$C675>$B675,AO$14-$B675<$C$5),OFFSET(Input!$BA675,0,AO$14-$B675-1),0)*$D675   -    IF(AND(AO$14>$C675,AO$14-$C675<$C$5),OFFSET(Input!$BA675,0,AO$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK675,0)  +   AO675-IF(AND($B675<AP$14,AP$14-$B675<$C$5),OFFSET(Input!$BA675,0,AP$14-$B675-1),0)\n+IF(AND(AP$14>$B675,$C675>$B675,AP$14-$B675<$C$5),OFFSET(Input!$BA675,0,AP$14-$B675-1),0)*$D675   -    IF(AND(AP$14>$C675,AP$14-$C675<$C$5),OFFSET(Input!$BA675,0,AP$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL675,0)  +   AP675-IF(AND($B675<AQ$14,AQ$14-$B675<$C$5),OFFSET(Input!$BA675,0,AQ$14-$B675-1),0)\n+IF(AND(AQ$14>$B675,$C675>$B675,AQ$14-$B675<$C$5),OFFSET(Input!$BA675,0,AQ$14-$B675-1),0)*$D675   -    IF(AND(AQ$14>$C675,AQ$14-$C675<$C$5),OFFSET(Input!$BA675,0,AQ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM675,0)  +   AQ675-IF(AND($B675<AR$14,AR$14-$B675<$C$5),OFFSET(Input!$BA675,0,AR$14-$B675-1),0)\n+IF(AND(AR$14>$B675,$C675>$B675,AR$14-$B675<$C$5),OFFSET(Input!$BA675,0,AR$14-$B675-1),0)*$D675   -    IF(AND(AR$14>$C675,AR$14-$C675<$C$5),OFFSET(Input!$BA675,0,AR$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN675,0)  +   AR675-IF(AND($B675<AS$14,AS$14-$B675<$C$5),OFFSET(Input!$BA675,0,AS$14-$B675-1),0)\n+IF(AND(AS$14>$B675,$C675>$B675,AS$14-$B675<$C$5),OFFSET(Input!$BA675,0,AS$14-$B675-1),0)*$D675   -    IF(AND(AS$14>$C675,AS$14-$C675<$C$5),OFFSET(Input!$BA675,0,AS$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO675,0)  +   AS675-IF(AND($B675<AT$14,AT$14-$B675<$C$5),OFFSET(Input!$BA675,0,AT$14-$B675-1),0)\n+IF(AND(AT$14>$B675,$C675>$B675,AT$14-$B675<$C$5),OFFSET(Input!$BA675,0,AT$14-$B675-1),0)*$D675   -    IF(AND(AT$14>$C675,AT$14-$C675<$C$5),OFFSET(Input!$BA675,0,AT$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP675,0)  +   AT675-IF(AND($B675<AU$14,AU$14-$B675<$C$5),OFFSET(Input!$BA675,0,AU$14-$B675-1),0)\n+IF(AND(AU$14>$B675,$C675>$B675,AU$14-$B675<$C$5),OFFSET(Input!$BA675,0,AU$14-$B675-1),0)*$D675   -    IF(AND(AU$14>$C675,AU$14-$C675<$C$5),OFFSET(Input!$BA675,0,AU$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ675,0)  +   AU675-IF(AND($B675<AV$14,AV$14-$B675<$C$5),OFFSET(Input!$BA675,0,AV$14-$B675-1),0)\n+IF(AND(AV$14>$B675,$C675>$B675,AV$14-$B675<$C$5),OFFSET(Input!$BA675,0,AV$14-$B675-1),0)*$D675   -    IF(AND(AV$14>$C675,AV$14-$C675<$C$5),OFFSET(Input!$BA675,0,AV$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR675,0)  +   AV675-IF(AND($B675<AW$14,AW$14-$B675<$C$5),OFFSET(Input!$BA675,0,AW$14-$B675-1),0)\n+IF(AND(AW$14>$B675,$C675>$B675,AW$14-$B675<$C$5),OFFSET(Input!$BA675,0,AW$14-$B675-1),0)*$D675   -    IF(AND(AW$14>$C675,AW$14-$C675<$C$5),OFFSET(Input!$BA675,0,AW$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS675,0)  +   AW675-IF(AND($B675<AX$14,AX$14-$B675<$C$5),OFFSET(Input!$BA675,0,AX$14-$B675-1),0)\n+IF(AND(AX$14>$B675,$C675>$B675,AX$14-$B675<$C$5),OFFSET(Input!$BA675,0,AX$14-$B675-1),0)*$D675   -    IF(AND(AX$14>$C675,AX$14-$C675<$C$5),OFFSET(Input!$BA675,0,AX$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT675,0)  +   AX675-IF(AND($B675<AY$14,AY$14-$B675<$C$5),OFFSET(Input!$BA675,0,AY$14-$B675-1),0)\n+IF(AND(AY$14>$B675,$C675>$B675,AY$14-$B675<$C$5),OFFSET(Input!$BA675,0,AY$14-$B675-1),0)*$D675   -    IF(AND(AY$14>$C675,AY$14-$C675<$C$5),OFFSET(Input!$BA675,0,AY$14-$C675-1),0)*$D675","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU675,0)  +   AY675-IF(AND($B675<AZ$14,AZ$14-$B675<$C$5),OFFSET(Input!$BA675,0,AZ$14-$B675-1),0)\n+IF(AND(AZ$14>$B675,$C675>$B675,AZ$14-$B675<$C$5),OFFSET(Input!$BA675,0,AZ$14-$B675-1),0)*$D675   -    IF(AND(AZ$14>$C675,AZ$14-$C675<$C$5),OFFSET(Input!$BA675,0,AZ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV675,0)  +   AZ675-IF(AND($B675<BA$14,BA$14-$B675<$C$5),OFFSET(Input!$BA675,0,BA$14-$B675-1),0)\n+IF(AND(BA$14>$B675,$C675>$B675,BA$14-$B675<$C$5),OFFSET(Input!$BA675,0,BA$14-$B675-1),0)*$D675   -    IF(AND(BA$14>$C675,BA$14-$C675<$C$5),OFFSET(Input!$BA675,0,BA$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW675,0)  +   BA675-IF(AND($B675<BB$14,BB$14-$B675<$C$5),OFFSET(Input!$BA675,0,BB$14-$B675-1),0)\n+IF(AND(BB$14>$B675,$C675>$B675,BB$14-$B675<$C$5),OFFSET(Input!$BA675,0,BB$14-$B675-1),0)*$D675   -    IF(AND(BB$14>$C675,BB$14-$C675<$C$5),OFFSET(Input!$BA675,0,BB$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX675,0)  +   BB675-IF(AND($B675<BC$14,BC$14-$B675<$C$5),OFFSET(Input!$BA675,0,BC$14-$B675-1),0)\n+IF(AND(BC$14>$B675,$C675>$B675,BC$14-$B675<$C$5),OFFSET(Input!$BA675,0,BC$14-$B675-1),0)*$D675   -    IF(AND(BC$14>$C675,BC$14-$C675<$C$5),OFFSET(Input!$BA675,0,BC$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY675,0)  +   BC675-IF(AND($B675<BD$14,BD$14-$B675<$C$5),OFFSET(Input!$BA675,0,BD$14-$B675-1),0)\n+IF(AND(BD$14>$B675,$C675>$B675,BD$14-$B675<$C$5),OFFSET(Input!$BA675,0,BD$14-$B675-1),0)*$D675   -    IF(AND(BD$14>$C675,BD$14-$C675<$C$5),OFFSET(Input!$BA675,0,BD$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ675,0)  +   BD675-IF(AND($B675<BE$14,BE$14-$B675<$C$5),OFFSET(Input!$BA675,0,BE$14-$B675-1),0)\n+IF(AND(BE$14>$B675,$C675>$B675,BE$14-$B675<$C$5),OFFSET(Input!$BA675,0,BE$14-$B675-1),0)*$D675   -    IF(AND(BE$14>$C675,BE$14-$C675<$C$5),OFFSET(Input!$BA675,0,BE$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA675,0)  +   BE675-IF(AND($B675<BF$14,BF$14-$B675<$C$5),OFFSET(Input!$BA675,0,BF$14-$B675-1),0)\n+IF(AND(BF$14>$B675,$C675>$B675,BF$14-$B675<$C$5),OFFSET(Input!$BA675,0,BF$14-$B675-1),0)*$D675   -    IF(AND(BF$14>$C675,BF$14-$C675<$C$5),OFFSET(Input!$BA675,0,BF$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB675,0)  +   BF675-IF(AND($B675<BG$14,BG$14-$B675<$C$5),OFFSET(Input!$BA675,0,BG$14-$B675-1),0)\n+IF(AND(BG$14>$B675,$C675>$B675,BG$14-$B675<$C$5),OFFSET(Input!$BA675,0,BG$14-$B675-1),0)*$D675   -    IF(AND(BG$14>$C675,BG$14-$C675<$C$5),OFFSET(Input!$BA675,0,BG$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC675,0)  +   BG675-IF(AND($B675<BH$14,BH$14-$B675<$C$5),OFFSET(Input!$BA675,0,BH$14-$B675-1),0)\n+IF(AND(BH$14>$B675,$C675>$B675,BH$14-$B675<$C$5),OFFSET(Input!$BA675,0,BH$14-$B675-1),0)*$D675   -    IF(AND(BH$14>$C675,BH$14-$C675<$C$5),OFFSET(Input!$BA675,0,BH$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD675,0)  +   BH675-IF(AND($B675<BI$14,BI$14-$B675<$C$5),OFFSET(Input!$BA675,0,BI$14-$B675-1),0)\n+IF(AND(BI$14>$B675,$C675>$B675,BI$14-$B675<$C$5),OFFSET(Input!$BA675,0,BI$14-$B675-1),0)*$D675   -    IF(AND(BI$14>$C675,BI$14-$C675<$C$5),OFFSET(Input!$BA675,0,BI$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE675,0)  +   BI675-IF(AND($B675<BJ$14,BJ$14-$B675<$C$5),OFFSET(Input!$BA675,0,BJ$14-$B675-1),0)\n+IF(AND(BJ$14>$B675,$C675>$B675,BJ$14-$B675<$C$5),OFFSET(Input!$BA675,0,BJ$14-$B675-1),0)*$D675   -    IF(AND(BJ$14>$C675,BJ$14-$C675<$C$5),OFFSET(Input!$BA675,0,BJ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF675,0)  +   BJ675-IF(AND($B675<BK$14,BK$14-$B675<$C$5),OFFSET(Input!$BA675,0,BK$14-$B675-1),0)\n+IF(AND(BK$14>$B675,$C675>$B675,BK$14-$B675<$C$5),OFFSET(Input!$BA675,0,BK$14-$B675-1),0)*$D675   -    IF(AND(BK$14>$C675,BK$14-$C675<$C$5),OFFSET(Input!$BA675,0,BK$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG675,0)  +   BK675-IF(AND($B675<BL$14,BL$14-$B675<$C$5),OFFSET(Input!$BA675,0,BL$14-$B675-1),0)\n+IF(AND(BL$14>$B675,$C675>$B675,BL$14-$B675<$C$5),OFFSET(Input!$BA675,0,BL$14-$B675-1),0)*$D675   -    IF(AND(BL$14>$C675,BL$14-$C675<$C$5),OFFSET(Input!$BA675,0,BL$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH675,0)  +   BL675-IF(AND($B675<BM$14,BM$14-$B675<$C$5),OFFSET(Input!$BA675,0,BM$14-$B675-1),0)\n+IF(AND(BM$14>$B675,$C675>$B675,BM$14-$B675<$C$5),OFFSET(Input!$BA675,0,BM$14-$B675-1),0)*$D675   -    IF(AND(BM$14>$C675,BM$14-$C675<$C$5),OFFSET(Input!$BA675,0,BM$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI675,0)  +   BM675-IF(AND($B675<BN$14,BN$14-$B675<$C$5),OFFSET(Input!$BA675,0,BN$14-$B675-1),0)\n+IF(AND(BN$14>$B675,$C675>$B675,BN$14-$B675<$C$5),OFFSET(Input!$BA675,0,BN$14-$B675-1),0)*$D675   -    IF(AND(BN$14>$C675,BN$14-$C675<$C$5),OFFSET(Input!$BA675,0,BN$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ675,0)  +   BN675-IF(AND($B675<BO$14,BO$14-$B675<$C$5),OFFSET(Input!$BA675,0,BO$14-$B675-1),0)\n+IF(AND(BO$14>$B675,$C675>$B675,BO$14-$B675<$C$5),OFFSET(Input!$BA675,0,BO$14-$B675-1),0)*$D675   -    IF(AND(BO$14>$C675,BO$14-$C675<$C$5),OFFSET(Input!$BA675,0,BO$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK675,0)  +   BO675-IF(AND($B675<BP$14,BP$14-$B675<$C$5),OFFSET(Input!$BA675,0,BP$14-$B675-1),0)\n+IF(AND(BP$14>$B675,$C675>$B675,BP$14-$B675<$C$5),OFFSET(Input!$BA675,0,BP$14-$B675-1),0)*$D675   -    IF(AND(BP$14>$C675,BP$14-$C675<$C$5),OFFSET(Input!$BA675,0,BP$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL675,0)  +   BP675-IF(AND($B675<BQ$14,BQ$14-$B675<$C$5),OFFSET(Input!$BA675,0,BQ$14-$B675-1),0)\n+IF(AND(BQ$14>$B675,$C675>$B675,BQ$14-$B675<$C$5),OFFSET(Input!$BA675,0,BQ$14-$B675-1),0)*$D675   -    IF(AND(BQ$14>$C675,BQ$14-$C675<$C$5),OFFSET(Input!$BA675,0,BQ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM675,0)  +   BQ675-IF(AND($B675<BR$14,BR$14-$B675<$C$5),OFFSET(Input!$BA675,0,BR$14-$B675-1),0)\n+IF(AND(BR$14>$B675,$C675>$B675,BR$14-$B675<$C$5),OFFSET(Input!$BA675,0,BR$14-$B675-1),0)*$D675   -    IF(AND(BR$14>$C675,BR$14-$C675<$C$5),OFFSET(Input!$BA675,0,BR$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN675,0)  +   BR675-IF(AND($B675<BS$14,BS$14-$B675<$C$5),OFFSET(Input!$BA675,0,BS$14-$B675-1),0)\n+IF(AND(BS$14>$B675,$C675>$B675,BS$14-$B675<$C$5),OFFSET(Input!$BA675,0,BS$14-$B675-1),0)*$D675   -    IF(AND(BS$14>$C675,BS$14-$C675<$C$5),OFFSET(Input!$BA675,0,BS$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO675,0)  +   BS675-IF(AND($B675<BT$14,BT$14-$B675<$C$5),OFFSET(Input!$BA675,0,BT$14-$B675-1),0)\n+IF(AND(BT$14>$B675,$C675>$B675,BT$14-$B675<$C$5),OFFSET(Input!$BA675,0,BT$14-$B675-1),0)*$D675   -    IF(AND(BT$14>$C675,BT$14-$C675<$C$5),OFFSET(Input!$BA675,0,BT$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP675,0)  +   BT675-IF(AND($B675<BU$14,BU$14-$B675<$C$5),OFFSET(Input!$BA675,0,BU$14-$B675-1),0)\n+IF(AND(BU$14>$B675,$C675>$B675,BU$14-$B675<$C$5),OFFSET(Input!$BA675,0,BU$14-$B675-1),0)*$D675   -    IF(AND(BU$14>$C675,BU$14-$C675<$C$5),OFFSET(Input!$BA675,0,BU$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ675,0)  +   BU675-IF(AND($B675<BV$14,BV$14-$B675<$C$5),OFFSET(Input!$BA675,0,BV$14-$B675-1),0)\n+IF(AND(BV$14>$B675,$C675>$B675,BV$14-$B675<$C$5),OFFSET(Input!$BA675,0,BV$14-$B675-1),0)*$D675   -    IF(AND(BV$14>$C675,BV$14-$C675<$C$5),OFFSET(Input!$BA675,0,BV$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR675,0)  +   BV675-IF(AND($B675<BW$14,BW$14-$B675<$C$5),OFFSET(Input!$BA675,0,BW$14-$B675-1),0)\n+IF(AND(BW$14>$B675,$C675>$B675,BW$14-$B675<$C$5),OFFSET(Input!$BA675,0,BW$14-$B675-1),0)*$D675   -    IF(AND(BW$14>$C675,BW$14-$C675<$C$5),OFFSET(Input!$BA675,0,BW$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS675,0)  +   BW675-IF(AND($B675<BX$14,BX$14-$B675<$C$5),OFFSET(Input!$BA675,0,BX$14-$B675-1),0)\n+IF(AND(BX$14>$B675,$C675>$B675,BX$14-$B675<$C$5),OFFSET(Input!$BA675,0,BX$14-$B675-1),0)*$D675   -    IF(AND(BX$14>$C675,BX$14-$C675<$C$5),OFFSET(Input!$BA675,0,BX$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT675,0)  +   BX675-IF(AND($B675<BY$14,BY$14-$B675<$C$5),OFFSET(Input!$BA675,0,BY$14-$B675-1),0)\n+IF(AND(BY$14>$B675,$C675>$B675,BY$14-$B675<$C$5),OFFSET(Input!$BA675,0,BY$14-$B675-1),0)*$D675   -    IF(AND(BY$14>$C675,BY$14-$C675<$C$5),OFFSET(Input!$BA675,0,BY$14-$C675-1),0)*$D675","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU675,0)  +   BY675-IF(AND($B675<BZ$14,BZ$14-$B675<$C$5),OFFSET(Input!$BA675,0,BZ$14-$B675-1),0)\n+IF(AND(BZ$14>$B675,$C675>$B675,BZ$14-$B675<$C$5),OFFSET(Input!$BA675,0,BZ$14-$B675-1),0)*$D675   -    IF(AND(BZ$14>$C675,BZ$14-$C675<$C$5),OFFSET(Input!$BA675,0,BZ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV675,0)  +   BZ675-IF(AND($B675<CA$14,CA$14-$B675<$C$5),OFFSET(Input!$BA675,0,CA$14-$B675-1),0)\n+IF(AND(CA$14>$B675,$C675>$B675,CA$14-$B675<$C$5),OFFSET(Input!$BA675,0,CA$14-$B675-1),0)*$D675   -    IF(AND(CA$14>$C675,CA$14-$C675<$C$5),OFFSET(Input!$BA675,0,CA$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW675,0)  +   CA675-IF(AND($B675<CB$14,CB$14-$B675<$C$5),OFFSET(Input!$BA675,0,CB$14-$B675-1),0)\n+IF(AND(CB$14>$B675,$C675>$B675,CB$14-$B675<$C$5),OFFSET(Input!$BA675,0,CB$14-$B675-1),0)*$D675   -    IF(AND(CB$14>$C675,CB$14-$C675<$C$5),OFFSET(Input!$BA675,0,CB$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX675,0)  +   CB675-IF(AND($B675<CC$14,CC$14-$B675<$C$5),OFFSET(Input!$BA675,0,CC$14-$B675-1),0)\n+IF(AND(CC$14>$B675,$C675>$B675,CC$14-$B675<$C$5),OFFSET(Input!$BA675,0,CC$14-$B675-1),0)*$D675   -    IF(AND(CC$14>$C675,CC$14-$C675<$C$5),OFFSET(Input!$BA675,0,CC$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY675,0)  +   CC675-IF(AND($B675<CD$14,CD$14-$B675<$C$5),OFFSET(Input!$BA675,0,CD$14-$B675-1),0)\n+IF(AND(CD$14>$B675,$C675>$B675,CD$14-$B675<$C$5),OFFSET(Input!$BA675,0,CD$14-$B675-1),0)*$D675   -    IF(AND(CD$14>$C675,CD$14-$C675<$C$5),OFFSET(Input!$BA675,0,CD$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ675,0)  +   CD675-IF(AND($B675<CE$14,CE$14-$B675<$C$5),OFFSET(Input!$BA675,0,CE$14-$B675-1),0)\n+IF(AND(CE$14>$B675,$C675>$B675,CE$14-$B675<$C$5),OFFSET(Input!$BA675,0,CE$14-$B675-1),0)*$D675   -    IF(AND(CE$14>$C675,CE$14-$C675<$C$5),OFFSET(Input!$BA675,0,CE$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA675,0)  +   CE675-IF(AND($B675<CF$14,CF$14-$B675<$C$5),OFFSET(Input!$BA675,0,CF$14-$B675-1),0)\n+IF(AND(CF$14>$B675,$C675>$B675,CF$14-$B675<$C$5),OFFSET(Input!$BA675,0,CF$14-$B675-1),0)*$D675   -    IF(AND(CF$14>$C675,CF$14-$C675<$C$5),OFFSET(Input!$BA675,0,CF$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB675,0)  +   CF675-IF(AND($B675<CG$14,CG$14-$B675<$C$5),OFFSET(Input!$BA675,0,CG$14-$B675-1),0)\n+IF(AND(CG$14>$B675,$C675>$B675,CG$14-$B675<$C$5),OFFSET(Input!$BA675,0,CG$14-$B675-1),0)*$D675   -    IF(AND(CG$14>$C675,CG$14-$C675<$C$5),OFFSET(Input!$BA675,0,CG$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC675,0)  +   CG675-IF(AND($B675<CH$14,CH$14-$B675<$C$5),OFFSET(Input!$BA675,0,CH$14-$B675-1),0)\n+IF(AND(CH$14>$B675,$C675>$B675,CH$14-$B675<$C$5),OFFSET(Input!$BA675,0,CH$14-$B675-1),0)*$D675   -    IF(AND(CH$14>$C675,CH$14-$C675<$C$5),OFFSET(Input!$BA675,0,CH$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED675,0)  +   CH675-IF(AND($B675<CI$14,CI$14-$B675<$C$5),OFFSET(Input!$BA675,0,CI$14-$B675-1),0)\n+IF(AND(CI$14>$B675,$C675>$B675,CI$14-$B675<$C$5),OFFSET(Input!$BA675,0,CI$14-$B675-1),0)*$D675   -    IF(AND(CI$14>$C675,CI$14-$C675<$C$5),OFFSET(Input!$BA675,0,CI$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE675,0)  +   CI675-IF(AND($B675<CJ$14,CJ$14-$B675<$C$5),OFFSET(Input!$BA675,0,CJ$14-$B675-1),0)\n+IF(AND(CJ$14>$B675,$C675>$B675,CJ$14-$B675<$C$5),OFFSET(Input!$BA675,0,CJ$14-$B675-1),0)*$D675   -    IF(AND(CJ$14>$C675,CJ$14-$C675<$C$5),OFFSET(Input!$BA675,0,CJ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF675,0)  +   CJ675-IF(AND($B675<CK$14,CK$14-$B675<$C$5),OFFSET(Input!$BA675,0,CK$14-$B675-1),0)\n+IF(AND(CK$14>$B675,$C675>$B675,CK$14-$B675<$C$5),OFFSET(Input!$BA675,0,CK$14-$B675-1),0)*$D675   -    IF(AND(CK$14>$C675,CK$14-$C675<$C$5),OFFSET(Input!$BA675,0,CK$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG675,0)  +   CK675-IF(AND($B675<CL$14,CL$14-$B675<$C$5),OFFSET(Input!$BA675,0,CL$14-$B675-1),0)\n+IF(AND(CL$14>$B675,$C675>$B675,CL$14-$B675<$C$5),OFFSET(Input!$BA675,0,CL$14-$B675-1),0)*$D675   -    IF(AND(CL$14>$C675,CL$14-$C675<$C$5),OFFSET(Input!$BA675,0,CL$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH675,0)  +   CL675-IF(AND($B675<CM$14,CM$14-$B675<$C$5),OFFSET(Input!$BA675,0,CM$14-$B675-1),0)\n+IF(AND(CM$14>$B675,$C675>$B675,CM$14-$B675<$C$5),OFFSET(Input!$BA675,0,CM$14-$B675-1),0)*$D675   -    IF(AND(CM$14>$C675,CM$14-$C675<$C$5),OFFSET(Input!$BA675,0,CM$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI675,0)  +   CM675-IF(AND($B675<CN$14,CN$14-$B675<$C$5),OFFSET(Input!$BA675,0,CN$14-$B675-1),0)\n+IF(AND(CN$14>$B675,$C675>$B675,CN$14-$B675<$C$5),OFFSET(Input!$BA675,0,CN$14-$B675-1),0)*$D675   -    IF(AND(CN$14>$C675,CN$14-$C675<$C$5),OFFSET(Input!$BA675,0,CN$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ675,0)  +   CN675-IF(AND($B675<CO$14,CO$14-$B675<$C$5),OFFSET(Input!$BA675,0,CO$14-$B675-1),0)\n+IF(AND(CO$14>$B675,$C675>$B675,CO$14-$B675<$C$5),OFFSET(Input!$BA675,0,CO$14-$B675-1),0)*$D675   -    IF(AND(CO$14>$C675,CO$14-$C675<$C$5),OFFSET(Input!$BA675,0,CO$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK675,0)  +   CO675-IF(AND($B675<CP$14,CP$14-$B675<$C$5),OFFSET(Input!$BA675,0,CP$14-$B675-1),0)\n+IF(AND(CP$14>$B675,$C675>$B675,CP$14-$B675<$C$5),OFFSET(Input!$BA675,0,CP$14-$B675-1),0)*$D675   -    IF(AND(CP$14>$C675,CP$14-$C675<$C$5),OFFSET(Input!$BA675,0,CP$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL675,0)  +   CP675-IF(AND($B675<CQ$14,CQ$14-$B675<$C$5),OFFSET(Input!$BA675,0,CQ$14-$B675-1),0)\n+IF(AND(CQ$14>$B675,$C675>$B675,CQ$14-$B675<$C$5),OFFSET(Input!$BA675,0,CQ$14-$B675-1),0)*$D675   -    IF(AND(CQ$14>$C675,CQ$14-$C675<$C$5),OFFSET(Input!$BA675,0,CQ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM675,0)  +   CQ675-IF(AND($B675<CR$14,CR$14-$B675<$C$5),OFFSET(Input!$BA675,0,CR$14-$B675-1),0)\n+IF(AND(CR$14>$B675,$C675>$B675,CR$14-$B675<$C$5),OFFSET(Input!$BA675,0,CR$14-$B675-1),0)*$D675   -    IF(AND(CR$14>$C675,CR$14-$C675<$C$5),OFFSET(Input!$BA675,0,CR$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN675,0)  +   CR675-IF(AND($B675<CS$14,CS$14-$B675<$C$5),OFFSET(Input!$BA675,0,CS$14-$B675-1),0)\n+IF(AND(CS$14>$B675,$C675>$B675,CS$14-$B675<$C$5),OFFSET(Input!$BA675,0,CS$14-$B675-1),0)*$D675   -    IF(AND(CS$14>$C675,CS$14-$C675<$C$5),OFFSET(Input!$BA675,0,CS$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO675,0)  +   CS675-IF(AND($B675<CT$14,CT$14-$B675<$C$5),OFFSET(Input!$BA675,0,CT$14-$B675-1),0)\n+IF(AND(CT$14>$B675,$C675>$B675,CT$14-$B675<$C$5),OFFSET(Input!$BA675,0,CT$14-$B675-1),0)*$D675   -    IF(AND(CT$14>$C675,CT$14-$C675<$C$5),OFFSET(Input!$BA675,0,CT$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP675,0)  +   CT675-IF(AND($B675<CU$14,CU$14-$B675<$C$5),OFFSET(Input!$BA675,0,CU$14-$B675-1),0)\n+IF(AND(CU$14>$B675,$C675>$B675,CU$14-$B675<$C$5),OFFSET(Input!$BA675,0,CU$14-$B675-1),0)*$D675   -    IF(AND(CU$14>$C675,CU$14-$C675<$C$5),OFFSET(Input!$BA675,0,CU$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ675,0)  +   CU675-IF(AND($B675<CV$14,CV$14-$B675<$C$5),OFFSET(Input!$BA675,0,CV$14-$B675-1),0)\n+IF(AND(CV$14>$B675,$C675>$B675,CV$14-$B675<$C$5),OFFSET(Input!$BA675,0,CV$14-$B675-1),0)*$D675   -    IF(AND(CV$14>$C675,CV$14-$C675<$C$5),OFFSET(Input!$BA675,0,CV$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER675,0)  +   CV675-IF(AND($B675<CW$14,CW$14-$B675<$C$5),OFFSET(Input!$BA675,0,CW$14-$B675-1),0)\n+IF(AND(CW$14>$B675,$C675>$B675,CW$14-$B675<$C$5),OFFSET(Input!$BA675,0,CW$14-$B675-1),0)*$D675   -    IF(AND(CW$14>$C675,CW$14-$C675<$C$5),OFFSET(Input!$BA675,0,CW$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES675,0)  +   CW675-IF(AND($B675<CX$14,CX$14-$B675<$C$5),OFFSET(Input!$BA675,0,CX$14-$B675-1),0)\n+IF(AND(CX$14>$B675,$C675>$B675,CX$14-$B675<$C$5),OFFSET(Input!$BA675,0,CX$14-$B675-1),0)*$D675   -    IF(AND(CX$14>$C675,CX$14-$C675<$C$5),OFFSET(Input!$BA675,0,CX$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET675,0)  +   CX675-IF(AND($B675<CY$14,CY$14-$B675<$C$5),OFFSET(Input!$BA675,0,CY$14-$B675-1),0)\n+IF(AND(CY$14>$B675,$C675>$B675,CY$14-$B675<$C$5),OFFSET(Input!$BA675,0,CY$14-$B675-1),0)*$D675   -    IF(AND(CY$14>$C675,CY$14-$C675<$C$5),OFFSET(Input!$BA675,0,CY$14-$C675-1),0)*$D675","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU675,0)  +   CY675-IF(AND($B675<CZ$14,CZ$14-$B675<$C$5),OFFSET(Input!$BA675,0,CZ$14-$B675-1),0)\n+IF(AND(CZ$14>$B675,$C675>$B675,CZ$14-$B675<$C$5),OFFSET(Input!$BA675,0,CZ$14-$B675-1),0)*$D675   -    IF(AND(CZ$14>$C675,CZ$14-$C675<$C$5),OFFSET(Input!$BA675,0,CZ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV675,0)  +   CZ675-IF(AND($B675<DA$14,DA$14-$B675<$C$5),OFFSET(Input!$BA675,0,DA$14-$B675-1),0)\n+IF(AND(DA$14>$B675,$C675>$B675,DA$14-$B675<$C$5),OFFSET(Input!$BA675,0,DA$14-$B675-1),0)*$D675   -    IF(AND(DA$14>$C675,DA$14-$C675<$C$5),OFFSET(Input!$BA675,0,DA$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW675,0)  +   DA675-IF(AND($B675<DB$14,DB$14-$B675<$C$5),OFFSET(Input!$BA675,0,DB$14-$B675-1),0)\n+IF(AND(DB$14>$B675,$C675>$B675,DB$14-$B675<$C$5),OFFSET(Input!$BA675,0,DB$14-$B675-1),0)*$D675   -    IF(AND(DB$14>$C675,DB$14-$C675<$C$5),OFFSET(Input!$BA675,0,DB$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX675,0)  +   DB675-IF(AND($B675<DC$14,DC$14-$B675<$C$5),OFFSET(Input!$BA675,0,DC$14-$B675-1),0)\n+IF(AND(DC$14>$B675,$C675>$B675,DC$14-$B675<$C$5),OFFSET(Input!$BA675,0,DC$14-$B675-1),0)*$D675   -    IF(AND(DC$14>$C675,DC$14-$C675<$C$5),OFFSET(Input!$BA675,0,DC$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY675,0)  +   DC675-IF(AND($B675<DD$14,DD$14-$B675<$C$5),OFFSET(Input!$BA675,0,DD$14-$B675-1),0)\n+IF(AND(DD$14>$B675,$C675>$B675,DD$14-$B675<$C$5),OFFSET(Input!$BA675,0,DD$14-$B675-1),0)*$D675   -    IF(AND(DD$14>$C675,DD$14-$C675<$C$5),OFFSET(Input!$BA675,0,DD$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ675,0)  +   DD675-IF(AND($B675<DE$14,DE$14-$B675<$C$5),OFFSET(Input!$BA675,0,DE$14-$B675-1),0)\n+IF(AND(DE$14>$B675,$C675>$B675,DE$14-$B675<$C$5),OFFSET(Input!$BA675,0,DE$14-$B675-1),0)*$D675   -    IF(AND(DE$14>$C675,DE$14-$C675<$C$5),OFFSET(Input!$BA675,0,DE$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA675,0)  +   DE675-IF(AND($B675<DF$14,DF$14-$B675<$C$5),OFFSET(Input!$BA675,0,DF$14-$B675-1),0)\n+IF(AND(DF$14>$B675,$C675>$B675,DF$14-$B675<$C$5),OFFSET(Input!$BA675,0,DF$14-$B675-1),0)*$D675   -    IF(AND(DF$14>$C675,DF$14-$C675<$C$5),OFFSET(Input!$BA675,0,DF$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB675,0)  +   DF675-IF(AND($B675<DG$14,DG$14-$B675<$C$5),OFFSET(Input!$BA675,0,DG$14-$B675-1),0)\n+IF(AND(DG$14>$B675,$C675>$B675,DG$14-$B675<$C$5),OFFSET(Input!$BA675,0,DG$14-$B675-1),0)*$D675   -    IF(AND(DG$14>$C675,DG$14-$C675<$C$5),OFFSET(Input!$BA675,0,DG$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC675,0)  +   DG675-IF(AND($B675<DH$14,DH$14-$B675<$C$5),OFFSET(Input!$BA675,0,DH$14-$B675-1),0)\n+IF(AND(DH$14>$B675,$C675>$B675,DH$14-$B675<$C$5),OFFSET(Input!$BA675,0,DH$14-$B675-1),0)*$D675   -    IF(AND(DH$14>$C675,DH$14-$C675<$C$5),OFFSET(Input!$BA675,0,DH$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD675,0)  +   DH675-IF(AND($B675<DI$14,DI$14-$B675<$C$5),OFFSET(Input!$BA675,0,DI$14-$B675-1),0)\n+IF(AND(DI$14>$B675,$C675>$B675,DI$14-$B675<$C$5),OFFSET(Input!$BA675,0,DI$14-$B675-1),0)*$D675   -    IF(AND(DI$14>$C675,DI$14-$C675<$C$5),OFFSET(Input!$BA675,0,DI$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE675,0)  +   DI675-IF(AND($B675<DJ$14,DJ$14-$B675<$C$5),OFFSET(Input!$BA675,0,DJ$14-$B675-1),0)\n+IF(AND(DJ$14>$B675,$C675>$B675,DJ$14-$B675<$C$5),OFFSET(Input!$BA675,0,DJ$14-$B675-1),0)*$D675   -    IF(AND(DJ$14>$C675,DJ$14-$C675<$C$5),OFFSET(Input!$BA675,0,DJ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF675,0)  +   DJ675-IF(AND($B675<DK$14,DK$14-$B675<$C$5),OFFSET(Input!$BA675,0,DK$14-$B675-1),0)\n+IF(AND(DK$14>$B675,$C675>$B675,DK$14-$B675<$C$5),OFFSET(Input!$BA675,0,DK$14-$B675-1),0)*$D675   -    IF(AND(DK$14>$C675,DK$14-$C675<$C$5),OFFSET(Input!$BA675,0,DK$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG675,0)  +   DK675-IF(AND($B675<DL$14,DL$14-$B675<$C$5),OFFSET(Input!$BA675,0,DL$14-$B675-1),0)\n+IF(AND(DL$14>$B675,$C675>$B675,DL$14-$B675<$C$5),OFFSET(Input!$BA675,0,DL$14-$B675-1),0)*$D675   -    IF(AND(DL$14>$C675,DL$14-$C675<$C$5),OFFSET(Input!$BA675,0,DL$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH675,0)  +   DL675-IF(AND($B675<DM$14,DM$14-$B675<$C$5),OFFSET(Input!$BA675,0,DM$14-$B675-1),0)\n+IF(AND(DM$14>$B675,$C675>$B675,DM$14-$B675<$C$5),OFFSET(Input!$BA675,0,DM$14-$B675-1),0)*$D675   -    IF(AND(DM$14>$C675,DM$14-$C675<$C$5),OFFSET(Input!$BA675,0,DM$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI675,0)  +   DM675-IF(AND($B675<DN$14,DN$14-$B675<$C$5),OFFSET(Input!$BA675,0,DN$14-$B675-1),0)\n+IF(AND(DN$14>$B675,$C675>$B675,DN$14-$B675<$C$5),OFFSET(Input!$BA675,0,DN$14-$B675-1),0)*$D675   -    IF(AND(DN$14>$C675,DN$14-$C675<$C$5),OFFSET(Input!$BA675,0,DN$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ675,0)  +   DN675-IF(AND($B675<DO$14,DO$14-$B675<$C$5),OFFSET(Input!$BA675,0,DO$14-$B675-1),0)\n+IF(AND(DO$14>$B675,$C675>$B675,DO$14-$B675<$C$5),OFFSET(Input!$BA675,0,DO$14-$B675-1),0)*$D675   -    IF(AND(DO$14>$C675,DO$14-$C675<$C$5),OFFSET(Input!$BA675,0,DO$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK675,0)  +   DO675-IF(AND($B675<DP$14,DP$14-$B675<$C$5),OFFSET(Input!$BA675,0,DP$14-$B675-1),0)\n+IF(AND(DP$14>$B675,$C675>$B675,DP$14-$B675<$C$5),OFFSET(Input!$BA675,0,DP$14-$B675-1),0)*$D675   -    IF(AND(DP$14>$C675,DP$14-$C675<$C$5),OFFSET(Input!$BA675,0,DP$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL675,0)  +   DP675-IF(AND($B675<DQ$14,DQ$14-$B675<$C$5),OFFSET(Input!$BA675,0,DQ$14-$B675-1),0)\n+IF(AND(DQ$14>$B675,$C675>$B675,DQ$14-$B675<$C$5),OFFSET(Input!$BA675,0,DQ$14-$B675-1),0)*$D675   -    IF(AND(DQ$14>$C675,DQ$14-$C675<$C$5),OFFSET(Input!$BA675,0,DQ$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM675,0)  +   DQ675-IF(AND($B675<DR$14,DR$14-$B675<$C$5),OFFSET(Input!$BA675,0,DR$14-$B675-1),0)\n+IF(AND(DR$14>$B675,$C675>$B675,DR$14-$B675<$C$5),OFFSET(Input!$BA675,0,DR$14-$B675-1),0)*$D675   -    IF(AND(DR$14>$C675,DR$14-$C675<$C$5),OFFSET(Input!$BA675,0,DR$14-$C675-1),0)*$D675","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN675,0)  +   DR675-IF(AND($B675<DS$14,DS$14-$B675<$C$5),OFFSET(Input!$BA675,0,DS$14-$B675-1),0)\n+IF(AND(DS$14>$B675,$C675>$B675,DS$14-$B675<$C$5),OFFSET(Input!$BA675,0,DS$14-$B675-1),0)*$D675   -    IF(AND(DS$14>$C675,DS$14-$C675<$C$5),OFFSET(Input!$BA675,0,DS$14-$C675-1),0)*$D675","v":0}]
[{"$f":"Calcs!A724","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E724),1,Calcs!E724)*Periods,0)","v":0},{"$f":"ROUND(MAX(B724,Input!Z724*Periods),0)","v":0},{"$f":"IF(Calcs!DY724>Calcs!DZ724,IF(Input!R724<>0,Input!AC724/Input!R724,0),IF(Input!V724<>0,Input!AE724/Input!V724,0))","v":0},null,{"$f":"Input!BA724","v":0},{"$f":"IF(G$14<=$C$5,Input!BB724,0)  +   F724-IF(AND($B724<G$14,G$14-$B724<$C$5),OFFSET(Input!$BA724,0,G$14-$B724-1),0)\n+IF(AND(G$14>$B724,$C724>$B724,G$14-$B724<$C$5),OFFSET(Input!$BA724,0,G$14-$B724-1),0)*$D724   -    IF(AND(G$14>$C724,G$14-$C724<$C$5),OFFSET(Input!$BA724,0,G$14-$C724-1),0)*$D724","v":0},{"$f":"IF(H$14<=$C$5,Input!BC724,0)  +   G724-IF(AND($B724<H$14,H$14-$B724<$C$5),OFFSET(Input!$BA724,0,H$14-$B724-1),0)\n+IF(AND(H$14>$B724,$C724>$B724,H$14-$B724<$C$5),OFFSET(Input!$BA724,0,H$14-$B724-1),0)*$D724   -    IF(AND(H$14>$C724,H$14-$C724<$C$5),OFFSET(Input!$BA724,0,H$14-$C724-1),0)*$D724","v":0},{"$f":"IF(I$14<=$C$5,Input!BD724,0)  +   H724-IF(AND($B724<I$14,I$14-$B724<$C$5),OFFSET(Input!$BA724,0,I$14-$B724-1),0)\n+IF(AND(I$14>$B724,$C724>$B724,I$14-$B724<$C$5),OFFSET(Input!$BA724,0,I$14-$B724-1),0)*$D724   -    IF(AND(I$14>$C724,I$14-$C724<$C$5),OFFSET(Input!$BA724,0,I$14-$C724-1),0)*$D724","v":0},{"$f":"IF(J$14<=$C$5,Input!BE724,0)  +   I724-IF(AND($B724<J$14,J$14-$B724<$C$5),OFFSET(Input!$BA724,0,J$14-$B724-1),0)\n+IF(AND(J$14>$B724,$C724>$B724,J$14-$B724<$C$5),OFFSET(Input!$BA724,0,J$14-$B724-1),0)*$D724   -    IF(AND(J$14>$C724,J$14-$C724<$C$5),OFFSET(Input!$BA724,0,J$14-$C724-1),0)*$D724","v":0},{"$f":"IF(K$14<=$C$5,Input!BF724,0)  +   J724-IF(AND($B724<K$14,K$14-$B724<$C$5),OFFSET(Input!$BA724,0,K$14-$B724-1),0)\n+IF(AND(K$14>$B724,$C724>$B724,K$14-$B724<$C$5),OFFSET(Input!$BA724,0,K$14-$B724-1),0)*$D724   -    IF(AND(K$14>$C724,K$14-$C724<$C$5),OFFSET(Input!$BA724,0,K$14-$C724-1),0)*$D724","v":0},{"$f":"IF(L$14<=$C$5,Input!BG724,0)  +   K724-IF(AND($B724<L$14,L$14-$B724<$C$5),OFFSET(Input!$BA724,0,L$14-$B724-1),0)\n+IF(AND(L$14>$B724,$C724>$B724,L$14-$B724<$C$5),OFFSET(Input!$BA724,0,L$14-$B724-1),0)*$D724   -    IF(AND(L$14>$C724,L$14-$C724<$C$5),OFFSET(Input!$BA724,0,L$14-$C724-1),0)*$D724","v":0},{"$f":"IF(M$14<=$C$5,Input!BH724,0)  +   L724-IF(AND($B724<M$14,M$14-$B724<$C$5),OFFSET(Input!$BA724,0,M$14-$B724-1),0)\n+IF(AND(M$14>$B724,$C724>$B724,M$14-$B724<$C$5),OFFSET(Input!$BA724,0,M$14-$B724-1),0)*$D724   -    IF(AND(M$14>$C724,M$14-$C724<$C$5),OFFSET(Input!$BA724,0,M$14-$C724-1),0)*$D724","v":0},{"$f":"IF(N$14<=$C$5,Input!BI724,0)  +   M724-IF(AND($B724<N$14,N$14-$B724<$C$5),OFFSET(Input!$BA724,0,N$14-$B724-1),0)\n+IF(AND(N$14>$B724,$C724>$B724,N$14-$B724<$C$5),OFFSET(Input!$BA724,0,N$14-$B724-1),0)*$D724   -    IF(AND(N$14>$C724,N$14-$C724<$C$5),OFFSET(Input!$BA724,0,N$14-$C724-1),0)*$D724","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ724,0)  +   N724-IF(AND($B724<O$14,O$14-$B724<$C$5),OFFSET(Input!$BA724,0,O$14-$B724-1),0)\n+IF(AND(O$14>$B724,$C724>$B724,O$14-$B724<$C$5),OFFSET(Input!$BA724,0,O$14-$B724-1),0)*$D724   -    IF(AND(O$14>$C724,O$14-$C724<$C$5),OFFSET(Input!$BA724,0,O$14-$C724-1),0)*$D724","v":0},{"$f":"IF(P$14<=$C$5,Input!BK724,0)  +   O724-IF(AND($B724<P$14,P$14-$B724<$C$5),OFFSET(Input!$BA724,0,P$14-$B724-1),0)\n+IF(AND(P$14>$B724,$C724>$B724,P$14-$B724<$C$5),OFFSET(Input!$BA724,0,P$14-$B724-1),0)*$D724   -    IF(AND(P$14>$C724,P$14-$C724<$C$5),OFFSET(Input!$BA724,0,P$14-$C724-1),0)*$D724","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL724,0)  +   P724-IF(AND($B724<Q$14,Q$14-$B724<$C$5),OFFSET(Input!$BA724,0,Q$14-$B724-1),0)\n+IF(AND(Q$14>$B724,$C724>$B724,Q$14-$B724<$C$5),OFFSET(Input!$BA724,0,Q$14-$B724-1),0)*$D724   -    IF(AND(Q$14>$C724,Q$14-$C724<$C$5),OFFSET(Input!$BA724,0,Q$14-$C724-1),0)*$D724","v":0},{"$f":"IF(R$14<=$C$5,Input!BM724,0)  +   Q724-IF(AND($B724<R$14,R$14-$B724<$C$5),OFFSET(Input!$BA724,0,R$14-$B724-1),0)\n+IF(AND(R$14>$B724,$C724>$B724,R$14-$B724<$C$5),OFFSET(Input!$BA724,0,R$14-$B724-1),0)*$D724   -    IF(AND(R$14>$C724,R$14-$C724<$C$5),OFFSET(Input!$BA724,0,R$14-$C724-1),0)*$D724","v":0},{"$f":"IF(S$14<=$C$5,Input!BN724,0)  +   R724-IF(AND($B724<S$14,S$14-$B724<$C$5),OFFSET(Input!$BA724,0,S$14-$B724-1),0)\n+IF(AND(S$14>$B724,$C724>$B724,S$14-$B724<$C$5),OFFSET(Input!$BA724,0,S$14-$B724-1),0)*$D724   -    IF(AND(S$14>$C724,S$14-$C724<$C$5),OFFSET(Input!$BA724,0,S$14-$C724-1),0)*$D724","v":0},{"$f":"IF(T$14<=$C$5,Input!BO724,0)  +   S724-IF(AND($B724<T$14,T$14-$B724<$C$5),OFFSET(Input!$BA724,0,T$14-$B724-1),0)\n+IF(AND(T$14>$B724,$C724>$B724,T$14-$B724<$C$5),OFFSET(Input!$BA724,0,T$14-$B724-1),0)*$D724   -    IF(AND(T$14>$C724,T$14-$C724<$C$5),OFFSET(Input!$BA724,0,T$14-$C724-1),0)*$D724","v":0},{"$f":"IF(U$14<=$C$5,Input!BP724,0)  +   T724-IF(AND($B724<U$14,U$14-$B724<$C$5),OFFSET(Input!$BA724,0,U$14-$B724-1),0)\n+IF(AND(U$14>$B724,$C724>$B724,U$14-$B724<$C$5),OFFSET(Input!$BA724,0,U$14-$B724-1),0)*$D724   -    IF(AND(U$14>$C724,U$14-$C724<$C$5),OFFSET(Input!$BA724,0,U$14-$C724-1),0)*$D724","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ724,0)  +   U724-IF(AND($B724<V$14,V$14-$B724<$C$5),OFFSET(Input!$BA724,0,V$14-$B724-1),0)\n+IF(AND(V$14>$B724,$C724>$B724,V$14-$B724<$C$5),OFFSET(Input!$BA724,0,V$14-$B724-1),0)*$D724   -    IF(AND(V$14>$C724,V$14-$C724<$C$5),OFFSET(Input!$BA724,0,V$14-$C724-1),0)*$D724","v":0},{"$f":"IF(W$14<=$C$5,Input!BR724,0)  +   V724-IF(AND($B724<W$14,W$14-$B724<$C$5),OFFSET(Input!$BA724,0,W$14-$B724-1),0)\n+IF(AND(W$14>$B724,$C724>$B724,W$14-$B724<$C$5),OFFSET(Input!$BA724,0,W$14-$B724-1),0)*$D724   -    IF(AND(W$14>$C724,W$14-$C724<$C$5),OFFSET(Input!$BA724,0,W$14-$C724-1),0)*$D724","v":0},{"$f":"IF(X$14<=$C$5,Input!BS724,0)  +   W724-IF(AND($B724<X$14,X$14-$B724<$C$5),OFFSET(Input!$BA724,0,X$14-$B724-1),0)\n+IF(AND(X$14>$B724,$C724>$B724,X$14-$B724<$C$5),OFFSET(Input!$BA724,0,X$14-$B724-1),0)*$D724   -    IF(AND(X$14>$C724,X$14-$C724<$C$5),OFFSET(Input!$BA724,0,X$14-$C724-1),0)*$D724","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT724,0)  +   X724-IF(AND($B724<Y$14,Y$14-$B724<$C$5),OFFSET(Input!$BA724,0,Y$14-$B724-1),0)\n+IF(AND(Y$14>$B724,$C724>$B724,Y$14-$B724<$C$5),OFFSET(Input!$BA724,0,Y$14-$B724-1),0)*$D724   -    IF(AND(Y$14>$C724,Y$14-$C724<$C$5),OFFSET(Input!$BA724,0,Y$14-$C724-1),0)*$D724","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU724,0)  +   Y724-IF(AND($B724<Z$14,Z$14-$B724<$C$5),OFFSET(Input!$BA724,0,Z$14-$B724-1),0)\n+IF(AND(Z$14>$B724,$C724>$B724,Z$14-$B724<$C$5),OFFSET(Input!$BA724,0,Z$14-$B724-1),0)*$D724   -    IF(AND(Z$14>$C724,Z$14-$C724<$C$5),OFFSET(Input!$BA724,0,Z$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV724,0)  +   Z724-IF(AND($B724<AA$14,AA$14-$B724<$C$5),OFFSET(Input!$BA724,0,AA$14-$B724-1),0)\n+IF(AND(AA$14>$B724,$C724>$B724,AA$14-$B724<$C$5),OFFSET(Input!$BA724,0,AA$14-$B724-1),0)*$D724   -    IF(AND(AA$14>$C724,AA$14-$C724<$C$5),OFFSET(Input!$BA724,0,AA$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW724,0)  +   AA724-IF(AND($B724<AB$14,AB$14-$B724<$C$5),OFFSET(Input!$BA724,0,AB$14-$B724-1),0)\n+IF(AND(AB$14>$B724,$C724>$B724,AB$14-$B724<$C$5),OFFSET(Input!$BA724,0,AB$14-$B724-1),0)*$D724   -    IF(AND(AB$14>$C724,AB$14-$C724<$C$5),OFFSET(Input!$BA724,0,AB$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX724,0)  +   AB724-IF(AND($B724<AC$14,AC$14-$B724<$C$5),OFFSET(Input!$BA724,0,AC$14-$B724-1),0)\n+IF(AND(AC$14>$B724,$C724>$B724,AC$14-$B724<$C$5),OFFSET(Input!$BA724,0,AC$14-$B724-1),0)*$D724   -    IF(AND(AC$14>$C724,AC$14-$C724<$C$5),OFFSET(Input!$BA724,0,AC$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY724,0)  +   AC724-IF(AND($B724<AD$14,AD$14-$B724<$C$5),OFFSET(Input!$BA724,0,AD$14-$B724-1),0)\n+IF(AND(AD$14>$B724,$C724>$B724,AD$14-$B724<$C$5),OFFSET(Input!$BA724,0,AD$14-$B724-1),0)*$D724   -    IF(AND(AD$14>$C724,AD$14-$C724<$C$5),OFFSET(Input!$BA724,0,AD$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ724,0)  +   AD724-IF(AND($B724<AE$14,AE$14-$B724<$C$5),OFFSET(Input!$BA724,0,AE$14-$B724-1),0)\n+IF(AND(AE$14>$B724,$C724>$B724,AE$14-$B724<$C$5),OFFSET(Input!$BA724,0,AE$14-$B724-1),0)*$D724   -    IF(AND(AE$14>$C724,AE$14-$C724<$C$5),OFFSET(Input!$BA724,0,AE$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA724,0)  +   AE724-IF(AND($B724<AF$14,AF$14-$B724<$C$5),OFFSET(Input!$BA724,0,AF$14-$B724-1),0)\n+IF(AND(AF$14>$B724,$C724>$B724,AF$14-$B724<$C$5),OFFSET(Input!$BA724,0,AF$14-$B724-1),0)*$D724   -    IF(AND(AF$14>$C724,AF$14-$C724<$C$5),OFFSET(Input!$BA724,0,AF$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB724,0)  +   AF724-IF(AND($B724<AG$14,AG$14-$B724<$C$5),OFFSET(Input!$BA724,0,AG$14-$B724-1),0)\n+IF(AND(AG$14>$B724,$C724>$B724,AG$14-$B724<$C$5),OFFSET(Input!$BA724,0,AG$14-$B724-1),0)*$D724   -    IF(AND(AG$14>$C724,AG$14-$C724<$C$5),OFFSET(Input!$BA724,0,AG$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC724,0)  +   AG724-IF(AND($B724<AH$14,AH$14-$B724<$C$5),OFFSET(Input!$BA724,0,AH$14-$B724-1),0)\n+IF(AND(AH$14>$B724,$C724>$B724,AH$14-$B724<$C$5),OFFSET(Input!$BA724,0,AH$14-$B724-1),0)*$D724   -    IF(AND(AH$14>$C724,AH$14-$C724<$C$5),OFFSET(Input!$BA724,0,AH$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD724,0)  +   AH724-IF(AND($B724<AI$14,AI$14-$B724<$C$5),OFFSET(Input!$BA724,0,AI$14-$B724-1),0)\n+IF(AND(AI$14>$B724,$C724>$B724,AI$14-$B724<$C$5),OFFSET(Input!$BA724,0,AI$14-$B724-1),0)*$D724   -    IF(AND(AI$14>$C724,AI$14-$C724<$C$5),OFFSET(Input!$BA724,0,AI$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE724,0)  +   AI724-IF(AND($B724<AJ$14,AJ$14-$B724<$C$5),OFFSET(Input!$BA724,0,AJ$14-$B724-1),0)\n+IF(AND(AJ$14>$B724,$C724>$B724,AJ$14-$B724<$C$5),OFFSET(Input!$BA724,0,AJ$14-$B724-1),0)*$D724   -    IF(AND(AJ$14>$C724,AJ$14-$C724<$C$5),OFFSET(Input!$BA724,0,AJ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF724,0)  +   AJ724-IF(AND($B724<AK$14,AK$14-$B724<$C$5),OFFSET(Input!$BA724,0,AK$14-$B724-1),0)\n+IF(AND(AK$14>$B724,$C724>$B724,AK$14-$B724<$C$5),OFFSET(Input!$BA724,0,AK$14-$B724-1),0)*$D724   -    IF(AND(AK$14>$C724,AK$14-$C724<$C$5),OFFSET(Input!$BA724,0,AK$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG724,0)  +   AK724-IF(AND($B724<AL$14,AL$14-$B724<$C$5),OFFSET(Input!$BA724,0,AL$14-$B724-1),0)\n+IF(AND(AL$14>$B724,$C724>$B724,AL$14-$B724<$C$5),OFFSET(Input!$BA724,0,AL$14-$B724-1),0)*$D724   -    IF(AND(AL$14>$C724,AL$14-$C724<$C$5),OFFSET(Input!$BA724,0,AL$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH724,0)  +   AL724-IF(AND($B724<AM$14,AM$14-$B724<$C$5),OFFSET(Input!$BA724,0,AM$14-$B724-1),0)\n+IF(AND(AM$14>$B724,$C724>$B724,AM$14-$B724<$C$5),OFFSET(Input!$BA724,0,AM$14-$B724-1),0)*$D724   -    IF(AND(AM$14>$C724,AM$14-$C724<$C$5),OFFSET(Input!$BA724,0,AM$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI724,0)  +   AM724-IF(AND($B724<AN$14,AN$14-$B724<$C$5),OFFSET(Input!$BA724,0,AN$14-$B724-1),0)\n+IF(AND(AN$14>$B724,$C724>$B724,AN$14-$B724<$C$5),OFFSET(Input!$BA724,0,AN$14-$B724-1),0)*$D724   -    IF(AND(AN$14>$C724,AN$14-$C724<$C$5),OFFSET(Input!$BA724,0,AN$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ724,0)  +   AN724-IF(AND($B724<AO$14,AO$14-$B724<$C$5),OFFSET(Input!$BA724,0,AO$14-$B724-1),0)\n+IF(AND(AO$14>$B724,$C724>$B724,AO$14-$B724<$C$5),OFFSET(Input!$BA724,0,AO$14-$B724-1),0)*$D724   -    IF(AND(AO$14>$C724,AO$14-$C724<$C$5),OFFSET(Input!$BA724,0,AO$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK724,0)  +   AO724-IF(AND($B724<AP$14,AP$14-$B724<$C$5),OFFSET(Input!$BA724,0,AP$14-$B724-1),0)\n+IF(AND(AP$14>$B724,$C724>$B724,AP$14-$B724<$C$5),OFFSET(Input!$BA724,0,AP$14-$B724-1),0)*$D724   -    IF(AND(AP$14>$C724,AP$14-$C724<$C$5),OFFSET(Input!$BA724,0,AP$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL724,0)  +   AP724-IF(AND($B724<AQ$14,AQ$14-$B724<$C$5),OFFSET(Input!$BA724,0,AQ$14-$B724-1),0)\n+IF(AND(AQ$14>$B724,$C724>$B724,AQ$14-$B724<$C$5),OFFSET(Input!$BA724,0,AQ$14-$B724-1),0)*$D724   -    IF(AND(AQ$14>$C724,AQ$14-$C724<$C$5),OFFSET(Input!$BA724,0,AQ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM724,0)  +   AQ724-IF(AND($B724<AR$14,AR$14-$B724<$C$5),OFFSET(Input!$BA724,0,AR$14-$B724-1),0)\n+IF(AND(AR$14>$B724,$C724>$B724,AR$14-$B724<$C$5),OFFSET(Input!$BA724,0,AR$14-$B724-1),0)*$D724   -    IF(AND(AR$14>$C724,AR$14-$C724<$C$5),OFFSET(Input!$BA724,0,AR$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN724,0)  +   AR724-IF(AND($B724<AS$14,AS$14-$B724<$C$5),OFFSET(Input!$BA724,0,AS$14-$B724-1),0)\n+IF(AND(AS$14>$B724,$C724>$B724,AS$14-$B724<$C$5),OFFSET(Input!$BA724,0,AS$14-$B724-1),0)*$D724   -    IF(AND(AS$14>$C724,AS$14-$C724<$C$5),OFFSET(Input!$BA724,0,AS$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO724,0)  +   AS724-IF(AND($B724<AT$14,AT$14-$B724<$C$5),OFFSET(Input!$BA724,0,AT$14-$B724-1),0)\n+IF(AND(AT$14>$B724,$C724>$B724,AT$14-$B724<$C$5),OFFSET(Input!$BA724,0,AT$14-$B724-1),0)*$D724   -    IF(AND(AT$14>$C724,AT$14-$C724<$C$5),OFFSET(Input!$BA724,0,AT$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP724,0)  +   AT724-IF(AND($B724<AU$14,AU$14-$B724<$C$5),OFFSET(Input!$BA724,0,AU$14-$B724-1),0)\n+IF(AND(AU$14>$B724,$C724>$B724,AU$14-$B724<$C$5),OFFSET(Input!$BA724,0,AU$14-$B724-1),0)*$D724   -    IF(AND(AU$14>$C724,AU$14-$C724<$C$5),OFFSET(Input!$BA724,0,AU$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ724,0)  +   AU724-IF(AND($B724<AV$14,AV$14-$B724<$C$5),OFFSET(Input!$BA724,0,AV$14-$B724-1),0)\n+IF(AND(AV$14>$B724,$C724>$B724,AV$14-$B724<$C$5),OFFSET(Input!$BA724,0,AV$14-$B724-1),0)*$D724   -    IF(AND(AV$14>$C724,AV$14-$C724<$C$5),OFFSET(Input!$BA724,0,AV$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR724,0)  +   AV724-IF(AND($B724<AW$14,AW$14-$B724<$C$5),OFFSET(Input!$BA724,0,AW$14-$B724-1),0)\n+IF(AND(AW$14>$B724,$C724>$B724,AW$14-$B724<$C$5),OFFSET(Input!$BA724,0,AW$14-$B724-1),0)*$D724   -    IF(AND(AW$14>$C724,AW$14-$C724<$C$5),OFFSET(Input!$BA724,0,AW$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS724,0)  +   AW724-IF(AND($B724<AX$14,AX$14-$B724<$C$5),OFFSET(Input!$BA724,0,AX$14-$B724-1),0)\n+IF(AND(AX$14>$B724,$C724>$B724,AX$14-$B724<$C$5),OFFSET(Input!$BA724,0,AX$14-$B724-1),0)*$D724   -    IF(AND(AX$14>$C724,AX$14-$C724<$C$5),OFFSET(Input!$BA724,0,AX$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT724,0)  +   AX724-IF(AND($B724<AY$14,AY$14-$B724<$C$5),OFFSET(Input!$BA724,0,AY$14-$B724-1),0)\n+IF(AND(AY$14>$B724,$C724>$B724,AY$14-$B724<$C$5),OFFSET(Input!$BA724,0,AY$14-$B724-1),0)*$D724   -    IF(AND(AY$14>$C724,AY$14-$C724<$C$5),OFFSET(Input!$BA724,0,AY$14-$C724-1),0)*$D724","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU724,0)  +   AY724-IF(AND($B724<AZ$14,AZ$14-$B724<$C$5),OFFSET(Input!$BA724,0,AZ$14-$B724-1),0)\n+IF(AND(AZ$14>$B724,$C724>$B724,AZ$14-$B724<$C$5),OFFSET(Input!$BA724,0,AZ$14-$B724-1),0)*$D724   -    IF(AND(AZ$14>$C724,AZ$14-$C724<$C$5),OFFSET(Input!$BA724,0,AZ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV724,0)  +   AZ724-IF(AND($B724<BA$14,BA$14-$B724<$C$5),OFFSET(Input!$BA724,0,BA$14-$B724-1),0)\n+IF(AND(BA$14>$B724,$C724>$B724,BA$14-$B724<$C$5),OFFSET(Input!$BA724,0,BA$14-$B724-1),0)*$D724   -    IF(AND(BA$14>$C724,BA$14-$C724<$C$5),OFFSET(Input!$BA724,0,BA$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW724,0)  +   BA724-IF(AND($B724<BB$14,BB$14-$B724<$C$5),OFFSET(Input!$BA724,0,BB$14-$B724-1),0)\n+IF(AND(BB$14>$B724,$C724>$B724,BB$14-$B724<$C$5),OFFSET(Input!$BA724,0,BB$14-$B724-1),0)*$D724   -    IF(AND(BB$14>$C724,BB$14-$C724<$C$5),OFFSET(Input!$BA724,0,BB$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX724,0)  +   BB724-IF(AND($B724<BC$14,BC$14-$B724<$C$5),OFFSET(Input!$BA724,0,BC$14-$B724-1),0)\n+IF(AND(BC$14>$B724,$C724>$B724,BC$14-$B724<$C$5),OFFSET(Input!$BA724,0,BC$14-$B724-1),0)*$D724   -    IF(AND(BC$14>$C724,BC$14-$C724<$C$5),OFFSET(Input!$BA724,0,BC$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY724,0)  +   BC724-IF(AND($B724<BD$14,BD$14-$B724<$C$5),OFFSET(Input!$BA724,0,BD$14-$B724-1),0)\n+IF(AND(BD$14>$B724,$C724>$B724,BD$14-$B724<$C$5),OFFSET(Input!$BA724,0,BD$14-$B724-1),0)*$D724   -    IF(AND(BD$14>$C724,BD$14-$C724<$C$5),OFFSET(Input!$BA724,0,BD$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ724,0)  +   BD724-IF(AND($B724<BE$14,BE$14-$B724<$C$5),OFFSET(Input!$BA724,0,BE$14-$B724-1),0)\n+IF(AND(BE$14>$B724,$C724>$B724,BE$14-$B724<$C$5),OFFSET(Input!$BA724,0,BE$14-$B724-1),0)*$D724   -    IF(AND(BE$14>$C724,BE$14-$C724<$C$5),OFFSET(Input!$BA724,0,BE$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA724,0)  +   BE724-IF(AND($B724<BF$14,BF$14-$B724<$C$5),OFFSET(Input!$BA724,0,BF$14-$B724-1),0)\n+IF(AND(BF$14>$B724,$C724>$B724,BF$14-$B724<$C$5),OFFSET(Input!$BA724,0,BF$14-$B724-1),0)*$D724   -    IF(AND(BF$14>$C724,BF$14-$C724<$C$5),OFFSET(Input!$BA724,0,BF$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB724,0)  +   BF724-IF(AND($B724<BG$14,BG$14-$B724<$C$5),OFFSET(Input!$BA724,0,BG$14-$B724-1),0)\n+IF(AND(BG$14>$B724,$C724>$B724,BG$14-$B724<$C$5),OFFSET(Input!$BA724,0,BG$14-$B724-1),0)*$D724   -    IF(AND(BG$14>$C724,BG$14-$C724<$C$5),OFFSET(Input!$BA724,0,BG$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC724,0)  +   BG724-IF(AND($B724<BH$14,BH$14-$B724<$C$5),OFFSET(Input!$BA724,0,BH$14-$B724-1),0)\n+IF(AND(BH$14>$B724,$C724>$B724,BH$14-$B724<$C$5),OFFSET(Input!$BA724,0,BH$14-$B724-1),0)*$D724   -    IF(AND(BH$14>$C724,BH$14-$C724<$C$5),OFFSET(Input!$BA724,0,BH$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD724,0)  +   BH724-IF(AND($B724<BI$14,BI$14-$B724<$C$5),OFFSET(Input!$BA724,0,BI$14-$B724-1),0)\n+IF(AND(BI$14>$B724,$C724>$B724,BI$14-$B724<$C$5),OFFSET(Input!$BA724,0,BI$14-$B724-1),0)*$D724   -    IF(AND(BI$14>$C724,BI$14-$C724<$C$5),OFFSET(Input!$BA724,0,BI$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE724,0)  +   BI724-IF(AND($B724<BJ$14,BJ$14-$B724<$C$5),OFFSET(Input!$BA724,0,BJ$14-$B724-1),0)\n+IF(AND(BJ$14>$B724,$C724>$B724,BJ$14-$B724<$C$5),OFFSET(Input!$BA724,0,BJ$14-$B724-1),0)*$D724   -    IF(AND(BJ$14>$C724,BJ$14-$C724<$C$5),OFFSET(Input!$BA724,0,BJ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF724,0)  +   BJ724-IF(AND($B724<BK$14,BK$14-$B724<$C$5),OFFSET(Input!$BA724,0,BK$14-$B724-1),0)\n+IF(AND(BK$14>$B724,$C724>$B724,BK$14-$B724<$C$5),OFFSET(Input!$BA724,0,BK$14-$B724-1),0)*$D724   -    IF(AND(BK$14>$C724,BK$14-$C724<$C$5),OFFSET(Input!$BA724,0,BK$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG724,0)  +   BK724-IF(AND($B724<BL$14,BL$14-$B724<$C$5),OFFSET(Input!$BA724,0,BL$14-$B724-1),0)\n+IF(AND(BL$14>$B724,$C724>$B724,BL$14-$B724<$C$5),OFFSET(Input!$BA724,0,BL$14-$B724-1),0)*$D724   -    IF(AND(BL$14>$C724,BL$14-$C724<$C$5),OFFSET(Input!$BA724,0,BL$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH724,0)  +   BL724-IF(AND($B724<BM$14,BM$14-$B724<$C$5),OFFSET(Input!$BA724,0,BM$14-$B724-1),0)\n+IF(AND(BM$14>$B724,$C724>$B724,BM$14-$B724<$C$5),OFFSET(Input!$BA724,0,BM$14-$B724-1),0)*$D724   -    IF(AND(BM$14>$C724,BM$14-$C724<$C$5),OFFSET(Input!$BA724,0,BM$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI724,0)  +   BM724-IF(AND($B724<BN$14,BN$14-$B724<$C$5),OFFSET(Input!$BA724,0,BN$14-$B724-1),0)\n+IF(AND(BN$14>$B724,$C724>$B724,BN$14-$B724<$C$5),OFFSET(Input!$BA724,0,BN$14-$B724-1),0)*$D724   -    IF(AND(BN$14>$C724,BN$14-$C724<$C$5),OFFSET(Input!$BA724,0,BN$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ724,0)  +   BN724-IF(AND($B724<BO$14,BO$14-$B724<$C$5),OFFSET(Input!$BA724,0,BO$14-$B724-1),0)\n+IF(AND(BO$14>$B724,$C724>$B724,BO$14-$B724<$C$5),OFFSET(Input!$BA724,0,BO$14-$B724-1),0)*$D724   -    IF(AND(BO$14>$C724,BO$14-$C724<$C$5),OFFSET(Input!$BA724,0,BO$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK724,0)  +   BO724-IF(AND($B724<BP$14,BP$14-$B724<$C$5),OFFSET(Input!$BA724,0,BP$14-$B724-1),0)\n+IF(AND(BP$14>$B724,$C724>$B724,BP$14-$B724<$C$5),OFFSET(Input!$BA724,0,BP$14-$B724-1),0)*$D724   -    IF(AND(BP$14>$C724,BP$14-$C724<$C$5),OFFSET(Input!$BA724,0,BP$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL724,0)  +   BP724-IF(AND($B724<BQ$14,BQ$14-$B724<$C$5),OFFSET(Input!$BA724,0,BQ$14-$B724-1),0)\n+IF(AND(BQ$14>$B724,$C724>$B724,BQ$14-$B724<$C$5),OFFSET(Input!$BA724,0,BQ$14-$B724-1),0)*$D724   -    IF(AND(BQ$14>$C724,BQ$14-$C724<$C$5),OFFSET(Input!$BA724,0,BQ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM724,0)  +   BQ724-IF(AND($B724<BR$14,BR$14-$B724<$C$5),OFFSET(Input!$BA724,0,BR$14-$B724-1),0)\n+IF(AND(BR$14>$B724,$C724>$B724,BR$14-$B724<$C$5),OFFSET(Input!$BA724,0,BR$14-$B724-1),0)*$D724   -    IF(AND(BR$14>$C724,BR$14-$C724<$C$5),OFFSET(Input!$BA724,0,BR$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN724,0)  +   BR724-IF(AND($B724<BS$14,BS$14-$B724<$C$5),OFFSET(Input!$BA724,0,BS$14-$B724-1),0)\n+IF(AND(BS$14>$B724,$C724>$B724,BS$14-$B724<$C$5),OFFSET(Input!$BA724,0,BS$14-$B724-1),0)*$D724   -    IF(AND(BS$14>$C724,BS$14-$C724<$C$5),OFFSET(Input!$BA724,0,BS$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO724,0)  +   BS724-IF(AND($B724<BT$14,BT$14-$B724<$C$5),OFFSET(Input!$BA724,0,BT$14-$B724-1),0)\n+IF(AND(BT$14>$B724,$C724>$B724,BT$14-$B724<$C$5),OFFSET(Input!$BA724,0,BT$14-$B724-1),0)*$D724   -    IF(AND(BT$14>$C724,BT$14-$C724<$C$5),OFFSET(Input!$BA724,0,BT$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP724,0)  +   BT724-IF(AND($B724<BU$14,BU$14-$B724<$C$5),OFFSET(Input!$BA724,0,BU$14-$B724-1),0)\n+IF(AND(BU$14>$B724,$C724>$B724,BU$14-$B724<$C$5),OFFSET(Input!$BA724,0,BU$14-$B724-1),0)*$D724   -    IF(AND(BU$14>$C724,BU$14-$C724<$C$5),OFFSET(Input!$BA724,0,BU$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ724,0)  +   BU724-IF(AND($B724<BV$14,BV$14-$B724<$C$5),OFFSET(Input!$BA724,0,BV$14-$B724-1),0)\n+IF(AND(BV$14>$B724,$C724>$B724,BV$14-$B724<$C$5),OFFSET(Input!$BA724,0,BV$14-$B724-1),0)*$D724   -    IF(AND(BV$14>$C724,BV$14-$C724<$C$5),OFFSET(Input!$BA724,0,BV$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR724,0)  +   BV724-IF(AND($B724<BW$14,BW$14-$B724<$C$5),OFFSET(Input!$BA724,0,BW$14-$B724-1),0)\n+IF(AND(BW$14>$B724,$C724>$B724,BW$14-$B724<$C$5),OFFSET(Input!$BA724,0,BW$14-$B724-1),0)*$D724   -    IF(AND(BW$14>$C724,BW$14-$C724<$C$5),OFFSET(Input!$BA724,0,BW$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS724,0)  +   BW724-IF(AND($B724<BX$14,BX$14-$B724<$C$5),OFFSET(Input!$BA724,0,BX$14-$B724-1),0)\n+IF(AND(BX$14>$B724,$C724>$B724,BX$14-$B724<$C$5),OFFSET(Input!$BA724,0,BX$14-$B724-1),0)*$D724   -    IF(AND(BX$14>$C724,BX$14-$C724<$C$5),OFFSET(Input!$BA724,0,BX$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT724,0)  +   BX724-IF(AND($B724<BY$14,BY$14-$B724<$C$5),OFFSET(Input!$BA724,0,BY$14-$B724-1),0)\n+IF(AND(BY$14>$B724,$C724>$B724,BY$14-$B724<$C$5),OFFSET(Input!$BA724,0,BY$14-$B724-1),0)*$D724   -    IF(AND(BY$14>$C724,BY$14-$C724<$C$5),OFFSET(Input!$BA724,0,BY$14-$C724-1),0)*$D724","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU724,0)  +   BY724-IF(AND($B724<BZ$14,BZ$14-$B724<$C$5),OFFSET(Input!$BA724,0,BZ$14-$B724-1),0)\n+IF(AND(BZ$14>$B724,$C724>$B724,BZ$14-$B724<$C$5),OFFSET(Input!$BA724,0,BZ$14-$B724-1),0)*$D724   -    IF(AND(BZ$14>$C724,BZ$14-$C724<$C$5),OFFSET(Input!$BA724,0,BZ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV724,0)  +   BZ724-IF(AND($B724<CA$14,CA$14-$B724<$C$5),OFFSET(Input!$BA724,0,CA$14-$B724-1),0)\n+IF(AND(CA$14>$B724,$C724>$B724,CA$14-$B724<$C$5),OFFSET(Input!$BA724,0,CA$14-$B724-1),0)*$D724   -    IF(AND(CA$14>$C724,CA$14-$C724<$C$5),OFFSET(Input!$BA724,0,CA$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW724,0)  +   CA724-IF(AND($B724<CB$14,CB$14-$B724<$C$5),OFFSET(Input!$BA724,0,CB$14-$B724-1),0)\n+IF(AND(CB$14>$B724,$C724>$B724,CB$14-$B724<$C$5),OFFSET(Input!$BA724,0,CB$14-$B724-1),0)*$D724   -    IF(AND(CB$14>$C724,CB$14-$C724<$C$5),OFFSET(Input!$BA724,0,CB$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX724,0)  +   CB724-IF(AND($B724<CC$14,CC$14-$B724<$C$5),OFFSET(Input!$BA724,0,CC$14-$B724-1),0)\n+IF(AND(CC$14>$B724,$C724>$B724,CC$14-$B724<$C$5),OFFSET(Input!$BA724,0,CC$14-$B724-1),0)*$D724   -    IF(AND(CC$14>$C724,CC$14-$C724<$C$5),OFFSET(Input!$BA724,0,CC$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY724,0)  +   CC724-IF(AND($B724<CD$14,CD$14-$B724<$C$5),OFFSET(Input!$BA724,0,CD$14-$B724-1),0)\n+IF(AND(CD$14>$B724,$C724>$B724,CD$14-$B724<$C$5),OFFSET(Input!$BA724,0,CD$14-$B724-1),0)*$D724   -    IF(AND(CD$14>$C724,CD$14-$C724<$C$5),OFFSET(Input!$BA724,0,CD$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ724,0)  +   CD724-IF(AND($B724<CE$14,CE$14-$B724<$C$5),OFFSET(Input!$BA724,0,CE$14-$B724-1),0)\n+IF(AND(CE$14>$B724,$C724>$B724,CE$14-$B724<$C$5),OFFSET(Input!$BA724,0,CE$14-$B724-1),0)*$D724   -    IF(AND(CE$14>$C724,CE$14-$C724<$C$5),OFFSET(Input!$BA724,0,CE$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA724,0)  +   CE724-IF(AND($B724<CF$14,CF$14-$B724<$C$5),OFFSET(Input!$BA724,0,CF$14-$B724-1),0)\n+IF(AND(CF$14>$B724,$C724>$B724,CF$14-$B724<$C$5),OFFSET(Input!$BA724,0,CF$14-$B724-1),0)*$D724   -    IF(AND(CF$14>$C724,CF$14-$C724<$C$5),OFFSET(Input!$BA724,0,CF$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB724,0)  +   CF724-IF(AND($B724<CG$14,CG$14-$B724<$C$5),OFFSET(Input!$BA724,0,CG$14-$B724-1),0)\n+IF(AND(CG$14>$B724,$C724>$B724,CG$14-$B724<$C$5),OFFSET(Input!$BA724,0,CG$14-$B724-1),0)*$D724   -    IF(AND(CG$14>$C724,CG$14-$C724<$C$5),OFFSET(Input!$BA724,0,CG$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC724,0)  +   CG724-IF(AND($B724<CH$14,CH$14-$B724<$C$5),OFFSET(Input!$BA724,0,CH$14-$B724-1),0)\n+IF(AND(CH$14>$B724,$C724>$B724,CH$14-$B724<$C$5),OFFSET(Input!$BA724,0,CH$14-$B724-1),0)*$D724   -    IF(AND(CH$14>$C724,CH$14-$C724<$C$5),OFFSET(Input!$BA724,0,CH$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED724,0)  +   CH724-IF(AND($B724<CI$14,CI$14-$B724<$C$5),OFFSET(Input!$BA724,0,CI$14-$B724-1),0)\n+IF(AND(CI$14>$B724,$C724>$B724,CI$14-$B724<$C$5),OFFSET(Input!$BA724,0,CI$14-$B724-1),0)*$D724   -    IF(AND(CI$14>$C724,CI$14-$C724<$C$5),OFFSET(Input!$BA724,0,CI$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE724,0)  +   CI724-IF(AND($B724<CJ$14,CJ$14-$B724<$C$5),OFFSET(Input!$BA724,0,CJ$14-$B724-1),0)\n+IF(AND(CJ$14>$B724,$C724>$B724,CJ$14-$B724<$C$5),OFFSET(Input!$BA724,0,CJ$14-$B724-1),0)*$D724   -    IF(AND(CJ$14>$C724,CJ$14-$C724<$C$5),OFFSET(Input!$BA724,0,CJ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF724,0)  +   CJ724-IF(AND($B724<CK$14,CK$14-$B724<$C$5),OFFSET(Input!$BA724,0,CK$14-$B724-1),0)\n+IF(AND(CK$14>$B724,$C724>$B724,CK$14-$B724<$C$5),OFFSET(Input!$BA724,0,CK$14-$B724-1),0)*$D724   -    IF(AND(CK$14>$C724,CK$14-$C724<$C$5),OFFSET(Input!$BA724,0,CK$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG724,0)  +   CK724-IF(AND($B724<CL$14,CL$14-$B724<$C$5),OFFSET(Input!$BA724,0,CL$14-$B724-1),0)\n+IF(AND(CL$14>$B724,$C724>$B724,CL$14-$B724<$C$5),OFFSET(Input!$BA724,0,CL$14-$B724-1),0)*$D724   -    IF(AND(CL$14>$C724,CL$14-$C724<$C$5),OFFSET(Input!$BA724,0,CL$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH724,0)  +   CL724-IF(AND($B724<CM$14,CM$14-$B724<$C$5),OFFSET(Input!$BA724,0,CM$14-$B724-1),0)\n+IF(AND(CM$14>$B724,$C724>$B724,CM$14-$B724<$C$5),OFFSET(Input!$BA724,0,CM$14-$B724-1),0)*$D724   -    IF(AND(CM$14>$C724,CM$14-$C724<$C$5),OFFSET(Input!$BA724,0,CM$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI724,0)  +   CM724-IF(AND($B724<CN$14,CN$14-$B724<$C$5),OFFSET(Input!$BA724,0,CN$14-$B724-1),0)\n+IF(AND(CN$14>$B724,$C724>$B724,CN$14-$B724<$C$5),OFFSET(Input!$BA724,0,CN$14-$B724-1),0)*$D724   -    IF(AND(CN$14>$C724,CN$14-$C724<$C$5),OFFSET(Input!$BA724,0,CN$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ724,0)  +   CN724-IF(AND($B724<CO$14,CO$14-$B724<$C$5),OFFSET(Input!$BA724,0,CO$14-$B724-1),0)\n+IF(AND(CO$14>$B724,$C724>$B724,CO$14-$B724<$C$5),OFFSET(Input!$BA724,0,CO$14-$B724-1),0)*$D724   -    IF(AND(CO$14>$C724,CO$14-$C724<$C$5),OFFSET(Input!$BA724,0,CO$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK724,0)  +   CO724-IF(AND($B724<CP$14,CP$14-$B724<$C$5),OFFSET(Input!$BA724,0,CP$14-$B724-1),0)\n+IF(AND(CP$14>$B724,$C724>$B724,CP$14-$B724<$C$5),OFFSET(Input!$BA724,0,CP$14-$B724-1),0)*$D724   -    IF(AND(CP$14>$C724,CP$14-$C724<$C$5),OFFSET(Input!$BA724,0,CP$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL724,0)  +   CP724-IF(AND($B724<CQ$14,CQ$14-$B724<$C$5),OFFSET(Input!$BA724,0,CQ$14-$B724-1),0)\n+IF(AND(CQ$14>$B724,$C724>$B724,CQ$14-$B724<$C$5),OFFSET(Input!$BA724,0,CQ$14-$B724-1),0)*$D724   -    IF(AND(CQ$14>$C724,CQ$14-$C724<$C$5),OFFSET(Input!$BA724,0,CQ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM724,0)  +   CQ724-IF(AND($B724<CR$14,CR$14-$B724<$C$5),OFFSET(Input!$BA724,0,CR$14-$B724-1),0)\n+IF(AND(CR$14>$B724,$C724>$B724,CR$14-$B724<$C$5),OFFSET(Input!$BA724,0,CR$14-$B724-1),0)*$D724   -    IF(AND(CR$14>$C724,CR$14-$C724<$C$5),OFFSET(Input!$BA724,0,CR$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN724,0)  +   CR724-IF(AND($B724<CS$14,CS$14-$B724<$C$5),OFFSET(Input!$BA724,0,CS$14-$B724-1),0)\n+IF(AND(CS$14>$B724,$C724>$B724,CS$14-$B724<$C$5),OFFSET(Input!$BA724,0,CS$14-$B724-1),0)*$D724   -    IF(AND(CS$14>$C724,CS$14-$C724<$C$5),OFFSET(Input!$BA724,0,CS$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO724,0)  +   CS724-IF(AND($B724<CT$14,CT$14-$B724<$C$5),OFFSET(Input!$BA724,0,CT$14-$B724-1),0)\n+IF(AND(CT$14>$B724,$C724>$B724,CT$14-$B724<$C$5),OFFSET(Input!$BA724,0,CT$14-$B724-1),0)*$D724   -    IF(AND(CT$14>$C724,CT$14-$C724<$C$5),OFFSET(Input!$BA724,0,CT$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP724,0)  +   CT724-IF(AND($B724<CU$14,CU$14-$B724<$C$5),OFFSET(Input!$BA724,0,CU$14-$B724-1),0)\n+IF(AND(CU$14>$B724,$C724>$B724,CU$14-$B724<$C$5),OFFSET(Input!$BA724,0,CU$14-$B724-1),0)*$D724   -    IF(AND(CU$14>$C724,CU$14-$C724<$C$5),OFFSET(Input!$BA724,0,CU$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ724,0)  +   CU724-IF(AND($B724<CV$14,CV$14-$B724<$C$5),OFFSET(Input!$BA724,0,CV$14-$B724-1),0)\n+IF(AND(CV$14>$B724,$C724>$B724,CV$14-$B724<$C$5),OFFSET(Input!$BA724,0,CV$14-$B724-1),0)*$D724   -    IF(AND(CV$14>$C724,CV$14-$C724<$C$5),OFFSET(Input!$BA724,0,CV$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER724,0)  +   CV724-IF(AND($B724<CW$14,CW$14-$B724<$C$5),OFFSET(Input!$BA724,0,CW$14-$B724-1),0)\n+IF(AND(CW$14>$B724,$C724>$B724,CW$14-$B724<$C$5),OFFSET(Input!$BA724,0,CW$14-$B724-1),0)*$D724   -    IF(AND(CW$14>$C724,CW$14-$C724<$C$5),OFFSET(Input!$BA724,0,CW$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES724,0)  +   CW724-IF(AND($B724<CX$14,CX$14-$B724<$C$5),OFFSET(Input!$BA724,0,CX$14-$B724-1),0)\n+IF(AND(CX$14>$B724,$C724>$B724,CX$14-$B724<$C$5),OFFSET(Input!$BA724,0,CX$14-$B724-1),0)*$D724   -    IF(AND(CX$14>$C724,CX$14-$C724<$C$5),OFFSET(Input!$BA724,0,CX$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET724,0)  +   CX724-IF(AND($B724<CY$14,CY$14-$B724<$C$5),OFFSET(Input!$BA724,0,CY$14-$B724-1),0)\n+IF(AND(CY$14>$B724,$C724>$B724,CY$14-$B724<$C$5),OFFSET(Input!$BA724,0,CY$14-$B724-1),0)*$D724   -    IF(AND(CY$14>$C724,CY$14-$C724<$C$5),OFFSET(Input!$BA724,0,CY$14-$C724-1),0)*$D724","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU724,0)  +   CY724-IF(AND($B724<CZ$14,CZ$14-$B724<$C$5),OFFSET(Input!$BA724,0,CZ$14-$B724-1),0)\n+IF(AND(CZ$14>$B724,$C724>$B724,CZ$14-$B724<$C$5),OFFSET(Input!$BA724,0,CZ$14-$B724-1),0)*$D724   -    IF(AND(CZ$14>$C724,CZ$14-$C724<$C$5),OFFSET(Input!$BA724,0,CZ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV724,0)  +   CZ724-IF(AND($B724<DA$14,DA$14-$B724<$C$5),OFFSET(Input!$BA724,0,DA$14-$B724-1),0)\n+IF(AND(DA$14>$B724,$C724>$B724,DA$14-$B724<$C$5),OFFSET(Input!$BA724,0,DA$14-$B724-1),0)*$D724   -    IF(AND(DA$14>$C724,DA$14-$C724<$C$5),OFFSET(Input!$BA724,0,DA$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW724,0)  +   DA724-IF(AND($B724<DB$14,DB$14-$B724<$C$5),OFFSET(Input!$BA724,0,DB$14-$B724-1),0)\n+IF(AND(DB$14>$B724,$C724>$B724,DB$14-$B724<$C$5),OFFSET(Input!$BA724,0,DB$14-$B724-1),0)*$D724   -    IF(AND(DB$14>$C724,DB$14-$C724<$C$5),OFFSET(Input!$BA724,0,DB$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX724,0)  +   DB724-IF(AND($B724<DC$14,DC$14-$B724<$C$5),OFFSET(Input!$BA724,0,DC$14-$B724-1),0)\n+IF(AND(DC$14>$B724,$C724>$B724,DC$14-$B724<$C$5),OFFSET(Input!$BA724,0,DC$14-$B724-1),0)*$D724   -    IF(AND(DC$14>$C724,DC$14-$C724<$C$5),OFFSET(Input!$BA724,0,DC$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY724,0)  +   DC724-IF(AND($B724<DD$14,DD$14-$B724<$C$5),OFFSET(Input!$BA724,0,DD$14-$B724-1),0)\n+IF(AND(DD$14>$B724,$C724>$B724,DD$14-$B724<$C$5),OFFSET(Input!$BA724,0,DD$14-$B724-1),0)*$D724   -    IF(AND(DD$14>$C724,DD$14-$C724<$C$5),OFFSET(Input!$BA724,0,DD$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ724,0)  +   DD724-IF(AND($B724<DE$14,DE$14-$B724<$C$5),OFFSET(Input!$BA724,0,DE$14-$B724-1),0)\n+IF(AND(DE$14>$B724,$C724>$B724,DE$14-$B724<$C$5),OFFSET(Input!$BA724,0,DE$14-$B724-1),0)*$D724   -    IF(AND(DE$14>$C724,DE$14-$C724<$C$5),OFFSET(Input!$BA724,0,DE$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA724,0)  +   DE724-IF(AND($B724<DF$14,DF$14-$B724<$C$5),OFFSET(Input!$BA724,0,DF$14-$B724-1),0)\n+IF(AND(DF$14>$B724,$C724>$B724,DF$14-$B724<$C$5),OFFSET(Input!$BA724,0,DF$14-$B724-1),0)*$D724   -    IF(AND(DF$14>$C724,DF$14-$C724<$C$5),OFFSET(Input!$BA724,0,DF$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB724,0)  +   DF724-IF(AND($B724<DG$14,DG$14-$B724<$C$5),OFFSET(Input!$BA724,0,DG$14-$B724-1),0)\n+IF(AND(DG$14>$B724,$C724>$B724,DG$14-$B724<$C$5),OFFSET(Input!$BA724,0,DG$14-$B724-1),0)*$D724   -    IF(AND(DG$14>$C724,DG$14-$C724<$C$5),OFFSET(Input!$BA724,0,DG$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC724,0)  +   DG724-IF(AND($B724<DH$14,DH$14-$B724<$C$5),OFFSET(Input!$BA724,0,DH$14-$B724-1),0)\n+IF(AND(DH$14>$B724,$C724>$B724,DH$14-$B724<$C$5),OFFSET(Input!$BA724,0,DH$14-$B724-1),0)*$D724   -    IF(AND(DH$14>$C724,DH$14-$C724<$C$5),OFFSET(Input!$BA724,0,DH$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD724,0)  +   DH724-IF(AND($B724<DI$14,DI$14-$B724<$C$5),OFFSET(Input!$BA724,0,DI$14-$B724-1),0)\n+IF(AND(DI$14>$B724,$C724>$B724,DI$14-$B724<$C$5),OFFSET(Input!$BA724,0,DI$14-$B724-1),0)*$D724   -    IF(AND(DI$14>$C724,DI$14-$C724<$C$5),OFFSET(Input!$BA724,0,DI$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE724,0)  +   DI724-IF(AND($B724<DJ$14,DJ$14-$B724<$C$5),OFFSET(Input!$BA724,0,DJ$14-$B724-1),0)\n+IF(AND(DJ$14>$B724,$C724>$B724,DJ$14-$B724<$C$5),OFFSET(Input!$BA724,0,DJ$14-$B724-1),0)*$D724   -    IF(AND(DJ$14>$C724,DJ$14-$C724<$C$5),OFFSET(Input!$BA724,0,DJ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF724,0)  +   DJ724-IF(AND($B724<DK$14,DK$14-$B724<$C$5),OFFSET(Input!$BA724,0,DK$14-$B724-1),0)\n+IF(AND(DK$14>$B724,$C724>$B724,DK$14-$B724<$C$5),OFFSET(Input!$BA724,0,DK$14-$B724-1),0)*$D724   -    IF(AND(DK$14>$C724,DK$14-$C724<$C$5),OFFSET(Input!$BA724,0,DK$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG724,0)  +   DK724-IF(AND($B724<DL$14,DL$14-$B724<$C$5),OFFSET(Input!$BA724,0,DL$14-$B724-1),0)\n+IF(AND(DL$14>$B724,$C724>$B724,DL$14-$B724<$C$5),OFFSET(Input!$BA724,0,DL$14-$B724-1),0)*$D724   -    IF(AND(DL$14>$C724,DL$14-$C724<$C$5),OFFSET(Input!$BA724,0,DL$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH724,0)  +   DL724-IF(AND($B724<DM$14,DM$14-$B724<$C$5),OFFSET(Input!$BA724,0,DM$14-$B724-1),0)\n+IF(AND(DM$14>$B724,$C724>$B724,DM$14-$B724<$C$5),OFFSET(Input!$BA724,0,DM$14-$B724-1),0)*$D724   -    IF(AND(DM$14>$C724,DM$14-$C724<$C$5),OFFSET(Input!$BA724,0,DM$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI724,0)  +   DM724-IF(AND($B724<DN$14,DN$14-$B724<$C$5),OFFSET(Input!$BA724,0,DN$14-$B724-1),0)\n+IF(AND(DN$14>$B724,$C724>$B724,DN$14-$B724<$C$5),OFFSET(Input!$BA724,0,DN$14-$B724-1),0)*$D724   -    IF(AND(DN$14>$C724,DN$14-$C724<$C$5),OFFSET(Input!$BA724,0,DN$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ724,0)  +   DN724-IF(AND($B724<DO$14,DO$14-$B724<$C$5),OFFSET(Input!$BA724,0,DO$14-$B724-1),0)\n+IF(AND(DO$14>$B724,$C724>$B724,DO$14-$B724<$C$5),OFFSET(Input!$BA724,0,DO$14-$B724-1),0)*$D724   -    IF(AND(DO$14>$C724,DO$14-$C724<$C$5),OFFSET(Input!$BA724,0,DO$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK724,0)  +   DO724-IF(AND($B724<DP$14,DP$14-$B724<$C$5),OFFSET(Input!$BA724,0,DP$14-$B724-1),0)\n+IF(AND(DP$14>$B724,$C724>$B724,DP$14-$B724<$C$5),OFFSET(Input!$BA724,0,DP$14-$B724-1),0)*$D724   -    IF(AND(DP$14>$C724,DP$14-$C724<$C$5),OFFSET(Input!$BA724,0,DP$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL724,0)  +   DP724-IF(AND($B724<DQ$14,DQ$14-$B724<$C$5),OFFSET(Input!$BA724,0,DQ$14-$B724-1),0)\n+IF(AND(DQ$14>$B724,$C724>$B724,DQ$14-$B724<$C$5),OFFSET(Input!$BA724,0,DQ$14-$B724-1),0)*$D724   -    IF(AND(DQ$14>$C724,DQ$14-$C724<$C$5),OFFSET(Input!$BA724,0,DQ$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM724,0)  +   DQ724-IF(AND($B724<DR$14,DR$14-$B724<$C$5),OFFSET(Input!$BA724,0,DR$14-$B724-1),0)\n+IF(AND(DR$14>$B724,$C724>$B724,DR$14-$B724<$C$5),OFFSET(Input!$BA724,0,DR$14-$B724-1),0)*$D724   -    IF(AND(DR$14>$C724,DR$14-$C724<$C$5),OFFSET(Input!$BA724,0,DR$14-$C724-1),0)*$D724","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN724,0)  +   DR724-IF(AND($B724<DS$14,DS$14-$B724<$C$5),OFFSET(Input!$BA724,0,DS$14-$B724-1),0)\n+IF(AND(DS$14>$B724,$C724>$B724,DS$14-$B724<$C$5),OFFSET(Input!$BA724,0,DS$14-$B724-1),0)*$D724   -    IF(AND(DS$14>$C724,DS$14-$C724<$C$5),OFFSET(Input!$BA724,0,DS$14-$C724-1),0)*$D724","v":0}]
[{"$f":"Calcs!A734","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E734),1,Calcs!E734)*Periods,0)","v":0},{"$f":"ROUND(MAX(B734,Input!Z734*Periods),0)","v":0},{"$f":"IF(Calcs!DY734>Calcs!DZ734,IF(Input!R734<>0,Input!AC734/Input!R734,0),IF(Input!V734<>0,Input!AE734/Input!V734,0))","v":0},null,{"$f":"Input!BA734","v":0},{"$f":"IF(G$14<=$C$5,Input!BB734,0)  +   F734-IF(AND($B734<G$14,G$14-$B734<$C$5),OFFSET(Input!$BA734,0,G$14-$B734-1),0)\n+IF(AND(G$14>$B734,$C734>$B734,G$14-$B734<$C$5),OFFSET(Input!$BA734,0,G$14-$B734-1),0)*$D734   -    IF(AND(G$14>$C734,G$14-$C734<$C$5),OFFSET(Input!$BA734,0,G$14-$C734-1),0)*$D734","v":0},{"$f":"IF(H$14<=$C$5,Input!BC734,0)  +   G734-IF(AND($B734<H$14,H$14-$B734<$C$5),OFFSET(Input!$BA734,0,H$14-$B734-1),0)\n+IF(AND(H$14>$B734,$C734>$B734,H$14-$B734<$C$5),OFFSET(Input!$BA734,0,H$14-$B734-1),0)*$D734   -    IF(AND(H$14>$C734,H$14-$C734<$C$5),OFFSET(Input!$BA734,0,H$14-$C734-1),0)*$D734","v":0},{"$f":"IF(I$14<=$C$5,Input!BD734,0)  +   H734-IF(AND($B734<I$14,I$14-$B734<$C$5),OFFSET(Input!$BA734,0,I$14-$B734-1),0)\n+IF(AND(I$14>$B734,$C734>$B734,I$14-$B734<$C$5),OFFSET(Input!$BA734,0,I$14-$B734-1),0)*$D734   -    IF(AND(I$14>$C734,I$14-$C734<$C$5),OFFSET(Input!$BA734,0,I$14-$C734-1),0)*$D734","v":0},{"$f":"IF(J$14<=$C$5,Input!BE734,0)  +   I734-IF(AND($B734<J$14,J$14-$B734<$C$5),OFFSET(Input!$BA734,0,J$14-$B734-1),0)\n+IF(AND(J$14>$B734,$C734>$B734,J$14-$B734<$C$5),OFFSET(Input!$BA734,0,J$14-$B734-1),0)*$D734   -    IF(AND(J$14>$C734,J$14-$C734<$C$5),OFFSET(Input!$BA734,0,J$14-$C734-1),0)*$D734","v":0},{"$f":"IF(K$14<=$C$5,Input!BF734,0)  +   J734-IF(AND($B734<K$14,K$14-$B734<$C$5),OFFSET(Input!$BA734,0,K$14-$B734-1),0)\n+IF(AND(K$14>$B734,$C734>$B734,K$14-$B734<$C$5),OFFSET(Input!$BA734,0,K$14-$B734-1),0)*$D734   -    IF(AND(K$14>$C734,K$14-$C734<$C$5),OFFSET(Input!$BA734,0,K$14-$C734-1),0)*$D734","v":0},{"$f":"IF(L$14<=$C$5,Input!BG734,0)  +   K734-IF(AND($B734<L$14,L$14-$B734<$C$5),OFFSET(Input!$BA734,0,L$14-$B734-1),0)\n+IF(AND(L$14>$B734,$C734>$B734,L$14-$B734<$C$5),OFFSET(Input!$BA734,0,L$14-$B734-1),0)*$D734   -    IF(AND(L$14>$C734,L$14-$C734<$C$5),OFFSET(Input!$BA734,0,L$14-$C734-1),0)*$D734","v":0},{"$f":"IF(M$14<=$C$5,Input!BH734,0)  +   L734-IF(AND($B734<M$14,M$14-$B734<$C$5),OFFSET(Input!$BA734,0,M$14-$B734-1),0)\n+IF(AND(M$14>$B734,$C734>$B734,M$14-$B734<$C$5),OFFSET(Input!$BA734,0,M$14-$B734-1),0)*$D734   -    IF(AND(M$14>$C734,M$14-$C734<$C$5),OFFSET(Input!$BA734,0,M$14-$C734-1),0)*$D734","v":0},{"$f":"IF(N$14<=$C$5,Input!BI734,0)  +   M734-IF(AND($B734<N$14,N$14-$B734<$C$5),OFFSET(Input!$BA734,0,N$14-$B734-1),0)\n+IF(AND(N$14>$B734,$C734>$B734,N$14-$B734<$C$5),OFFSET(Input!$BA734,0,N$14-$B734-1),0)*$D734   -    IF(AND(N$14>$C734,N$14-$C734<$C$5),OFFSET(Input!$BA734,0,N$14-$C734-1),0)*$D734","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ734,0)  +   N734-IF(AND($B734<O$14,O$14-$B734<$C$5),OFFSET(Input!$BA734,0,O$14-$B734-1),0)\n+IF(AND(O$14>$B734,$C734>$B734,O$14-$B734<$C$5),OFFSET(Input!$BA734,0,O$14-$B734-1),0)*$D734   -    IF(AND(O$14>$C734,O$14-$C734<$C$5),OFFSET(Input!$BA734,0,O$14-$C734-1),0)*$D734","v":0},{"$f":"IF(P$14<=$C$5,Input!BK734,0)  +   O734-IF(AND($B734<P$14,P$14-$B734<$C$5),OFFSET(Input!$BA734,0,P$14-$B734-1),0)\n+IF(AND(P$14>$B734,$C734>$B734,P$14-$B734<$C$5),OFFSET(Input!$BA734,0,P$14-$B734-1),0)*$D734   -    IF(AND(P$14>$C734,P$14-$C734<$C$5),OFFSET(Input!$BA734,0,P$14-$C734-1),0)*$D734","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL734,0)  +   P734-IF(AND($B734<Q$14,Q$14-$B734<$C$5),OFFSET(Input!$BA734,0,Q$14-$B734-1),0)\n+IF(AND(Q$14>$B734,$C734>$B734,Q$14-$B734<$C$5),OFFSET(Input!$BA734,0,Q$14-$B734-1),0)*$D734   -    IF(AND(Q$14>$C734,Q$14-$C734<$C$5),OFFSET(Input!$BA734,0,Q$14-$C734-1),0)*$D734","v":0},{"$f":"IF(R$14<=$C$5,Input!BM734,0)  +   Q734-IF(AND($B734<R$14,R$14-$B734<$C$5),OFFSET(Input!$BA734,0,R$14-$B734-1),0)\n+IF(AND(R$14>$B734,$C734>$B734,R$14-$B734<$C$5),OFFSET(Input!$BA734,0,R$14-$B734-1),0)*$D734   -    IF(AND(R$14>$C734,R$14-$C734<$C$5),OFFSET(Input!$BA734,0,R$14-$C734-1),0)*$D734","v":0},{"$f":"IF(S$14<=$C$5,Input!BN734,0)  +   R734-IF(AND($B734<S$14,S$14-$B734<$C$5),OFFSET(Input!$BA734,0,S$14-$B734-1),0)\n+IF(AND(S$14>$B734,$C734>$B734,S$14-$B734<$C$5),OFFSET(Input!$BA734,0,S$14-$B734-1),0)*$D734   -    IF(AND(S$14>$C734,S$14-$C734<$C$5),OFFSET(Input!$BA734,0,S$14-$C734-1),0)*$D734","v":0},{"$f":"IF(T$14<=$C$5,Input!BO734,0)  +   S734-IF(AND($B734<T$14,T$14-$B734<$C$5),OFFSET(Input!$BA734,0,T$14-$B734-1),0)\n+IF(AND(T$14>$B734,$C734>$B734,T$14-$B734<$C$5),OFFSET(Input!$BA734,0,T$14-$B734-1),0)*$D734   -    IF(AND(T$14>$C734,T$14-$C734<$C$5),OFFSET(Input!$BA734,0,T$14-$C734-1),0)*$D734","v":0},{"$f":"IF(U$14<=$C$5,Input!BP734,0)  +   T734-IF(AND($B734<U$14,U$14-$B734<$C$5),OFFSET(Input!$BA734,0,U$14-$B734-1),0)\n+IF(AND(U$14>$B734,$C734>$B734,U$14-$B734<$C$5),OFFSET(Input!$BA734,0,U$14-$B734-1),0)*$D734   -    IF(AND(U$14>$C734,U$14-$C734<$C$5),OFFSET(Input!$BA734,0,U$14-$C734-1),0)*$D734","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ734,0)  +   U734-IF(AND($B734<V$14,V$14-$B734<$C$5),OFFSET(Input!$BA734,0,V$14-$B734-1),0)\n+IF(AND(V$14>$B734,$C734>$B734,V$14-$B734<$C$5),OFFSET(Input!$BA734,0,V$14-$B734-1),0)*$D734   -    IF(AND(V$14>$C734,V$14-$C734<$C$5),OFFSET(Input!$BA734,0,V$14-$C734-1),0)*$D734","v":0},{"$f":"IF(W$14<=$C$5,Input!BR734,0)  +   V734-IF(AND($B734<W$14,W$14-$B734<$C$5),OFFSET(Input!$BA734,0,W$14-$B734-1),0)\n+IF(AND(W$14>$B734,$C734>$B734,W$14-$B734<$C$5),OFFSET(Input!$BA734,0,W$14-$B734-1),0)*$D734   -    IF(AND(W$14>$C734,W$14-$C734<$C$5),OFFSET(Input!$BA734,0,W$14-$C734-1),0)*$D734","v":0},{"$f":"IF(X$14<=$C$5,Input!BS734,0)  +   W734-IF(AND($B734<X$14,X$14-$B734<$C$5),OFFSET(Input!$BA734,0,X$14-$B734-1),0)\n+IF(AND(X$14>$B734,$C734>$B734,X$14-$B734<$C$5),OFFSET(Input!$BA734,0,X$14-$B734-1),0)*$D734   -    IF(AND(X$14>$C734,X$14-$C734<$C$5),OFFSET(Input!$BA734,0,X$14-$C734-1),0)*$D734","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT734,0)  +   X734-IF(AND($B734<Y$14,Y$14-$B734<$C$5),OFFSET(Input!$BA734,0,Y$14-$B734-1),0)\n+IF(AND(Y$14>$B734,$C734>$B734,Y$14-$B734<$C$5),OFFSET(Input!$BA734,0,Y$14-$B734-1),0)*$D734   -    IF(AND(Y$14>$C734,Y$14-$C734<$C$5),OFFSET(Input!$BA734,0,Y$14-$C734-1),0)*$D734","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU734,0)  +   Y734-IF(AND($B734<Z$14,Z$14-$B734<$C$5),OFFSET(Input!$BA734,0,Z$14-$B734-1),0)\n+IF(AND(Z$14>$B734,$C734>$B734,Z$14-$B734<$C$5),OFFSET(Input!$BA734,0,Z$14-$B734-1),0)*$D734   -    IF(AND(Z$14>$C734,Z$14-$C734<$C$5),OFFSET(Input!$BA734,0,Z$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV734,0)  +   Z734-IF(AND($B734<AA$14,AA$14-$B734<$C$5),OFFSET(Input!$BA734,0,AA$14-$B734-1),0)\n+IF(AND(AA$14>$B734,$C734>$B734,AA$14-$B734<$C$5),OFFSET(Input!$BA734,0,AA$14-$B734-1),0)*$D734   -    IF(AND(AA$14>$C734,AA$14-$C734<$C$5),OFFSET(Input!$BA734,0,AA$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW734,0)  +   AA734-IF(AND($B734<AB$14,AB$14-$B734<$C$5),OFFSET(Input!$BA734,0,AB$14-$B734-1),0)\n+IF(AND(AB$14>$B734,$C734>$B734,AB$14-$B734<$C$5),OFFSET(Input!$BA734,0,AB$14-$B734-1),0)*$D734   -    IF(AND(AB$14>$C734,AB$14-$C734<$C$5),OFFSET(Input!$BA734,0,AB$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX734,0)  +   AB734-IF(AND($B734<AC$14,AC$14-$B734<$C$5),OFFSET(Input!$BA734,0,AC$14-$B734-1),0)\n+IF(AND(AC$14>$B734,$C734>$B734,AC$14-$B734<$C$5),OFFSET(Input!$BA734,0,AC$14-$B734-1),0)*$D734   -    IF(AND(AC$14>$C734,AC$14-$C734<$C$5),OFFSET(Input!$BA734,0,AC$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY734,0)  +   AC734-IF(AND($B734<AD$14,AD$14-$B734<$C$5),OFFSET(Input!$BA734,0,AD$14-$B734-1),0)\n+IF(AND(AD$14>$B734,$C734>$B734,AD$14-$B734<$C$5),OFFSET(Input!$BA734,0,AD$14-$B734-1),0)*$D734   -    IF(AND(AD$14>$C734,AD$14-$C734<$C$5),OFFSET(Input!$BA734,0,AD$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ734,0)  +   AD734-IF(AND($B734<AE$14,AE$14-$B734<$C$5),OFFSET(Input!$BA734,0,AE$14-$B734-1),0)\n+IF(AND(AE$14>$B734,$C734>$B734,AE$14-$B734<$C$5),OFFSET(Input!$BA734,0,AE$14-$B734-1),0)*$D734   -    IF(AND(AE$14>$C734,AE$14-$C734<$C$5),OFFSET(Input!$BA734,0,AE$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA734,0)  +   AE734-IF(AND($B734<AF$14,AF$14-$B734<$C$5),OFFSET(Input!$BA734,0,AF$14-$B734-1),0)\n+IF(AND(AF$14>$B734,$C734>$B734,AF$14-$B734<$C$5),OFFSET(Input!$BA734,0,AF$14-$B734-1),0)*$D734   -    IF(AND(AF$14>$C734,AF$14-$C734<$C$5),OFFSET(Input!$BA734,0,AF$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB734,0)  +   AF734-IF(AND($B734<AG$14,AG$14-$B734<$C$5),OFFSET(Input!$BA734,0,AG$14-$B734-1),0)\n+IF(AND(AG$14>$B734,$C734>$B734,AG$14-$B734<$C$5),OFFSET(Input!$BA734,0,AG$14-$B734-1),0)*$D734   -    IF(AND(AG$14>$C734,AG$14-$C734<$C$5),OFFSET(Input!$BA734,0,AG$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC734,0)  +   AG734-IF(AND($B734<AH$14,AH$14-$B734<$C$5),OFFSET(Input!$BA734,0,AH$14-$B734-1),0)\n+IF(AND(AH$14>$B734,$C734>$B734,AH$14-$B734<$C$5),OFFSET(Input!$BA734,0,AH$14-$B734-1),0)*$D734   -    IF(AND(AH$14>$C734,AH$14-$C734<$C$5),OFFSET(Input!$BA734,0,AH$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD734,0)  +   AH734-IF(AND($B734<AI$14,AI$14-$B734<$C$5),OFFSET(Input!$BA734,0,AI$14-$B734-1),0)\n+IF(AND(AI$14>$B734,$C734>$B734,AI$14-$B734<$C$5),OFFSET(Input!$BA734,0,AI$14-$B734-1),0)*$D734   -    IF(AND(AI$14>$C734,AI$14-$C734<$C$5),OFFSET(Input!$BA734,0,AI$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE734,0)  +   AI734-IF(AND($B734<AJ$14,AJ$14-$B734<$C$5),OFFSET(Input!$BA734,0,AJ$14-$B734-1),0)\n+IF(AND(AJ$14>$B734,$C734>$B734,AJ$14-$B734<$C$5),OFFSET(Input!$BA734,0,AJ$14-$B734-1),0)*$D734   -    IF(AND(AJ$14>$C734,AJ$14-$C734<$C$5),OFFSET(Input!$BA734,0,AJ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF734,0)  +   AJ734-IF(AND($B734<AK$14,AK$14-$B734<$C$5),OFFSET(Input!$BA734,0,AK$14-$B734-1),0)\n+IF(AND(AK$14>$B734,$C734>$B734,AK$14-$B734<$C$5),OFFSET(Input!$BA734,0,AK$14-$B734-1),0)*$D734   -    IF(AND(AK$14>$C734,AK$14-$C734<$C$5),OFFSET(Input!$BA734,0,AK$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG734,0)  +   AK734-IF(AND($B734<AL$14,AL$14-$B734<$C$5),OFFSET(Input!$BA734,0,AL$14-$B734-1),0)\n+IF(AND(AL$14>$B734,$C734>$B734,AL$14-$B734<$C$5),OFFSET(Input!$BA734,0,AL$14-$B734-1),0)*$D734   -    IF(AND(AL$14>$C734,AL$14-$C734<$C$5),OFFSET(Input!$BA734,0,AL$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH734,0)  +   AL734-IF(AND($B734<AM$14,AM$14-$B734<$C$5),OFFSET(Input!$BA734,0,AM$14-$B734-1),0)\n+IF(AND(AM$14>$B734,$C734>$B734,AM$14-$B734<$C$5),OFFSET(Input!$BA734,0,AM$14-$B734-1),0)*$D734   -    IF(AND(AM$14>$C734,AM$14-$C734<$C$5),OFFSET(Input!$BA734,0,AM$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI734,0)  +   AM734-IF(AND($B734<AN$14,AN$14-$B734<$C$5),OFFSET(Input!$BA734,0,AN$14-$B734-1),0)\n+IF(AND(AN$14>$B734,$C734>$B734,AN$14-$B734<$C$5),OFFSET(Input!$BA734,0,AN$14-$B734-1),0)*$D734   -    IF(AND(AN$14>$C734,AN$14-$C734<$C$5),OFFSET(Input!$BA734,0,AN$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ734,0)  +   AN734-IF(AND($B734<AO$14,AO$14-$B734<$C$5),OFFSET(Input!$BA734,0,AO$14-$B734-1),0)\n+IF(AND(AO$14>$B734,$C734>$B734,AO$14-$B734<$C$5),OFFSET(Input!$BA734,0,AO$14-$B734-1),0)*$D734   -    IF(AND(AO$14>$C734,AO$14-$C734<$C$5),OFFSET(Input!$BA734,0,AO$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK734,0)  +   AO734-IF(AND($B734<AP$14,AP$14-$B734<$C$5),OFFSET(Input!$BA734,0,AP$14-$B734-1),0)\n+IF(AND(AP$14>$B734,$C734>$B734,AP$14-$B734<$C$5),OFFSET(Input!$BA734,0,AP$14-$B734-1),0)*$D734   -    IF(AND(AP$14>$C734,AP$14-$C734<$C$5),OFFSET(Input!$BA734,0,AP$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL734,0)  +   AP734-IF(AND($B734<AQ$14,AQ$14-$B734<$C$5),OFFSET(Input!$BA734,0,AQ$14-$B734-1),0)\n+IF(AND(AQ$14>$B734,$C734>$B734,AQ$14-$B734<$C$5),OFFSET(Input!$BA734,0,AQ$14-$B734-1),0)*$D734   -    IF(AND(AQ$14>$C734,AQ$14-$C734<$C$5),OFFSET(Input!$BA734,0,AQ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM734,0)  +   AQ734-IF(AND($B734<AR$14,AR$14-$B734<$C$5),OFFSET(Input!$BA734,0,AR$14-$B734-1),0)\n+IF(AND(AR$14>$B734,$C734>$B734,AR$14-$B734<$C$5),OFFSET(Input!$BA734,0,AR$14-$B734-1),0)*$D734   -    IF(AND(AR$14>$C734,AR$14-$C734<$C$5),OFFSET(Input!$BA734,0,AR$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN734,0)  +   AR734-IF(AND($B734<AS$14,AS$14-$B734<$C$5),OFFSET(Input!$BA734,0,AS$14-$B734-1),0)\n+IF(AND(AS$14>$B734,$C734>$B734,AS$14-$B734<$C$5),OFFSET(Input!$BA734,0,AS$14-$B734-1),0)*$D734   -    IF(AND(AS$14>$C734,AS$14-$C734<$C$5),OFFSET(Input!$BA734,0,AS$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO734,0)  +   AS734-IF(AND($B734<AT$14,AT$14-$B734<$C$5),OFFSET(Input!$BA734,0,AT$14-$B734-1),0)\n+IF(AND(AT$14>$B734,$C734>$B734,AT$14-$B734<$C$5),OFFSET(Input!$BA734,0,AT$14-$B734-1),0)*$D734   -    IF(AND(AT$14>$C734,AT$14-$C734<$C$5),OFFSET(Input!$BA734,0,AT$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP734,0)  +   AT734-IF(AND($B734<AU$14,AU$14-$B734<$C$5),OFFSET(Input!$BA734,0,AU$14-$B734-1),0)\n+IF(AND(AU$14>$B734,$C734>$B734,AU$14-$B734<$C$5),OFFSET(Input!$BA734,0,AU$14-$B734-1),0)*$D734   -    IF(AND(AU$14>$C734,AU$14-$C734<$C$5),OFFSET(Input!$BA734,0,AU$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ734,0)  +   AU734-IF(AND($B734<AV$14,AV$14-$B734<$C$5),OFFSET(Input!$BA734,0,AV$14-$B734-1),0)\n+IF(AND(AV$14>$B734,$C734>$B734,AV$14-$B734<$C$5),OFFSET(Input!$BA734,0,AV$14-$B734-1),0)*$D734   -    IF(AND(AV$14>$C734,AV$14-$C734<$C$5),OFFSET(Input!$BA734,0,AV$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR734,0)  +   AV734-IF(AND($B734<AW$14,AW$14-$B734<$C$5),OFFSET(Input!$BA734,0,AW$14-$B734-1),0)\n+IF(AND(AW$14>$B734,$C734>$B734,AW$14-$B734<$C$5),OFFSET(Input!$BA734,0,AW$14-$B734-1),0)*$D734   -    IF(AND(AW$14>$C734,AW$14-$C734<$C$5),OFFSET(Input!$BA734,0,AW$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS734,0)  +   AW734-IF(AND($B734<AX$14,AX$14-$B734<$C$5),OFFSET(Input!$BA734,0,AX$14-$B734-1),0)\n+IF(AND(AX$14>$B734,$C734>$B734,AX$14-$B734<$C$5),OFFSET(Input!$BA734,0,AX$14-$B734-1),0)*$D734   -    IF(AND(AX$14>$C734,AX$14-$C734<$C$5),OFFSET(Input!$BA734,0,AX$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT734,0)  +   AX734-IF(AND($B734<AY$14,AY$14-$B734<$C$5),OFFSET(Input!$BA734,0,AY$14-$B734-1),0)\n+IF(AND(AY$14>$B734,$C734>$B734,AY$14-$B734<$C$5),OFFSET(Input!$BA734,0,AY$14-$B734-1),0)*$D734   -    IF(AND(AY$14>$C734,AY$14-$C734<$C$5),OFFSET(Input!$BA734,0,AY$14-$C734-1),0)*$D734","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU734,0)  +   AY734-IF(AND($B734<AZ$14,AZ$14-$B734<$C$5),OFFSET(Input!$BA734,0,AZ$14-$B734-1),0)\n+IF(AND(AZ$14>$B734,$C734>$B734,AZ$14-$B734<$C$5),OFFSET(Input!$BA734,0,AZ$14-$B734-1),0)*$D734   -    IF(AND(AZ$14>$C734,AZ$14-$C734<$C$5),OFFSET(Input!$BA734,0,AZ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV734,0)  +   AZ734-IF(AND($B734<BA$14,BA$14-$B734<$C$5),OFFSET(Input!$BA734,0,BA$14-$B734-1),0)\n+IF(AND(BA$14>$B734,$C734>$B734,BA$14-$B734<$C$5),OFFSET(Input!$BA734,0,BA$14-$B734-1),0)*$D734   -    IF(AND(BA$14>$C734,BA$14-$C734<$C$5),OFFSET(Input!$BA734,0,BA$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW734,0)  +   BA734-IF(AND($B734<BB$14,BB$14-$B734<$C$5),OFFSET(Input!$BA734,0,BB$14-$B734-1),0)\n+IF(AND(BB$14>$B734,$C734>$B734,BB$14-$B734<$C$5),OFFSET(Input!$BA734,0,BB$14-$B734-1),0)*$D734   -    IF(AND(BB$14>$C734,BB$14-$C734<$C$5),OFFSET(Input!$BA734,0,BB$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX734,0)  +   BB734-IF(AND($B734<BC$14,BC$14-$B734<$C$5),OFFSET(Input!$BA734,0,BC$14-$B734-1),0)\n+IF(AND(BC$14>$B734,$C734>$B734,BC$14-$B734<$C$5),OFFSET(Input!$BA734,0,BC$14-$B734-1),0)*$D734   -    IF(AND(BC$14>$C734,BC$14-$C734<$C$5),OFFSET(Input!$BA734,0,BC$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY734,0)  +   BC734-IF(AND($B734<BD$14,BD$14-$B734<$C$5),OFFSET(Input!$BA734,0,BD$14-$B734-1),0)\n+IF(AND(BD$14>$B734,$C734>$B734,BD$14-$B734<$C$5),OFFSET(Input!$BA734,0,BD$14-$B734-1),0)*$D734   -    IF(AND(BD$14>$C734,BD$14-$C734<$C$5),OFFSET(Input!$BA734,0,BD$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ734,0)  +   BD734-IF(AND($B734<BE$14,BE$14-$B734<$C$5),OFFSET(Input!$BA734,0,BE$14-$B734-1),0)\n+IF(AND(BE$14>$B734,$C734>$B734,BE$14-$B734<$C$5),OFFSET(Input!$BA734,0,BE$14-$B734-1),0)*$D734   -    IF(AND(BE$14>$C734,BE$14-$C734<$C$5),OFFSET(Input!$BA734,0,BE$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA734,0)  +   BE734-IF(AND($B734<BF$14,BF$14-$B734<$C$5),OFFSET(Input!$BA734,0,BF$14-$B734-1),0)\n+IF(AND(BF$14>$B734,$C734>$B734,BF$14-$B734<$C$5),OFFSET(Input!$BA734,0,BF$14-$B734-1),0)*$D734   -    IF(AND(BF$14>$C734,BF$14-$C734<$C$5),OFFSET(Input!$BA734,0,BF$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB734,0)  +   BF734-IF(AND($B734<BG$14,BG$14-$B734<$C$5),OFFSET(Input!$BA734,0,BG$14-$B734-1),0)\n+IF(AND(BG$14>$B734,$C734>$B734,BG$14-$B734<$C$5),OFFSET(Input!$BA734,0,BG$14-$B734-1),0)*$D734   -    IF(AND(BG$14>$C734,BG$14-$C734<$C$5),OFFSET(Input!$BA734,0,BG$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC734,0)  +   BG734-IF(AND($B734<BH$14,BH$14-$B734<$C$5),OFFSET(Input!$BA734,0,BH$14-$B734-1),0)\n+IF(AND(BH$14>$B734,$C734>$B734,BH$14-$B734<$C$5),OFFSET(Input!$BA734,0,BH$14-$B734-1),0)*$D734   -    IF(AND(BH$14>$C734,BH$14-$C734<$C$5),OFFSET(Input!$BA734,0,BH$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD734,0)  +   BH734-IF(AND($B734<BI$14,BI$14-$B734<$C$5),OFFSET(Input!$BA734,0,BI$14-$B734-1),0)\n+IF(AND(BI$14>$B734,$C734>$B734,BI$14-$B734<$C$5),OFFSET(Input!$BA734,0,BI$14-$B734-1),0)*$D734   -    IF(AND(BI$14>$C734,BI$14-$C734<$C$5),OFFSET(Input!$BA734,0,BI$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE734,0)  +   BI734-IF(AND($B734<BJ$14,BJ$14-$B734<$C$5),OFFSET(Input!$BA734,0,BJ$14-$B734-1),0)\n+IF(AND(BJ$14>$B734,$C734>$B734,BJ$14-$B734<$C$5),OFFSET(Input!$BA734,0,BJ$14-$B734-1),0)*$D734   -    IF(AND(BJ$14>$C734,BJ$14-$C734<$C$5),OFFSET(Input!$BA734,0,BJ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF734,0)  +   BJ734-IF(AND($B734<BK$14,BK$14-$B734<$C$5),OFFSET(Input!$BA734,0,BK$14-$B734-1),0)\n+IF(AND(BK$14>$B734,$C734>$B734,BK$14-$B734<$C$5),OFFSET(Input!$BA734,0,BK$14-$B734-1),0)*$D734   -    IF(AND(BK$14>$C734,BK$14-$C734<$C$5),OFFSET(Input!$BA734,0,BK$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG734,0)  +   BK734-IF(AND($B734<BL$14,BL$14-$B734<$C$5),OFFSET(Input!$BA734,0,BL$14-$B734-1),0)\n+IF(AND(BL$14>$B734,$C734>$B734,BL$14-$B734<$C$5),OFFSET(Input!$BA734,0,BL$14-$B734-1),0)*$D734   -    IF(AND(BL$14>$C734,BL$14-$C734<$C$5),OFFSET(Input!$BA734,0,BL$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH734,0)  +   BL734-IF(AND($B734<BM$14,BM$14-$B734<$C$5),OFFSET(Input!$BA734,0,BM$14-$B734-1),0)\n+IF(AND(BM$14>$B734,$C734>$B734,BM$14-$B734<$C$5),OFFSET(Input!$BA734,0,BM$14-$B734-1),0)*$D734   -    IF(AND(BM$14>$C734,BM$14-$C734<$C$5),OFFSET(Input!$BA734,0,BM$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI734,0)  +   BM734-IF(AND($B734<BN$14,BN$14-$B734<$C$5),OFFSET(Input!$BA734,0,BN$14-$B734-1),0)\n+IF(AND(BN$14>$B734,$C734>$B734,BN$14-$B734<$C$5),OFFSET(Input!$BA734,0,BN$14-$B734-1),0)*$D734   -    IF(AND(BN$14>$C734,BN$14-$C734<$C$5),OFFSET(Input!$BA734,0,BN$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ734,0)  +   BN734-IF(AND($B734<BO$14,BO$14-$B734<$C$5),OFFSET(Input!$BA734,0,BO$14-$B734-1),0)\n+IF(AND(BO$14>$B734,$C734>$B734,BO$14-$B734<$C$5),OFFSET(Input!$BA734,0,BO$14-$B734-1),0)*$D734   -    IF(AND(BO$14>$C734,BO$14-$C734<$C$5),OFFSET(Input!$BA734,0,BO$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK734,0)  +   BO734-IF(AND($B734<BP$14,BP$14-$B734<$C$5),OFFSET(Input!$BA734,0,BP$14-$B734-1),0)\n+IF(AND(BP$14>$B734,$C734>$B734,BP$14-$B734<$C$5),OFFSET(Input!$BA734,0,BP$14-$B734-1),0)*$D734   -    IF(AND(BP$14>$C734,BP$14-$C734<$C$5),OFFSET(Input!$BA734,0,BP$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL734,0)  +   BP734-IF(AND($B734<BQ$14,BQ$14-$B734<$C$5),OFFSET(Input!$BA734,0,BQ$14-$B734-1),0)\n+IF(AND(BQ$14>$B734,$C734>$B734,BQ$14-$B734<$C$5),OFFSET(Input!$BA734,0,BQ$14-$B734-1),0)*$D734   -    IF(AND(BQ$14>$C734,BQ$14-$C734<$C$5),OFFSET(Input!$BA734,0,BQ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM734,0)  +   BQ734-IF(AND($B734<BR$14,BR$14-$B734<$C$5),OFFSET(Input!$BA734,0,BR$14-$B734-1),0)\n+IF(AND(BR$14>$B734,$C734>$B734,BR$14-$B734<$C$5),OFFSET(Input!$BA734,0,BR$14-$B734-1),0)*$D734   -    IF(AND(BR$14>$C734,BR$14-$C734<$C$5),OFFSET(Input!$BA734,0,BR$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN734,0)  +   BR734-IF(AND($B734<BS$14,BS$14-$B734<$C$5),OFFSET(Input!$BA734,0,BS$14-$B734-1),0)\n+IF(AND(BS$14>$B734,$C734>$B734,BS$14-$B734<$C$5),OFFSET(Input!$BA734,0,BS$14-$B734-1),0)*$D734   -    IF(AND(BS$14>$C734,BS$14-$C734<$C$5),OFFSET(Input!$BA734,0,BS$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO734,0)  +   BS734-IF(AND($B734<BT$14,BT$14-$B734<$C$5),OFFSET(Input!$BA734,0,BT$14-$B734-1),0)\n+IF(AND(BT$14>$B734,$C734>$B734,BT$14-$B734<$C$5),OFFSET(Input!$BA734,0,BT$14-$B734-1),0)*$D734   -    IF(AND(BT$14>$C734,BT$14-$C734<$C$5),OFFSET(Input!$BA734,0,BT$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP734,0)  +   BT734-IF(AND($B734<BU$14,BU$14-$B734<$C$5),OFFSET(Input!$BA734,0,BU$14-$B734-1),0)\n+IF(AND(BU$14>$B734,$C734>$B734,BU$14-$B734<$C$5),OFFSET(Input!$BA734,0,BU$14-$B734-1),0)*$D734   -    IF(AND(BU$14>$C734,BU$14-$C734<$C$5),OFFSET(Input!$BA734,0,BU$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ734,0)  +   BU734-IF(AND($B734<BV$14,BV$14-$B734<$C$5),OFFSET(Input!$BA734,0,BV$14-$B734-1),0)\n+IF(AND(BV$14>$B734,$C734>$B734,BV$14-$B734<$C$5),OFFSET(Input!$BA734,0,BV$14-$B734-1),0)*$D734   -    IF(AND(BV$14>$C734,BV$14-$C734<$C$5),OFFSET(Input!$BA734,0,BV$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR734,0)  +   BV734-IF(AND($B734<BW$14,BW$14-$B734<$C$5),OFFSET(Input!$BA734,0,BW$14-$B734-1),0)\n+IF(AND(BW$14>$B734,$C734>$B734,BW$14-$B734<$C$5),OFFSET(Input!$BA734,0,BW$14-$B734-1),0)*$D734   -    IF(AND(BW$14>$C734,BW$14-$C734<$C$5),OFFSET(Input!$BA734,0,BW$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS734,0)  +   BW734-IF(AND($B734<BX$14,BX$14-$B734<$C$5),OFFSET(Input!$BA734,0,BX$14-$B734-1),0)\n+IF(AND(BX$14>$B734,$C734>$B734,BX$14-$B734<$C$5),OFFSET(Input!$BA734,0,BX$14-$B734-1),0)*$D734   -    IF(AND(BX$14>$C734,BX$14-$C734<$C$5),OFFSET(Input!$BA734,0,BX$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT734,0)  +   BX734-IF(AND($B734<BY$14,BY$14-$B734<$C$5),OFFSET(Input!$BA734,0,BY$14-$B734-1),0)\n+IF(AND(BY$14>$B734,$C734>$B734,BY$14-$B734<$C$5),OFFSET(Input!$BA734,0,BY$14-$B734-1),0)*$D734   -    IF(AND(BY$14>$C734,BY$14-$C734<$C$5),OFFSET(Input!$BA734,0,BY$14-$C734-1),0)*$D734","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU734,0)  +   BY734-IF(AND($B734<BZ$14,BZ$14-$B734<$C$5),OFFSET(Input!$BA734,0,BZ$14-$B734-1),0)\n+IF(AND(BZ$14>$B734,$C734>$B734,BZ$14-$B734<$C$5),OFFSET(Input!$BA734,0,BZ$14-$B734-1),0)*$D734   -    IF(AND(BZ$14>$C734,BZ$14-$C734<$C$5),OFFSET(Input!$BA734,0,BZ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV734,0)  +   BZ734-IF(AND($B734<CA$14,CA$14-$B734<$C$5),OFFSET(Input!$BA734,0,CA$14-$B734-1),0)\n+IF(AND(CA$14>$B734,$C734>$B734,CA$14-$B734<$C$5),OFFSET(Input!$BA734,0,CA$14-$B734-1),0)*$D734   -    IF(AND(CA$14>$C734,CA$14-$C734<$C$5),OFFSET(Input!$BA734,0,CA$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW734,0)  +   CA734-IF(AND($B734<CB$14,CB$14-$B734<$C$5),OFFSET(Input!$BA734,0,CB$14-$B734-1),0)\n+IF(AND(CB$14>$B734,$C734>$B734,CB$14-$B734<$C$5),OFFSET(Input!$BA734,0,CB$14-$B734-1),0)*$D734   -    IF(AND(CB$14>$C734,CB$14-$C734<$C$5),OFFSET(Input!$BA734,0,CB$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX734,0)  +   CB734-IF(AND($B734<CC$14,CC$14-$B734<$C$5),OFFSET(Input!$BA734,0,CC$14-$B734-1),0)\n+IF(AND(CC$14>$B734,$C734>$B734,CC$14-$B734<$C$5),OFFSET(Input!$BA734,0,CC$14-$B734-1),0)*$D734   -    IF(AND(CC$14>$C734,CC$14-$C734<$C$5),OFFSET(Input!$BA734,0,CC$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY734,0)  +   CC734-IF(AND($B734<CD$14,CD$14-$B734<$C$5),OFFSET(Input!$BA734,0,CD$14-$B734-1),0)\n+IF(AND(CD$14>$B734,$C734>$B734,CD$14-$B734<$C$5),OFFSET(Input!$BA734,0,CD$14-$B734-1),0)*$D734   -    IF(AND(CD$14>$C734,CD$14-$C734<$C$5),OFFSET(Input!$BA734,0,CD$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ734,0)  +   CD734-IF(AND($B734<CE$14,CE$14-$B734<$C$5),OFFSET(Input!$BA734,0,CE$14-$B734-1),0)\n+IF(AND(CE$14>$B734,$C734>$B734,CE$14-$B734<$C$5),OFFSET(Input!$BA734,0,CE$14-$B734-1),0)*$D734   -    IF(AND(CE$14>$C734,CE$14-$C734<$C$5),OFFSET(Input!$BA734,0,CE$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA734,0)  +   CE734-IF(AND($B734<CF$14,CF$14-$B734<$C$5),OFFSET(Input!$BA734,0,CF$14-$B734-1),0)\n+IF(AND(CF$14>$B734,$C734>$B734,CF$14-$B734<$C$5),OFFSET(Input!$BA734,0,CF$14-$B734-1),0)*$D734   -    IF(AND(CF$14>$C734,CF$14-$C734<$C$5),OFFSET(Input!$BA734,0,CF$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB734,0)  +   CF734-IF(AND($B734<CG$14,CG$14-$B734<$C$5),OFFSET(Input!$BA734,0,CG$14-$B734-1),0)\n+IF(AND(CG$14>$B734,$C734>$B734,CG$14-$B734<$C$5),OFFSET(Input!$BA734,0,CG$14-$B734-1),0)*$D734   -    IF(AND(CG$14>$C734,CG$14-$C734<$C$5),OFFSET(Input!$BA734,0,CG$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC734,0)  +   CG734-IF(AND($B734<CH$14,CH$14-$B734<$C$5),OFFSET(Input!$BA734,0,CH$14-$B734-1),0)\n+IF(AND(CH$14>$B734,$C734>$B734,CH$14-$B734<$C$5),OFFSET(Input!$BA734,0,CH$14-$B734-1),0)*$D734   -    IF(AND(CH$14>$C734,CH$14-$C734<$C$5),OFFSET(Input!$BA734,0,CH$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED734,0)  +   CH734-IF(AND($B734<CI$14,CI$14-$B734<$C$5),OFFSET(Input!$BA734,0,CI$14-$B734-1),0)\n+IF(AND(CI$14>$B734,$C734>$B734,CI$14-$B734<$C$5),OFFSET(Input!$BA734,0,CI$14-$B734-1),0)*$D734   -    IF(AND(CI$14>$C734,CI$14-$C734<$C$5),OFFSET(Input!$BA734,0,CI$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE734,0)  +   CI734-IF(AND($B734<CJ$14,CJ$14-$B734<$C$5),OFFSET(Input!$BA734,0,CJ$14-$B734-1),0)\n+IF(AND(CJ$14>$B734,$C734>$B734,CJ$14-$B734<$C$5),OFFSET(Input!$BA734,0,CJ$14-$B734-1),0)*$D734   -    IF(AND(CJ$14>$C734,CJ$14-$C734<$C$5),OFFSET(Input!$BA734,0,CJ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF734,0)  +   CJ734-IF(AND($B734<CK$14,CK$14-$B734<$C$5),OFFSET(Input!$BA734,0,CK$14-$B734-1),0)\n+IF(AND(CK$14>$B734,$C734>$B734,CK$14-$B734<$C$5),OFFSET(Input!$BA734,0,CK$14-$B734-1),0)*$D734   -    IF(AND(CK$14>$C734,CK$14-$C734<$C$5),OFFSET(Input!$BA734,0,CK$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG734,0)  +   CK734-IF(AND($B734<CL$14,CL$14-$B734<$C$5),OFFSET(Input!$BA734,0,CL$14-$B734-1),0)\n+IF(AND(CL$14>$B734,$C734>$B734,CL$14-$B734<$C$5),OFFSET(Input!$BA734,0,CL$14-$B734-1),0)*$D734   -    IF(AND(CL$14>$C734,CL$14-$C734<$C$5),OFFSET(Input!$BA734,0,CL$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH734,0)  +   CL734-IF(AND($B734<CM$14,CM$14-$B734<$C$5),OFFSET(Input!$BA734,0,CM$14-$B734-1),0)\n+IF(AND(CM$14>$B734,$C734>$B734,CM$14-$B734<$C$5),OFFSET(Input!$BA734,0,CM$14-$B734-1),0)*$D734   -    IF(AND(CM$14>$C734,CM$14-$C734<$C$5),OFFSET(Input!$BA734,0,CM$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI734,0)  +   CM734-IF(AND($B734<CN$14,CN$14-$B734<$C$5),OFFSET(Input!$BA734,0,CN$14-$B734-1),0)\n+IF(AND(CN$14>$B734,$C734>$B734,CN$14-$B734<$C$5),OFFSET(Input!$BA734,0,CN$14-$B734-1),0)*$D734   -    IF(AND(CN$14>$C734,CN$14-$C734<$C$5),OFFSET(Input!$BA734,0,CN$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ734,0)  +   CN734-IF(AND($B734<CO$14,CO$14-$B734<$C$5),OFFSET(Input!$BA734,0,CO$14-$B734-1),0)\n+IF(AND(CO$14>$B734,$C734>$B734,CO$14-$B734<$C$5),OFFSET(Input!$BA734,0,CO$14-$B734-1),0)*$D734   -    IF(AND(CO$14>$C734,CO$14-$C734<$C$5),OFFSET(Input!$BA734,0,CO$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK734,0)  +   CO734-IF(AND($B734<CP$14,CP$14-$B734<$C$5),OFFSET(Input!$BA734,0,CP$14-$B734-1),0)\n+IF(AND(CP$14>$B734,$C734>$B734,CP$14-$B734<$C$5),OFFSET(Input!$BA734,0,CP$14-$B734-1),0)*$D734   -    IF(AND(CP$14>$C734,CP$14-$C734<$C$5),OFFSET(Input!$BA734,0,CP$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL734,0)  +   CP734-IF(AND($B734<CQ$14,CQ$14-$B734<$C$5),OFFSET(Input!$BA734,0,CQ$14-$B734-1),0)\n+IF(AND(CQ$14>$B734,$C734>$B734,CQ$14-$B734<$C$5),OFFSET(Input!$BA734,0,CQ$14-$B734-1),0)*$D734   -    IF(AND(CQ$14>$C734,CQ$14-$C734<$C$5),OFFSET(Input!$BA734,0,CQ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM734,0)  +   CQ734-IF(AND($B734<CR$14,CR$14-$B734<$C$5),OFFSET(Input!$BA734,0,CR$14-$B734-1),0)\n+IF(AND(CR$14>$B734,$C734>$B734,CR$14-$B734<$C$5),OFFSET(Input!$BA734,0,CR$14-$B734-1),0)*$D734   -    IF(AND(CR$14>$C734,CR$14-$C734<$C$5),OFFSET(Input!$BA734,0,CR$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN734,0)  +   CR734-IF(AND($B734<CS$14,CS$14-$B734<$C$5),OFFSET(Input!$BA734,0,CS$14-$B734-1),0)\n+IF(AND(CS$14>$B734,$C734>$B734,CS$14-$B734<$C$5),OFFSET(Input!$BA734,0,CS$14-$B734-1),0)*$D734   -    IF(AND(CS$14>$C734,CS$14-$C734<$C$5),OFFSET(Input!$BA734,0,CS$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO734,0)  +   CS734-IF(AND($B734<CT$14,CT$14-$B734<$C$5),OFFSET(Input!$BA734,0,CT$14-$B734-1),0)\n+IF(AND(CT$14>$B734,$C734>$B734,CT$14-$B734<$C$5),OFFSET(Input!$BA734,0,CT$14-$B734-1),0)*$D734   -    IF(AND(CT$14>$C734,CT$14-$C734<$C$5),OFFSET(Input!$BA734,0,CT$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP734,0)  +   CT734-IF(AND($B734<CU$14,CU$14-$B734<$C$5),OFFSET(Input!$BA734,0,CU$14-$B734-1),0)\n+IF(AND(CU$14>$B734,$C734>$B734,CU$14-$B734<$C$5),OFFSET(Input!$BA734,0,CU$14-$B734-1),0)*$D734   -    IF(AND(CU$14>$C734,CU$14-$C734<$C$5),OFFSET(Input!$BA734,0,CU$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ734,0)  +   CU734-IF(AND($B734<CV$14,CV$14-$B734<$C$5),OFFSET(Input!$BA734,0,CV$14-$B734-1),0)\n+IF(AND(CV$14>$B734,$C734>$B734,CV$14-$B734<$C$5),OFFSET(Input!$BA734,0,CV$14-$B734-1),0)*$D734   -    IF(AND(CV$14>$C734,CV$14-$C734<$C$5),OFFSET(Input!$BA734,0,CV$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER734,0)  +   CV734-IF(AND($B734<CW$14,CW$14-$B734<$C$5),OFFSET(Input!$BA734,0,CW$14-$B734-1),0)\n+IF(AND(CW$14>$B734,$C734>$B734,CW$14-$B734<$C$5),OFFSET(Input!$BA734,0,CW$14-$B734-1),0)*$D734   -    IF(AND(CW$14>$C734,CW$14-$C734<$C$5),OFFSET(Input!$BA734,0,CW$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES734,0)  +   CW734-IF(AND($B734<CX$14,CX$14-$B734<$C$5),OFFSET(Input!$BA734,0,CX$14-$B734-1),0)\n+IF(AND(CX$14>$B734,$C734>$B734,CX$14-$B734<$C$5),OFFSET(Input!$BA734,0,CX$14-$B734-1),0)*$D734   -    IF(AND(CX$14>$C734,CX$14-$C734<$C$5),OFFSET(Input!$BA734,0,CX$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET734,0)  +   CX734-IF(AND($B734<CY$14,CY$14-$B734<$C$5),OFFSET(Input!$BA734,0,CY$14-$B734-1),0)\n+IF(AND(CY$14>$B734,$C734>$B734,CY$14-$B734<$C$5),OFFSET(Input!$BA734,0,CY$14-$B734-1),0)*$D734   -    IF(AND(CY$14>$C734,CY$14-$C734<$C$5),OFFSET(Input!$BA734,0,CY$14-$C734-1),0)*$D734","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU734,0)  +   CY734-IF(AND($B734<CZ$14,CZ$14-$B734<$C$5),OFFSET(Input!$BA734,0,CZ$14-$B734-1),0)\n+IF(AND(CZ$14>$B734,$C734>$B734,CZ$14-$B734<$C$5),OFFSET(Input!$BA734,0,CZ$14-$B734-1),0)*$D734   -    IF(AND(CZ$14>$C734,CZ$14-$C734<$C$5),OFFSET(Input!$BA734,0,CZ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV734,0)  +   CZ734-IF(AND($B734<DA$14,DA$14-$B734<$C$5),OFFSET(Input!$BA734,0,DA$14-$B734-1),0)\n+IF(AND(DA$14>$B734,$C734>$B734,DA$14-$B734<$C$5),OFFSET(Input!$BA734,0,DA$14-$B734-1),0)*$D734   -    IF(AND(DA$14>$C734,DA$14-$C734<$C$5),OFFSET(Input!$BA734,0,DA$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW734,0)  +   DA734-IF(AND($B734<DB$14,DB$14-$B734<$C$5),OFFSET(Input!$BA734,0,DB$14-$B734-1),0)\n+IF(AND(DB$14>$B734,$C734>$B734,DB$14-$B734<$C$5),OFFSET(Input!$BA734,0,DB$14-$B734-1),0)*$D734   -    IF(AND(DB$14>$C734,DB$14-$C734<$C$5),OFFSET(Input!$BA734,0,DB$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX734,0)  +   DB734-IF(AND($B734<DC$14,DC$14-$B734<$C$5),OFFSET(Input!$BA734,0,DC$14-$B734-1),0)\n+IF(AND(DC$14>$B734,$C734>$B734,DC$14-$B734<$C$5),OFFSET(Input!$BA734,0,DC$14-$B734-1),0)*$D734   -    IF(AND(DC$14>$C734,DC$14-$C734<$C$5),OFFSET(Input!$BA734,0,DC$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY734,0)  +   DC734-IF(AND($B734<DD$14,DD$14-$B734<$C$5),OFFSET(Input!$BA734,0,DD$14-$B734-1),0)\n+IF(AND(DD$14>$B734,$C734>$B734,DD$14-$B734<$C$5),OFFSET(Input!$BA734,0,DD$14-$B734-1),0)*$D734   -    IF(AND(DD$14>$C734,DD$14-$C734<$C$5),OFFSET(Input!$BA734,0,DD$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ734,0)  +   DD734-IF(AND($B734<DE$14,DE$14-$B734<$C$5),OFFSET(Input!$BA734,0,DE$14-$B734-1),0)\n+IF(AND(DE$14>$B734,$C734>$B734,DE$14-$B734<$C$5),OFFSET(Input!$BA734,0,DE$14-$B734-1),0)*$D734   -    IF(AND(DE$14>$C734,DE$14-$C734<$C$5),OFFSET(Input!$BA734,0,DE$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA734,0)  +   DE734-IF(AND($B734<DF$14,DF$14-$B734<$C$5),OFFSET(Input!$BA734,0,DF$14-$B734-1),0)\n+IF(AND(DF$14>$B734,$C734>$B734,DF$14-$B734<$C$5),OFFSET(Input!$BA734,0,DF$14-$B734-1),0)*$D734   -    IF(AND(DF$14>$C734,DF$14-$C734<$C$5),OFFSET(Input!$BA734,0,DF$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB734,0)  +   DF734-IF(AND($B734<DG$14,DG$14-$B734<$C$5),OFFSET(Input!$BA734,0,DG$14-$B734-1),0)\n+IF(AND(DG$14>$B734,$C734>$B734,DG$14-$B734<$C$5),OFFSET(Input!$BA734,0,DG$14-$B734-1),0)*$D734   -    IF(AND(DG$14>$C734,DG$14-$C734<$C$5),OFFSET(Input!$BA734,0,DG$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC734,0)  +   DG734-IF(AND($B734<DH$14,DH$14-$B734<$C$5),OFFSET(Input!$BA734,0,DH$14-$B734-1),0)\n+IF(AND(DH$14>$B734,$C734>$B734,DH$14-$B734<$C$5),OFFSET(Input!$BA734,0,DH$14-$B734-1),0)*$D734   -    IF(AND(DH$14>$C734,DH$14-$C734<$C$5),OFFSET(Input!$BA734,0,DH$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD734,0)  +   DH734-IF(AND($B734<DI$14,DI$14-$B734<$C$5),OFFSET(Input!$BA734,0,DI$14-$B734-1),0)\n+IF(AND(DI$14>$B734,$C734>$B734,DI$14-$B734<$C$5),OFFSET(Input!$BA734,0,DI$14-$B734-1),0)*$D734   -    IF(AND(DI$14>$C734,DI$14-$C734<$C$5),OFFSET(Input!$BA734,0,DI$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE734,0)  +   DI734-IF(AND($B734<DJ$14,DJ$14-$B734<$C$5),OFFSET(Input!$BA734,0,DJ$14-$B734-1),0)\n+IF(AND(DJ$14>$B734,$C734>$B734,DJ$14-$B734<$C$5),OFFSET(Input!$BA734,0,DJ$14-$B734-1),0)*$D734   -    IF(AND(DJ$14>$C734,DJ$14-$C734<$C$5),OFFSET(Input!$BA734,0,DJ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF734,0)  +   DJ734-IF(AND($B734<DK$14,DK$14-$B734<$C$5),OFFSET(Input!$BA734,0,DK$14-$B734-1),0)\n+IF(AND(DK$14>$B734,$C734>$B734,DK$14-$B734<$C$5),OFFSET(Input!$BA734,0,DK$14-$B734-1),0)*$D734   -    IF(AND(DK$14>$C734,DK$14-$C734<$C$5),OFFSET(Input!$BA734,0,DK$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG734,0)  +   DK734-IF(AND($B734<DL$14,DL$14-$B734<$C$5),OFFSET(Input!$BA734,0,DL$14-$B734-1),0)\n+IF(AND(DL$14>$B734,$C734>$B734,DL$14-$B734<$C$5),OFFSET(Input!$BA734,0,DL$14-$B734-1),0)*$D734   -    IF(AND(DL$14>$C734,DL$14-$C734<$C$5),OFFSET(Input!$BA734,0,DL$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH734,0)  +   DL734-IF(AND($B734<DM$14,DM$14-$B734<$C$5),OFFSET(Input!$BA734,0,DM$14-$B734-1),0)\n+IF(AND(DM$14>$B734,$C734>$B734,DM$14-$B734<$C$5),OFFSET(Input!$BA734,0,DM$14-$B734-1),0)*$D734   -    IF(AND(DM$14>$C734,DM$14-$C734<$C$5),OFFSET(Input!$BA734,0,DM$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI734,0)  +   DM734-IF(AND($B734<DN$14,DN$14-$B734<$C$5),OFFSET(Input!$BA734,0,DN$14-$B734-1),0)\n+IF(AND(DN$14>$B734,$C734>$B734,DN$14-$B734<$C$5),OFFSET(Input!$BA734,0,DN$14-$B734-1),0)*$D734   -    IF(AND(DN$14>$C734,DN$14-$C734<$C$5),OFFSET(Input!$BA734,0,DN$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ734,0)  +   DN734-IF(AND($B734<DO$14,DO$14-$B734<$C$5),OFFSET(Input!$BA734,0,DO$14-$B734-1),0)\n+IF(AND(DO$14>$B734,$C734>$B734,DO$14-$B734<$C$5),OFFSET(Input!$BA734,0,DO$14-$B734-1),0)*$D734   -    IF(AND(DO$14>$C734,DO$14-$C734<$C$5),OFFSET(Input!$BA734,0,DO$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK734,0)  +   DO734-IF(AND($B734<DP$14,DP$14-$B734<$C$5),OFFSET(Input!$BA734,0,DP$14-$B734-1),0)\n+IF(AND(DP$14>$B734,$C734>$B734,DP$14-$B734<$C$5),OFFSET(Input!$BA734,0,DP$14-$B734-1),0)*$D734   -    IF(AND(DP$14>$C734,DP$14-$C734<$C$5),OFFSET(Input!$BA734,0,DP$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL734,0)  +   DP734-IF(AND($B734<DQ$14,DQ$14-$B734<$C$5),OFFSET(Input!$BA734,0,DQ$14-$B734-1),0)\n+IF(AND(DQ$14>$B734,$C734>$B734,DQ$14-$B734<$C$5),OFFSET(Input!$BA734,0,DQ$14-$B734-1),0)*$D734   -    IF(AND(DQ$14>$C734,DQ$14-$C734<$C$5),OFFSET(Input!$BA734,0,DQ$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM734,0)  +   DQ734-IF(AND($B734<DR$14,DR$14-$B734<$C$5),OFFSET(Input!$BA734,0,DR$14-$B734-1),0)\n+IF(AND(DR$14>$B734,$C734>$B734,DR$14-$B734<$C$5),OFFSET(Input!$BA734,0,DR$14-$B734-1),0)*$D734   -    IF(AND(DR$14>$C734,DR$14-$C734<$C$5),OFFSET(Input!$BA734,0,DR$14-$C734-1),0)*$D734","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN734,0)  +   DR734-IF(AND($B734<DS$14,DS$14-$B734<$C$5),OFFSET(Input!$BA734,0,DS$14-$B734-1),0)\n+IF(AND(DS$14>$B734,$C734>$B734,DS$14-$B734<$C$5),OFFSET(Input!$BA734,0,DS$14-$B734-1),0)*$D734   -    IF(AND(DS$14>$C734,DS$14-$C734<$C$5),OFFSET(Input!$BA734,0,DS$14-$C734-1),0)*$D734","v":0}]
[{"$f":"Calcs!A757","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E757),1,Calcs!E757)*Periods,0)","v":0},{"$f":"ROUND(MAX(B757,Input!Z757*Periods),0)","v":0},{"$f":"IF(Calcs!DY757>Calcs!DZ757,IF(Input!R757<>0,Input!AC757/Input!R757,0),IF(Input!V757<>0,Input!AE757/Input!V757,0))","v":0},null,{"$f":"Input!BA757","v":0},{"$f":"IF(G$14<=$C$5,Input!BB757,0)  +   F757-IF(AND($B757<G$14,G$14-$B757<$C$5),OFFSET(Input!$BA757,0,G$14-$B757-1),0)\n+IF(AND(G$14>$B757,$C757>$B757,G$14-$B757<$C$5),OFFSET(Input!$BA757,0,G$14-$B757-1),0)*$D757   -    IF(AND(G$14>$C757,G$14-$C757<$C$5),OFFSET(Input!$BA757,0,G$14-$C757-1),0)*$D757","v":0},{"$f":"IF(H$14<=$C$5,Input!BC757,0)  +   G757-IF(AND($B757<H$14,H$14-$B757<$C$5),OFFSET(Input!$BA757,0,H$14-$B757-1),0)\n+IF(AND(H$14>$B757,$C757>$B757,H$14-$B757<$C$5),OFFSET(Input!$BA757,0,H$14-$B757-1),0)*$D757   -    IF(AND(H$14>$C757,H$14-$C757<$C$5),OFFSET(Input!$BA757,0,H$14-$C757-1),0)*$D757","v":0},{"$f":"IF(I$14<=$C$5,Input!BD757,0)  +   H757-IF(AND($B757<I$14,I$14-$B757<$C$5),OFFSET(Input!$BA757,0,I$14-$B757-1),0)\n+IF(AND(I$14>$B757,$C757>$B757,I$14-$B757<$C$5),OFFSET(Input!$BA757,0,I$14-$B757-1),0)*$D757   -    IF(AND(I$14>$C757,I$14-$C757<$C$5),OFFSET(Input!$BA757,0,I$14-$C757-1),0)*$D757","v":0},{"$f":"IF(J$14<=$C$5,Input!BE757,0)  +   I757-IF(AND($B757<J$14,J$14-$B757<$C$5),OFFSET(Input!$BA757,0,J$14-$B757-1),0)\n+IF(AND(J$14>$B757,$C757>$B757,J$14-$B757<$C$5),OFFSET(Input!$BA757,0,J$14-$B757-1),0)*$D757   -    IF(AND(J$14>$C757,J$14-$C757<$C$5),OFFSET(Input!$BA757,0,J$14-$C757-1),0)*$D757","v":0},{"$f":"IF(K$14<=$C$5,Input!BF757,0)  +   J757-IF(AND($B757<K$14,K$14-$B757<$C$5),OFFSET(Input!$BA757,0,K$14-$B757-1),0)\n+IF(AND(K$14>$B757,$C757>$B757,K$14-$B757<$C$5),OFFSET(Input!$BA757,0,K$14-$B757-1),0)*$D757   -    IF(AND(K$14>$C757,K$14-$C757<$C$5),OFFSET(Input!$BA757,0,K$14-$C757-1),0)*$D757","v":0},{"$f":"IF(L$14<=$C$5,Input!BG757,0)  +   K757-IF(AND($B757<L$14,L$14-$B757<$C$5),OFFSET(Input!$BA757,0,L$14-$B757-1),0)\n+IF(AND(L$14>$B757,$C757>$B757,L$14-$B757<$C$5),OFFSET(Input!$BA757,0,L$14-$B757-1),0)*$D757   -    IF(AND(L$14>$C757,L$14-$C757<$C$5),OFFSET(Input!$BA757,0,L$14-$C757-1),0)*$D757","v":0},{"$f":"IF(M$14<=$C$5,Input!BH757,0)  +   L757-IF(AND($B757<M$14,M$14-$B757<$C$5),OFFSET(Input!$BA757,0,M$14-$B757-1),0)\n+IF(AND(M$14>$B757,$C757>$B757,M$14-$B757<$C$5),OFFSET(Input!$BA757,0,M$14-$B757-1),0)*$D757   -    IF(AND(M$14>$C757,M$14-$C757<$C$5),OFFSET(Input!$BA757,0,M$14-$C757-1),0)*$D757","v":0},{"$f":"IF(N$14<=$C$5,Input!BI757,0)  +   M757-IF(AND($B757<N$14,N$14-$B757<$C$5),OFFSET(Input!$BA757,0,N$14-$B757-1),0)\n+IF(AND(N$14>$B757,$C757>$B757,N$14-$B757<$C$5),OFFSET(Input!$BA757,0,N$14-$B757-1),0)*$D757   -    IF(AND(N$14>$C757,N$14-$C757<$C$5),OFFSET(Input!$BA757,0,N$14-$C757-1),0)*$D757","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ757,0)  +   N757-IF(AND($B757<O$14,O$14-$B757<$C$5),OFFSET(Input!$BA757,0,O$14-$B757-1),0)\n+IF(AND(O$14>$B757,$C757>$B757,O$14-$B757<$C$5),OFFSET(Input!$BA757,0,O$14-$B757-1),0)*$D757   -    IF(AND(O$14>$C757,O$14-$C757<$C$5),OFFSET(Input!$BA757,0,O$14-$C757-1),0)*$D757","v":0},{"$f":"IF(P$14<=$C$5,Input!BK757,0)  +   O757-IF(AND($B757<P$14,P$14-$B757<$C$5),OFFSET(Input!$BA757,0,P$14-$B757-1),0)\n+IF(AND(P$14>$B757,$C757>$B757,P$14-$B757<$C$5),OFFSET(Input!$BA757,0,P$14-$B757-1),0)*$D757   -    IF(AND(P$14>$C757,P$14-$C757<$C$5),OFFSET(Input!$BA757,0,P$14-$C757-1),0)*$D757","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL757,0)  +   P757-IF(AND($B757<Q$14,Q$14-$B757<$C$5),OFFSET(Input!$BA757,0,Q$14-$B757-1),0)\n+IF(AND(Q$14>$B757,$C757>$B757,Q$14-$B757<$C$5),OFFSET(Input!$BA757,0,Q$14-$B757-1),0)*$D757   -    IF(AND(Q$14>$C757,Q$14-$C757<$C$5),OFFSET(Input!$BA757,0,Q$14-$C757-1),0)*$D757","v":0},{"$f":"IF(R$14<=$C$5,Input!BM757,0)  +   Q757-IF(AND($B757<R$14,R$14-$B757<$C$5),OFFSET(Input!$BA757,0,R$14-$B757-1),0)\n+IF(AND(R$14>$B757,$C757>$B757,R$14-$B757<$C$5),OFFSET(Input!$BA757,0,R$14-$B757-1),0)*$D757   -    IF(AND(R$14>$C757,R$14-$C757<$C$5),OFFSET(Input!$BA757,0,R$14-$C757-1),0)*$D757","v":0},{"$f":"IF(S$14<=$C$5,Input!BN757,0)  +   R757-IF(AND($B757<S$14,S$14-$B757<$C$5),OFFSET(Input!$BA757,0,S$14-$B757-1),0)\n+IF(AND(S$14>$B757,$C757>$B757,S$14-$B757<$C$5),OFFSET(Input!$BA757,0,S$14-$B757-1),0)*$D757   -    IF(AND(S$14>$C757,S$14-$C757<$C$5),OFFSET(Input!$BA757,0,S$14-$C757-1),0)*$D757","v":0},{"$f":"IF(T$14<=$C$5,Input!BO757,0)  +   S757-IF(AND($B757<T$14,T$14-$B757<$C$5),OFFSET(Input!$BA757,0,T$14-$B757-1),0)\n+IF(AND(T$14>$B757,$C757>$B757,T$14-$B757<$C$5),OFFSET(Input!$BA757,0,T$14-$B757-1),0)*$D757   -    IF(AND(T$14>$C757,T$14-$C757<$C$5),OFFSET(Input!$BA757,0,T$14-$C757-1),0)*$D757","v":0},{"$f":"IF(U$14<=$C$5,Input!BP757,0)  +   T757-IF(AND($B757<U$14,U$14-$B757<$C$5),OFFSET(Input!$BA757,0,U$14-$B757-1),0)\n+IF(AND(U$14>$B757,$C757>$B757,U$14-$B757<$C$5),OFFSET(Input!$BA757,0,U$14-$B757-1),0)*$D757   -    IF(AND(U$14>$C757,U$14-$C757<$C$5),OFFSET(Input!$BA757,0,U$14-$C757-1),0)*$D757","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ757,0)  +   U757-IF(AND($B757<V$14,V$14-$B757<$C$5),OFFSET(Input!$BA757,0,V$14-$B757-1),0)\n+IF(AND(V$14>$B757,$C757>$B757,V$14-$B757<$C$5),OFFSET(Input!$BA757,0,V$14-$B757-1),0)*$D757   -    IF(AND(V$14>$C757,V$14-$C757<$C$5),OFFSET(Input!$BA757,0,V$14-$C757-1),0)*$D757","v":0},{"$f":"IF(W$14<=$C$5,Input!BR757,0)  +   V757-IF(AND($B757<W$14,W$14-$B757<$C$5),OFFSET(Input!$BA757,0,W$14-$B757-1),0)\n+IF(AND(W$14>$B757,$C757>$B757,W$14-$B757<$C$5),OFFSET(Input!$BA757,0,W$14-$B757-1),0)*$D757   -    IF(AND(W$14>$C757,W$14-$C757<$C$5),OFFSET(Input!$BA757,0,W$14-$C757-1),0)*$D757","v":0},{"$f":"IF(X$14<=$C$5,Input!BS757,0)  +   W757-IF(AND($B757<X$14,X$14-$B757<$C$5),OFFSET(Input!$BA757,0,X$14-$B757-1),0)\n+IF(AND(X$14>$B757,$C757>$B757,X$14-$B757<$C$5),OFFSET(Input!$BA757,0,X$14-$B757-1),0)*$D757   -    IF(AND(X$14>$C757,X$14-$C757<$C$5),OFFSET(Input!$BA757,0,X$14-$C757-1),0)*$D757","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT757,0)  +   X757-IF(AND($B757<Y$14,Y$14-$B757<$C$5),OFFSET(Input!$BA757,0,Y$14-$B757-1),0)\n+IF(AND(Y$14>$B757,$C757>$B757,Y$14-$B757<$C$5),OFFSET(Input!$BA757,0,Y$14-$B757-1),0)*$D757   -    IF(AND(Y$14>$C757,Y$14-$C757<$C$5),OFFSET(Input!$BA757,0,Y$14-$C757-1),0)*$D757","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU757,0)  +   Y757-IF(AND($B757<Z$14,Z$14-$B757<$C$5),OFFSET(Input!$BA757,0,Z$14-$B757-1),0)\n+IF(AND(Z$14>$B757,$C757>$B757,Z$14-$B757<$C$5),OFFSET(Input!$BA757,0,Z$14-$B757-1),0)*$D757   -    IF(AND(Z$14>$C757,Z$14-$C757<$C$5),OFFSET(Input!$BA757,0,Z$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV757,0)  +   Z757-IF(AND($B757<AA$14,AA$14-$B757<$C$5),OFFSET(Input!$BA757,0,AA$14-$B757-1),0)\n+IF(AND(AA$14>$B757,$C757>$B757,AA$14-$B757<$C$5),OFFSET(Input!$BA757,0,AA$14-$B757-1),0)*$D757   -    IF(AND(AA$14>$C757,AA$14-$C757<$C$5),OFFSET(Input!$BA757,0,AA$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW757,0)  +   AA757-IF(AND($B757<AB$14,AB$14-$B757<$C$5),OFFSET(Input!$BA757,0,AB$14-$B757-1),0)\n+IF(AND(AB$14>$B757,$C757>$B757,AB$14-$B757<$C$5),OFFSET(Input!$BA757,0,AB$14-$B757-1),0)*$D757   -    IF(AND(AB$14>$C757,AB$14-$C757<$C$5),OFFSET(Input!$BA757,0,AB$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX757,0)  +   AB757-IF(AND($B757<AC$14,AC$14-$B757<$C$5),OFFSET(Input!$BA757,0,AC$14-$B757-1),0)\n+IF(AND(AC$14>$B757,$C757>$B757,AC$14-$B757<$C$5),OFFSET(Input!$BA757,0,AC$14-$B757-1),0)*$D757   -    IF(AND(AC$14>$C757,AC$14-$C757<$C$5),OFFSET(Input!$BA757,0,AC$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY757,0)  +   AC757-IF(AND($B757<AD$14,AD$14-$B757<$C$5),OFFSET(Input!$BA757,0,AD$14-$B757-1),0)\n+IF(AND(AD$14>$B757,$C757>$B757,AD$14-$B757<$C$5),OFFSET(Input!$BA757,0,AD$14-$B757-1),0)*$D757   -    IF(AND(AD$14>$C757,AD$14-$C757<$C$5),OFFSET(Input!$BA757,0,AD$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ757,0)  +   AD757-IF(AND($B757<AE$14,AE$14-$B757<$C$5),OFFSET(Input!$BA757,0,AE$14-$B757-1),0)\n+IF(AND(AE$14>$B757,$C757>$B757,AE$14-$B757<$C$5),OFFSET(Input!$BA757,0,AE$14-$B757-1),0)*$D757   -    IF(AND(AE$14>$C757,AE$14-$C757<$C$5),OFFSET(Input!$BA757,0,AE$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA757,0)  +   AE757-IF(AND($B757<AF$14,AF$14-$B757<$C$5),OFFSET(Input!$BA757,0,AF$14-$B757-1),0)\n+IF(AND(AF$14>$B757,$C757>$B757,AF$14-$B757<$C$5),OFFSET(Input!$BA757,0,AF$14-$B757-1),0)*$D757   -    IF(AND(AF$14>$C757,AF$14-$C757<$C$5),OFFSET(Input!$BA757,0,AF$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB757,0)  +   AF757-IF(AND($B757<AG$14,AG$14-$B757<$C$5),OFFSET(Input!$BA757,0,AG$14-$B757-1),0)\n+IF(AND(AG$14>$B757,$C757>$B757,AG$14-$B757<$C$5),OFFSET(Input!$BA757,0,AG$14-$B757-1),0)*$D757   -    IF(AND(AG$14>$C757,AG$14-$C757<$C$5),OFFSET(Input!$BA757,0,AG$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC757,0)  +   AG757-IF(AND($B757<AH$14,AH$14-$B757<$C$5),OFFSET(Input!$BA757,0,AH$14-$B757-1),0)\n+IF(AND(AH$14>$B757,$C757>$B757,AH$14-$B757<$C$5),OFFSET(Input!$BA757,0,AH$14-$B757-1),0)*$D757   -    IF(AND(AH$14>$C757,AH$14-$C757<$C$5),OFFSET(Input!$BA757,0,AH$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD757,0)  +   AH757-IF(AND($B757<AI$14,AI$14-$B757<$C$5),OFFSET(Input!$BA757,0,AI$14-$B757-1),0)\n+IF(AND(AI$14>$B757,$C757>$B757,AI$14-$B757<$C$5),OFFSET(Input!$BA757,0,AI$14-$B757-1),0)*$D757   -    IF(AND(AI$14>$C757,AI$14-$C757<$C$5),OFFSET(Input!$BA757,0,AI$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE757,0)  +   AI757-IF(AND($B757<AJ$14,AJ$14-$B757<$C$5),OFFSET(Input!$BA757,0,AJ$14-$B757-1),0)\n+IF(AND(AJ$14>$B757,$C757>$B757,AJ$14-$B757<$C$5),OFFSET(Input!$BA757,0,AJ$14-$B757-1),0)*$D757   -    IF(AND(AJ$14>$C757,AJ$14-$C757<$C$5),OFFSET(Input!$BA757,0,AJ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF757,0)  +   AJ757-IF(AND($B757<AK$14,AK$14-$B757<$C$5),OFFSET(Input!$BA757,0,AK$14-$B757-1),0)\n+IF(AND(AK$14>$B757,$C757>$B757,AK$14-$B757<$C$5),OFFSET(Input!$BA757,0,AK$14-$B757-1),0)*$D757   -    IF(AND(AK$14>$C757,AK$14-$C757<$C$5),OFFSET(Input!$BA757,0,AK$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG757,0)  +   AK757-IF(AND($B757<AL$14,AL$14-$B757<$C$5),OFFSET(Input!$BA757,0,AL$14-$B757-1),0)\n+IF(AND(AL$14>$B757,$C757>$B757,AL$14-$B757<$C$5),OFFSET(Input!$BA757,0,AL$14-$B757-1),0)*$D757   -    IF(AND(AL$14>$C757,AL$14-$C757<$C$5),OFFSET(Input!$BA757,0,AL$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH757,0)  +   AL757-IF(AND($B757<AM$14,AM$14-$B757<$C$5),OFFSET(Input!$BA757,0,AM$14-$B757-1),0)\n+IF(AND(AM$14>$B757,$C757>$B757,AM$14-$B757<$C$5),OFFSET(Input!$BA757,0,AM$14-$B757-1),0)*$D757   -    IF(AND(AM$14>$C757,AM$14-$C757<$C$5),OFFSET(Input!$BA757,0,AM$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI757,0)  +   AM757-IF(AND($B757<AN$14,AN$14-$B757<$C$5),OFFSET(Input!$BA757,0,AN$14-$B757-1),0)\n+IF(AND(AN$14>$B757,$C757>$B757,AN$14-$B757<$C$5),OFFSET(Input!$BA757,0,AN$14-$B757-1),0)*$D757   -    IF(AND(AN$14>$C757,AN$14-$C757<$C$5),OFFSET(Input!$BA757,0,AN$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ757,0)  +   AN757-IF(AND($B757<AO$14,AO$14-$B757<$C$5),OFFSET(Input!$BA757,0,AO$14-$B757-1),0)\n+IF(AND(AO$14>$B757,$C757>$B757,AO$14-$B757<$C$5),OFFSET(Input!$BA757,0,AO$14-$B757-1),0)*$D757   -    IF(AND(AO$14>$C757,AO$14-$C757<$C$5),OFFSET(Input!$BA757,0,AO$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK757,0)  +   AO757-IF(AND($B757<AP$14,AP$14-$B757<$C$5),OFFSET(Input!$BA757,0,AP$14-$B757-1),0)\n+IF(AND(AP$14>$B757,$C757>$B757,AP$14-$B757<$C$5),OFFSET(Input!$BA757,0,AP$14-$B757-1),0)*$D757   -    IF(AND(AP$14>$C757,AP$14-$C757<$C$5),OFFSET(Input!$BA757,0,AP$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL757,0)  +   AP757-IF(AND($B757<AQ$14,AQ$14-$B757<$C$5),OFFSET(Input!$BA757,0,AQ$14-$B757-1),0)\n+IF(AND(AQ$14>$B757,$C757>$B757,AQ$14-$B757<$C$5),OFFSET(Input!$BA757,0,AQ$14-$B757-1),0)*$D757   -    IF(AND(AQ$14>$C757,AQ$14-$C757<$C$5),OFFSET(Input!$BA757,0,AQ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM757,0)  +   AQ757-IF(AND($B757<AR$14,AR$14-$B757<$C$5),OFFSET(Input!$BA757,0,AR$14-$B757-1),0)\n+IF(AND(AR$14>$B757,$C757>$B757,AR$14-$B757<$C$5),OFFSET(Input!$BA757,0,AR$14-$B757-1),0)*$D757   -    IF(AND(AR$14>$C757,AR$14-$C757<$C$5),OFFSET(Input!$BA757,0,AR$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN757,0)  +   AR757-IF(AND($B757<AS$14,AS$14-$B757<$C$5),OFFSET(Input!$BA757,0,AS$14-$B757-1),0)\n+IF(AND(AS$14>$B757,$C757>$B757,AS$14-$B757<$C$5),OFFSET(Input!$BA757,0,AS$14-$B757-1),0)*$D757   -    IF(AND(AS$14>$C757,AS$14-$C757<$C$5),OFFSET(Input!$BA757,0,AS$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO757,0)  +   AS757-IF(AND($B757<AT$14,AT$14-$B757<$C$5),OFFSET(Input!$BA757,0,AT$14-$B757-1),0)\n+IF(AND(AT$14>$B757,$C757>$B757,AT$14-$B757<$C$5),OFFSET(Input!$BA757,0,AT$14-$B757-1),0)*$D757   -    IF(AND(AT$14>$C757,AT$14-$C757<$C$5),OFFSET(Input!$BA757,0,AT$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP757,0)  +   AT757-IF(AND($B757<AU$14,AU$14-$B757<$C$5),OFFSET(Input!$BA757,0,AU$14-$B757-1),0)\n+IF(AND(AU$14>$B757,$C757>$B757,AU$14-$B757<$C$5),OFFSET(Input!$BA757,0,AU$14-$B757-1),0)*$D757   -    IF(AND(AU$14>$C757,AU$14-$C757<$C$5),OFFSET(Input!$BA757,0,AU$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ757,0)  +   AU757-IF(AND($B757<AV$14,AV$14-$B757<$C$5),OFFSET(Input!$BA757,0,AV$14-$B757-1),0)\n+IF(AND(AV$14>$B757,$C757>$B757,AV$14-$B757<$C$5),OFFSET(Input!$BA757,0,AV$14-$B757-1),0)*$D757   -    IF(AND(AV$14>$C757,AV$14-$C757<$C$5),OFFSET(Input!$BA757,0,AV$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR757,0)  +   AV757-IF(AND($B757<AW$14,AW$14-$B757<$C$5),OFFSET(Input!$BA757,0,AW$14-$B757-1),0)\n+IF(AND(AW$14>$B757,$C757>$B757,AW$14-$B757<$C$5),OFFSET(Input!$BA757,0,AW$14-$B757-1),0)*$D757   -    IF(AND(AW$14>$C757,AW$14-$C757<$C$5),OFFSET(Input!$BA757,0,AW$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS757,0)  +   AW757-IF(AND($B757<AX$14,AX$14-$B757<$C$5),OFFSET(Input!$BA757,0,AX$14-$B757-1),0)\n+IF(AND(AX$14>$B757,$C757>$B757,AX$14-$B757<$C$5),OFFSET(Input!$BA757,0,AX$14-$B757-1),0)*$D757   -    IF(AND(AX$14>$C757,AX$14-$C757<$C$5),OFFSET(Input!$BA757,0,AX$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT757,0)  +   AX757-IF(AND($B757<AY$14,AY$14-$B757<$C$5),OFFSET(Input!$BA757,0,AY$14-$B757-1),0)\n+IF(AND(AY$14>$B757,$C757>$B757,AY$14-$B757<$C$5),OFFSET(Input!$BA757,0,AY$14-$B757-1),0)*$D757   -    IF(AND(AY$14>$C757,AY$14-$C757<$C$5),OFFSET(Input!$BA757,0,AY$14-$C757-1),0)*$D757","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU757,0)  +   AY757-IF(AND($B757<AZ$14,AZ$14-$B757<$C$5),OFFSET(Input!$BA757,0,AZ$14-$B757-1),0)\n+IF(AND(AZ$14>$B757,$C757>$B757,AZ$14-$B757<$C$5),OFFSET(Input!$BA757,0,AZ$14-$B757-1),0)*$D757   -    IF(AND(AZ$14>$C757,AZ$14-$C757<$C$5),OFFSET(Input!$BA757,0,AZ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV757,0)  +   AZ757-IF(AND($B757<BA$14,BA$14-$B757<$C$5),OFFSET(Input!$BA757,0,BA$14-$B757-1),0)\n+IF(AND(BA$14>$B757,$C757>$B757,BA$14-$B757<$C$5),OFFSET(Input!$BA757,0,BA$14-$B757-1),0)*$D757   -    IF(AND(BA$14>$C757,BA$14-$C757<$C$5),OFFSET(Input!$BA757,0,BA$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW757,0)  +   BA757-IF(AND($B757<BB$14,BB$14-$B757<$C$5),OFFSET(Input!$BA757,0,BB$14-$B757-1),0)\n+IF(AND(BB$14>$B757,$C757>$B757,BB$14-$B757<$C$5),OFFSET(Input!$BA757,0,BB$14-$B757-1),0)*$D757   -    IF(AND(BB$14>$C757,BB$14-$C757<$C$5),OFFSET(Input!$BA757,0,BB$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX757,0)  +   BB757-IF(AND($B757<BC$14,BC$14-$B757<$C$5),OFFSET(Input!$BA757,0,BC$14-$B757-1),0)\n+IF(AND(BC$14>$B757,$C757>$B757,BC$14-$B757<$C$5),OFFSET(Input!$BA757,0,BC$14-$B757-1),0)*$D757   -    IF(AND(BC$14>$C757,BC$14-$C757<$C$5),OFFSET(Input!$BA757,0,BC$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY757,0)  +   BC757-IF(AND($B757<BD$14,BD$14-$B757<$C$5),OFFSET(Input!$BA757,0,BD$14-$B757-1),0)\n+IF(AND(BD$14>$B757,$C757>$B757,BD$14-$B757<$C$5),OFFSET(Input!$BA757,0,BD$14-$B757-1),0)*$D757   -    IF(AND(BD$14>$C757,BD$14-$C757<$C$5),OFFSET(Input!$BA757,0,BD$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ757,0)  +   BD757-IF(AND($B757<BE$14,BE$14-$B757<$C$5),OFFSET(Input!$BA757,0,BE$14-$B757-1),0)\n+IF(AND(BE$14>$B757,$C757>$B757,BE$14-$B757<$C$5),OFFSET(Input!$BA757,0,BE$14-$B757-1),0)*$D757   -    IF(AND(BE$14>$C757,BE$14-$C757<$C$5),OFFSET(Input!$BA757,0,BE$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA757,0)  +   BE757-IF(AND($B757<BF$14,BF$14-$B757<$C$5),OFFSET(Input!$BA757,0,BF$14-$B757-1),0)\n+IF(AND(BF$14>$B757,$C757>$B757,BF$14-$B757<$C$5),OFFSET(Input!$BA757,0,BF$14-$B757-1),0)*$D757   -    IF(AND(BF$14>$C757,BF$14-$C757<$C$5),OFFSET(Input!$BA757,0,BF$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB757,0)  +   BF757-IF(AND($B757<BG$14,BG$14-$B757<$C$5),OFFSET(Input!$BA757,0,BG$14-$B757-1),0)\n+IF(AND(BG$14>$B757,$C757>$B757,BG$14-$B757<$C$5),OFFSET(Input!$BA757,0,BG$14-$B757-1),0)*$D757   -    IF(AND(BG$14>$C757,BG$14-$C757<$C$5),OFFSET(Input!$BA757,0,BG$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC757,0)  +   BG757-IF(AND($B757<BH$14,BH$14-$B757<$C$5),OFFSET(Input!$BA757,0,BH$14-$B757-1),0)\n+IF(AND(BH$14>$B757,$C757>$B757,BH$14-$B757<$C$5),OFFSET(Input!$BA757,0,BH$14-$B757-1),0)*$D757   -    IF(AND(BH$14>$C757,BH$14-$C757<$C$5),OFFSET(Input!$BA757,0,BH$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD757,0)  +   BH757-IF(AND($B757<BI$14,BI$14-$B757<$C$5),OFFSET(Input!$BA757,0,BI$14-$B757-1),0)\n+IF(AND(BI$14>$B757,$C757>$B757,BI$14-$B757<$C$5),OFFSET(Input!$BA757,0,BI$14-$B757-1),0)*$D757   -    IF(AND(BI$14>$C757,BI$14-$C757<$C$5),OFFSET(Input!$BA757,0,BI$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE757,0)  +   BI757-IF(AND($B757<BJ$14,BJ$14-$B757<$C$5),OFFSET(Input!$BA757,0,BJ$14-$B757-1),0)\n+IF(AND(BJ$14>$B757,$C757>$B757,BJ$14-$B757<$C$5),OFFSET(Input!$BA757,0,BJ$14-$B757-1),0)*$D757   -    IF(AND(BJ$14>$C757,BJ$14-$C757<$C$5),OFFSET(Input!$BA757,0,BJ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF757,0)  +   BJ757-IF(AND($B757<BK$14,BK$14-$B757<$C$5),OFFSET(Input!$BA757,0,BK$14-$B757-1),0)\n+IF(AND(BK$14>$B757,$C757>$B757,BK$14-$B757<$C$5),OFFSET(Input!$BA757,0,BK$14-$B757-1),0)*$D757   -    IF(AND(BK$14>$C757,BK$14-$C757<$C$5),OFFSET(Input!$BA757,0,BK$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG757,0)  +   BK757-IF(AND($B757<BL$14,BL$14-$B757<$C$5),OFFSET(Input!$BA757,0,BL$14-$B757-1),0)\n+IF(AND(BL$14>$B757,$C757>$B757,BL$14-$B757<$C$5),OFFSET(Input!$BA757,0,BL$14-$B757-1),0)*$D757   -    IF(AND(BL$14>$C757,BL$14-$C757<$C$5),OFFSET(Input!$BA757,0,BL$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH757,0)  +   BL757-IF(AND($B757<BM$14,BM$14-$B757<$C$5),OFFSET(Input!$BA757,0,BM$14-$B757-1),0)\n+IF(AND(BM$14>$B757,$C757>$B757,BM$14-$B757<$C$5),OFFSET(Input!$BA757,0,BM$14-$B757-1),0)*$D757   -    IF(AND(BM$14>$C757,BM$14-$C757<$C$5),OFFSET(Input!$BA757,0,BM$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI757,0)  +   BM757-IF(AND($B757<BN$14,BN$14-$B757<$C$5),OFFSET(Input!$BA757,0,BN$14-$B757-1),0)\n+IF(AND(BN$14>$B757,$C757>$B757,BN$14-$B757<$C$5),OFFSET(Input!$BA757,0,BN$14-$B757-1),0)*$D757   -    IF(AND(BN$14>$C757,BN$14-$C757<$C$5),OFFSET(Input!$BA757,0,BN$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ757,0)  +   BN757-IF(AND($B757<BO$14,BO$14-$B757<$C$5),OFFSET(Input!$BA757,0,BO$14-$B757-1),0)\n+IF(AND(BO$14>$B757,$C757>$B757,BO$14-$B757<$C$5),OFFSET(Input!$BA757,0,BO$14-$B757-1),0)*$D757   -    IF(AND(BO$14>$C757,BO$14-$C757<$C$5),OFFSET(Input!$BA757,0,BO$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK757,0)  +   BO757-IF(AND($B757<BP$14,BP$14-$B757<$C$5),OFFSET(Input!$BA757,0,BP$14-$B757-1),0)\n+IF(AND(BP$14>$B757,$C757>$B757,BP$14-$B757<$C$5),OFFSET(Input!$BA757,0,BP$14-$B757-1),0)*$D757   -    IF(AND(BP$14>$C757,BP$14-$C757<$C$5),OFFSET(Input!$BA757,0,BP$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL757,0)  +   BP757-IF(AND($B757<BQ$14,BQ$14-$B757<$C$5),OFFSET(Input!$BA757,0,BQ$14-$B757-1),0)\n+IF(AND(BQ$14>$B757,$C757>$B757,BQ$14-$B757<$C$5),OFFSET(Input!$BA757,0,BQ$14-$B757-1),0)*$D757   -    IF(AND(BQ$14>$C757,BQ$14-$C757<$C$5),OFFSET(Input!$BA757,0,BQ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM757,0)  +   BQ757-IF(AND($B757<BR$14,BR$14-$B757<$C$5),OFFSET(Input!$BA757,0,BR$14-$B757-1),0)\n+IF(AND(BR$14>$B757,$C757>$B757,BR$14-$B757<$C$5),OFFSET(Input!$BA757,0,BR$14-$B757-1),0)*$D757   -    IF(AND(BR$14>$C757,BR$14-$C757<$C$5),OFFSET(Input!$BA757,0,BR$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN757,0)  +   BR757-IF(AND($B757<BS$14,BS$14-$B757<$C$5),OFFSET(Input!$BA757,0,BS$14-$B757-1),0)\n+IF(AND(BS$14>$B757,$C757>$B757,BS$14-$B757<$C$5),OFFSET(Input!$BA757,0,BS$14-$B757-1),0)*$D757   -    IF(AND(BS$14>$C757,BS$14-$C757<$C$5),OFFSET(Input!$BA757,0,BS$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO757,0)  +   BS757-IF(AND($B757<BT$14,BT$14-$B757<$C$5),OFFSET(Input!$BA757,0,BT$14-$B757-1),0)\n+IF(AND(BT$14>$B757,$C757>$B757,BT$14-$B757<$C$5),OFFSET(Input!$BA757,0,BT$14-$B757-1),0)*$D757   -    IF(AND(BT$14>$C757,BT$14-$C757<$C$5),OFFSET(Input!$BA757,0,BT$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP757,0)  +   BT757-IF(AND($B757<BU$14,BU$14-$B757<$C$5),OFFSET(Input!$BA757,0,BU$14-$B757-1),0)\n+IF(AND(BU$14>$B757,$C757>$B757,BU$14-$B757<$C$5),OFFSET(Input!$BA757,0,BU$14-$B757-1),0)*$D757   -    IF(AND(BU$14>$C757,BU$14-$C757<$C$5),OFFSET(Input!$BA757,0,BU$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ757,0)  +   BU757-IF(AND($B757<BV$14,BV$14-$B757<$C$5),OFFSET(Input!$BA757,0,BV$14-$B757-1),0)\n+IF(AND(BV$14>$B757,$C757>$B757,BV$14-$B757<$C$5),OFFSET(Input!$BA757,0,BV$14-$B757-1),0)*$D757   -    IF(AND(BV$14>$C757,BV$14-$C757<$C$5),OFFSET(Input!$BA757,0,BV$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR757,0)  +   BV757-IF(AND($B757<BW$14,BW$14-$B757<$C$5),OFFSET(Input!$BA757,0,BW$14-$B757-1),0)\n+IF(AND(BW$14>$B757,$C757>$B757,BW$14-$B757<$C$5),OFFSET(Input!$BA757,0,BW$14-$B757-1),0)*$D757   -    IF(AND(BW$14>$C757,BW$14-$C757<$C$5),OFFSET(Input!$BA757,0,BW$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS757,0)  +   BW757-IF(AND($B757<BX$14,BX$14-$B757<$C$5),OFFSET(Input!$BA757,0,BX$14-$B757-1),0)\n+IF(AND(BX$14>$B757,$C757>$B757,BX$14-$B757<$C$5),OFFSET(Input!$BA757,0,BX$14-$B757-1),0)*$D757   -    IF(AND(BX$14>$C757,BX$14-$C757<$C$5),OFFSET(Input!$BA757,0,BX$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT757,0)  +   BX757-IF(AND($B757<BY$14,BY$14-$B757<$C$5),OFFSET(Input!$BA757,0,BY$14-$B757-1),0)\n+IF(AND(BY$14>$B757,$C757>$B757,BY$14-$B757<$C$5),OFFSET(Input!$BA757,0,BY$14-$B757-1),0)*$D757   -    IF(AND(BY$14>$C757,BY$14-$C757<$C$5),OFFSET(Input!$BA757,0,BY$14-$C757-1),0)*$D757","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU757,0)  +   BY757-IF(AND($B757<BZ$14,BZ$14-$B757<$C$5),OFFSET(Input!$BA757,0,BZ$14-$B757-1),0)\n+IF(AND(BZ$14>$B757,$C757>$B757,BZ$14-$B757<$C$5),OFFSET(Input!$BA757,0,BZ$14-$B757-1),0)*$D757   -    IF(AND(BZ$14>$C757,BZ$14-$C757<$C$5),OFFSET(Input!$BA757,0,BZ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV757,0)  +   BZ757-IF(AND($B757<CA$14,CA$14-$B757<$C$5),OFFSET(Input!$BA757,0,CA$14-$B757-1),0)\n+IF(AND(CA$14>$B757,$C757>$B757,CA$14-$B757<$C$5),OFFSET(Input!$BA757,0,CA$14-$B757-1),0)*$D757   -    IF(AND(CA$14>$C757,CA$14-$C757<$C$5),OFFSET(Input!$BA757,0,CA$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW757,0)  +   CA757-IF(AND($B757<CB$14,CB$14-$B757<$C$5),OFFSET(Input!$BA757,0,CB$14-$B757-1),0)\n+IF(AND(CB$14>$B757,$C757>$B757,CB$14-$B757<$C$5),OFFSET(Input!$BA757,0,CB$14-$B757-1),0)*$D757   -    IF(AND(CB$14>$C757,CB$14-$C757<$C$5),OFFSET(Input!$BA757,0,CB$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX757,0)  +   CB757-IF(AND($B757<CC$14,CC$14-$B757<$C$5),OFFSET(Input!$BA757,0,CC$14-$B757-1),0)\n+IF(AND(CC$14>$B757,$C757>$B757,CC$14-$B757<$C$5),OFFSET(Input!$BA757,0,CC$14-$B757-1),0)*$D757   -    IF(AND(CC$14>$C757,CC$14-$C757<$C$5),OFFSET(Input!$BA757,0,CC$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY757,0)  +   CC757-IF(AND($B757<CD$14,CD$14-$B757<$C$5),OFFSET(Input!$BA757,0,CD$14-$B757-1),0)\n+IF(AND(CD$14>$B757,$C757>$B757,CD$14-$B757<$C$5),OFFSET(Input!$BA757,0,CD$14-$B757-1),0)*$D757   -    IF(AND(CD$14>$C757,CD$14-$C757<$C$5),OFFSET(Input!$BA757,0,CD$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ757,0)  +   CD757-IF(AND($B757<CE$14,CE$14-$B757<$C$5),OFFSET(Input!$BA757,0,CE$14-$B757-1),0)\n+IF(AND(CE$14>$B757,$C757>$B757,CE$14-$B757<$C$5),OFFSET(Input!$BA757,0,CE$14-$B757-1),0)*$D757   -    IF(AND(CE$14>$C757,CE$14-$C757<$C$5),OFFSET(Input!$BA757,0,CE$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA757,0)  +   CE757-IF(AND($B757<CF$14,CF$14-$B757<$C$5),OFFSET(Input!$BA757,0,CF$14-$B757-1),0)\n+IF(AND(CF$14>$B757,$C757>$B757,CF$14-$B757<$C$5),OFFSET(Input!$BA757,0,CF$14-$B757-1),0)*$D757   -    IF(AND(CF$14>$C757,CF$14-$C757<$C$5),OFFSET(Input!$BA757,0,CF$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB757,0)  +   CF757-IF(AND($B757<CG$14,CG$14-$B757<$C$5),OFFSET(Input!$BA757,0,CG$14-$B757-1),0)\n+IF(AND(CG$14>$B757,$C757>$B757,CG$14-$B757<$C$5),OFFSET(Input!$BA757,0,CG$14-$B757-1),0)*$D757   -    IF(AND(CG$14>$C757,CG$14-$C757<$C$5),OFFSET(Input!$BA757,0,CG$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC757,0)  +   CG757-IF(AND($B757<CH$14,CH$14-$B757<$C$5),OFFSET(Input!$BA757,0,CH$14-$B757-1),0)\n+IF(AND(CH$14>$B757,$C757>$B757,CH$14-$B757<$C$5),OFFSET(Input!$BA757,0,CH$14-$B757-1),0)*$D757   -    IF(AND(CH$14>$C757,CH$14-$C757<$C$5),OFFSET(Input!$BA757,0,CH$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED757,0)  +   CH757-IF(AND($B757<CI$14,CI$14-$B757<$C$5),OFFSET(Input!$BA757,0,CI$14-$B757-1),0)\n+IF(AND(CI$14>$B757,$C757>$B757,CI$14-$B757<$C$5),OFFSET(Input!$BA757,0,CI$14-$B757-1),0)*$D757   -    IF(AND(CI$14>$C757,CI$14-$C757<$C$5),OFFSET(Input!$BA757,0,CI$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE757,0)  +   CI757-IF(AND($B757<CJ$14,CJ$14-$B757<$C$5),OFFSET(Input!$BA757,0,CJ$14-$B757-1),0)\n+IF(AND(CJ$14>$B757,$C757>$B757,CJ$14-$B757<$C$5),OFFSET(Input!$BA757,0,CJ$14-$B757-1),0)*$D757   -    IF(AND(CJ$14>$C757,CJ$14-$C757<$C$5),OFFSET(Input!$BA757,0,CJ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF757,0)  +   CJ757-IF(AND($B757<CK$14,CK$14-$B757<$C$5),OFFSET(Input!$BA757,0,CK$14-$B757-1),0)\n+IF(AND(CK$14>$B757,$C757>$B757,CK$14-$B757<$C$5),OFFSET(Input!$BA757,0,CK$14-$B757-1),0)*$D757   -    IF(AND(CK$14>$C757,CK$14-$C757<$C$5),OFFSET(Input!$BA757,0,CK$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG757,0)  +   CK757-IF(AND($B757<CL$14,CL$14-$B757<$C$5),OFFSET(Input!$BA757,0,CL$14-$B757-1),0)\n+IF(AND(CL$14>$B757,$C757>$B757,CL$14-$B757<$C$5),OFFSET(Input!$BA757,0,CL$14-$B757-1),0)*$D757   -    IF(AND(CL$14>$C757,CL$14-$C757<$C$5),OFFSET(Input!$BA757,0,CL$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH757,0)  +   CL757-IF(AND($B757<CM$14,CM$14-$B757<$C$5),OFFSET(Input!$BA757,0,CM$14-$B757-1),0)\n+IF(AND(CM$14>$B757,$C757>$B757,CM$14-$B757<$C$5),OFFSET(Input!$BA757,0,CM$14-$B757-1),0)*$D757   -    IF(AND(CM$14>$C757,CM$14-$C757<$C$5),OFFSET(Input!$BA757,0,CM$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI757,0)  +   CM757-IF(AND($B757<CN$14,CN$14-$B757<$C$5),OFFSET(Input!$BA757,0,CN$14-$B757-1),0)\n+IF(AND(CN$14>$B757,$C757>$B757,CN$14-$B757<$C$5),OFFSET(Input!$BA757,0,CN$14-$B757-1),0)*$D757   -    IF(AND(CN$14>$C757,CN$14-$C757<$C$5),OFFSET(Input!$BA757,0,CN$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ757,0)  +   CN757-IF(AND($B757<CO$14,CO$14-$B757<$C$5),OFFSET(Input!$BA757,0,CO$14-$B757-1),0)\n+IF(AND(CO$14>$B757,$C757>$B757,CO$14-$B757<$C$5),OFFSET(Input!$BA757,0,CO$14-$B757-1),0)*$D757   -    IF(AND(CO$14>$C757,CO$14-$C757<$C$5),OFFSET(Input!$BA757,0,CO$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK757,0)  +   CO757-IF(AND($B757<CP$14,CP$14-$B757<$C$5),OFFSET(Input!$BA757,0,CP$14-$B757-1),0)\n+IF(AND(CP$14>$B757,$C757>$B757,CP$14-$B757<$C$5),OFFSET(Input!$BA757,0,CP$14-$B757-1),0)*$D757   -    IF(AND(CP$14>$C757,CP$14-$C757<$C$5),OFFSET(Input!$BA757,0,CP$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL757,0)  +   CP757-IF(AND($B757<CQ$14,CQ$14-$B757<$C$5),OFFSET(Input!$BA757,0,CQ$14-$B757-1),0)\n+IF(AND(CQ$14>$B757,$C757>$B757,CQ$14-$B757<$C$5),OFFSET(Input!$BA757,0,CQ$14-$B757-1),0)*$D757   -    IF(AND(CQ$14>$C757,CQ$14-$C757<$C$5),OFFSET(Input!$BA757,0,CQ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM757,0)  +   CQ757-IF(AND($B757<CR$14,CR$14-$B757<$C$5),OFFSET(Input!$BA757,0,CR$14-$B757-1),0)\n+IF(AND(CR$14>$B757,$C757>$B757,CR$14-$B757<$C$5),OFFSET(Input!$BA757,0,CR$14-$B757-1),0)*$D757   -    IF(AND(CR$14>$C757,CR$14-$C757<$C$5),OFFSET(Input!$BA757,0,CR$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN757,0)  +   CR757-IF(AND($B757<CS$14,CS$14-$B757<$C$5),OFFSET(Input!$BA757,0,CS$14-$B757-1),0)\n+IF(AND(CS$14>$B757,$C757>$B757,CS$14-$B757<$C$5),OFFSET(Input!$BA757,0,CS$14-$B757-1),0)*$D757   -    IF(AND(CS$14>$C757,CS$14-$C757<$C$5),OFFSET(Input!$BA757,0,CS$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO757,0)  +   CS757-IF(AND($B757<CT$14,CT$14-$B757<$C$5),OFFSET(Input!$BA757,0,CT$14-$B757-1),0)\n+IF(AND(CT$14>$B757,$C757>$B757,CT$14-$B757<$C$5),OFFSET(Input!$BA757,0,CT$14-$B757-1),0)*$D757   -    IF(AND(CT$14>$C757,CT$14-$C757<$C$5),OFFSET(Input!$BA757,0,CT$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP757,0)  +   CT757-IF(AND($B757<CU$14,CU$14-$B757<$C$5),OFFSET(Input!$BA757,0,CU$14-$B757-1),0)\n+IF(AND(CU$14>$B757,$C757>$B757,CU$14-$B757<$C$5),OFFSET(Input!$BA757,0,CU$14-$B757-1),0)*$D757   -    IF(AND(CU$14>$C757,CU$14-$C757<$C$5),OFFSET(Input!$BA757,0,CU$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ757,0)  +   CU757-IF(AND($B757<CV$14,CV$14-$B757<$C$5),OFFSET(Input!$BA757,0,CV$14-$B757-1),0)\n+IF(AND(CV$14>$B757,$C757>$B757,CV$14-$B757<$C$5),OFFSET(Input!$BA757,0,CV$14-$B757-1),0)*$D757   -    IF(AND(CV$14>$C757,CV$14-$C757<$C$5),OFFSET(Input!$BA757,0,CV$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER757,0)  +   CV757-IF(AND($B757<CW$14,CW$14-$B757<$C$5),OFFSET(Input!$BA757,0,CW$14-$B757-1),0)\n+IF(AND(CW$14>$B757,$C757>$B757,CW$14-$B757<$C$5),OFFSET(Input!$BA757,0,CW$14-$B757-1),0)*$D757   -    IF(AND(CW$14>$C757,CW$14-$C757<$C$5),OFFSET(Input!$BA757,0,CW$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES757,0)  +   CW757-IF(AND($B757<CX$14,CX$14-$B757<$C$5),OFFSET(Input!$BA757,0,CX$14-$B757-1),0)\n+IF(AND(CX$14>$B757,$C757>$B757,CX$14-$B757<$C$5),OFFSET(Input!$BA757,0,CX$14-$B757-1),0)*$D757   -    IF(AND(CX$14>$C757,CX$14-$C757<$C$5),OFFSET(Input!$BA757,0,CX$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET757,0)  +   CX757-IF(AND($B757<CY$14,CY$14-$B757<$C$5),OFFSET(Input!$BA757,0,CY$14-$B757-1),0)\n+IF(AND(CY$14>$B757,$C757>$B757,CY$14-$B757<$C$5),OFFSET(Input!$BA757,0,CY$14-$B757-1),0)*$D757   -    IF(AND(CY$14>$C757,CY$14-$C757<$C$5),OFFSET(Input!$BA757,0,CY$14-$C757-1),0)*$D757","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU757,0)  +   CY757-IF(AND($B757<CZ$14,CZ$14-$B757<$C$5),OFFSET(Input!$BA757,0,CZ$14-$B757-1),0)\n+IF(AND(CZ$14>$B757,$C757>$B757,CZ$14-$B757<$C$5),OFFSET(Input!$BA757,0,CZ$14-$B757-1),0)*$D757   -    IF(AND(CZ$14>$C757,CZ$14-$C757<$C$5),OFFSET(Input!$BA757,0,CZ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV757,0)  +   CZ757-IF(AND($B757<DA$14,DA$14-$B757<$C$5),OFFSET(Input!$BA757,0,DA$14-$B757-1),0)\n+IF(AND(DA$14>$B757,$C757>$B757,DA$14-$B757<$C$5),OFFSET(Input!$BA757,0,DA$14-$B757-1),0)*$D757   -    IF(AND(DA$14>$C757,DA$14-$C757<$C$5),OFFSET(Input!$BA757,0,DA$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW757,0)  +   DA757-IF(AND($B757<DB$14,DB$14-$B757<$C$5),OFFSET(Input!$BA757,0,DB$14-$B757-1),0)\n+IF(AND(DB$14>$B757,$C757>$B757,DB$14-$B757<$C$5),OFFSET(Input!$BA757,0,DB$14-$B757-1),0)*$D757   -    IF(AND(DB$14>$C757,DB$14-$C757<$C$5),OFFSET(Input!$BA757,0,DB$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX757,0)  +   DB757-IF(AND($B757<DC$14,DC$14-$B757<$C$5),OFFSET(Input!$BA757,0,DC$14-$B757-1),0)\n+IF(AND(DC$14>$B757,$C757>$B757,DC$14-$B757<$C$5),OFFSET(Input!$BA757,0,DC$14-$B757-1),0)*$D757   -    IF(AND(DC$14>$C757,DC$14-$C757<$C$5),OFFSET(Input!$BA757,0,DC$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY757,0)  +   DC757-IF(AND($B757<DD$14,DD$14-$B757<$C$5),OFFSET(Input!$BA757,0,DD$14-$B757-1),0)\n+IF(AND(DD$14>$B757,$C757>$B757,DD$14-$B757<$C$5),OFFSET(Input!$BA757,0,DD$14-$B757-1),0)*$D757   -    IF(AND(DD$14>$C757,DD$14-$C757<$C$5),OFFSET(Input!$BA757,0,DD$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ757,0)  +   DD757-IF(AND($B757<DE$14,DE$14-$B757<$C$5),OFFSET(Input!$BA757,0,DE$14-$B757-1),0)\n+IF(AND(DE$14>$B757,$C757>$B757,DE$14-$B757<$C$5),OFFSET(Input!$BA757,0,DE$14-$B757-1),0)*$D757   -    IF(AND(DE$14>$C757,DE$14-$C757<$C$5),OFFSET(Input!$BA757,0,DE$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA757,0)  +   DE757-IF(AND($B757<DF$14,DF$14-$B757<$C$5),OFFSET(Input!$BA757,0,DF$14-$B757-1),0)\n+IF(AND(DF$14>$B757,$C757>$B757,DF$14-$B757<$C$5),OFFSET(Input!$BA757,0,DF$14-$B757-1),0)*$D757   -    IF(AND(DF$14>$C757,DF$14-$C757<$C$5),OFFSET(Input!$BA757,0,DF$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB757,0)  +   DF757-IF(AND($B757<DG$14,DG$14-$B757<$C$5),OFFSET(Input!$BA757,0,DG$14-$B757-1),0)\n+IF(AND(DG$14>$B757,$C757>$B757,DG$14-$B757<$C$5),OFFSET(Input!$BA757,0,DG$14-$B757-1),0)*$D757   -    IF(AND(DG$14>$C757,DG$14-$C757<$C$5),OFFSET(Input!$BA757,0,DG$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC757,0)  +   DG757-IF(AND($B757<DH$14,DH$14-$B757<$C$5),OFFSET(Input!$BA757,0,DH$14-$B757-1),0)\n+IF(AND(DH$14>$B757,$C757>$B757,DH$14-$B757<$C$5),OFFSET(Input!$BA757,0,DH$14-$B757-1),0)*$D757   -    IF(AND(DH$14>$C757,DH$14-$C757<$C$5),OFFSET(Input!$BA757,0,DH$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD757,0)  +   DH757-IF(AND($B757<DI$14,DI$14-$B757<$C$5),OFFSET(Input!$BA757,0,DI$14-$B757-1),0)\n+IF(AND(DI$14>$B757,$C757>$B757,DI$14-$B757<$C$5),OFFSET(Input!$BA757,0,DI$14-$B757-1),0)*$D757   -    IF(AND(DI$14>$C757,DI$14-$C757<$C$5),OFFSET(Input!$BA757,0,DI$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE757,0)  +   DI757-IF(AND($B757<DJ$14,DJ$14-$B757<$C$5),OFFSET(Input!$BA757,0,DJ$14-$B757-1),0)\n+IF(AND(DJ$14>$B757,$C757>$B757,DJ$14-$B757<$C$5),OFFSET(Input!$BA757,0,DJ$14-$B757-1),0)*$D757   -    IF(AND(DJ$14>$C757,DJ$14-$C757<$C$5),OFFSET(Input!$BA757,0,DJ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF757,0)  +   DJ757-IF(AND($B757<DK$14,DK$14-$B757<$C$5),OFFSET(Input!$BA757,0,DK$14-$B757-1),0)\n+IF(AND(DK$14>$B757,$C757>$B757,DK$14-$B757<$C$5),OFFSET(Input!$BA757,0,DK$14-$B757-1),0)*$D757   -    IF(AND(DK$14>$C757,DK$14-$C757<$C$5),OFFSET(Input!$BA757,0,DK$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG757,0)  +   DK757-IF(AND($B757<DL$14,DL$14-$B757<$C$5),OFFSET(Input!$BA757,0,DL$14-$B757-1),0)\n+IF(AND(DL$14>$B757,$C757>$B757,DL$14-$B757<$C$5),OFFSET(Input!$BA757,0,DL$14-$B757-1),0)*$D757   -    IF(AND(DL$14>$C757,DL$14-$C757<$C$5),OFFSET(Input!$BA757,0,DL$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH757,0)  +   DL757-IF(AND($B757<DM$14,DM$14-$B757<$C$5),OFFSET(Input!$BA757,0,DM$14-$B757-1),0)\n+IF(AND(DM$14>$B757,$C757>$B757,DM$14-$B757<$C$5),OFFSET(Input!$BA757,0,DM$14-$B757-1),0)*$D757   -    IF(AND(DM$14>$C757,DM$14-$C757<$C$5),OFFSET(Input!$BA757,0,DM$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI757,0)  +   DM757-IF(AND($B757<DN$14,DN$14-$B757<$C$5),OFFSET(Input!$BA757,0,DN$14-$B757-1),0)\n+IF(AND(DN$14>$B757,$C757>$B757,DN$14-$B757<$C$5),OFFSET(Input!$BA757,0,DN$14-$B757-1),0)*$D757   -    IF(AND(DN$14>$C757,DN$14-$C757<$C$5),OFFSET(Input!$BA757,0,DN$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ757,0)  +   DN757-IF(AND($B757<DO$14,DO$14-$B757<$C$5),OFFSET(Input!$BA757,0,DO$14-$B757-1),0)\n+IF(AND(DO$14>$B757,$C757>$B757,DO$14-$B757<$C$5),OFFSET(Input!$BA757,0,DO$14-$B757-1),0)*$D757   -    IF(AND(DO$14>$C757,DO$14-$C757<$C$5),OFFSET(Input!$BA757,0,DO$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK757,0)  +   DO757-IF(AND($B757<DP$14,DP$14-$B757<$C$5),OFFSET(Input!$BA757,0,DP$14-$B757-1),0)\n+IF(AND(DP$14>$B757,$C757>$B757,DP$14-$B757<$C$5),OFFSET(Input!$BA757,0,DP$14-$B757-1),0)*$D757   -    IF(AND(DP$14>$C757,DP$14-$C757<$C$5),OFFSET(Input!$BA757,0,DP$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL757,0)  +   DP757-IF(AND($B757<DQ$14,DQ$14-$B757<$C$5),OFFSET(Input!$BA757,0,DQ$14-$B757-1),0)\n+IF(AND(DQ$14>$B757,$C757>$B757,DQ$14-$B757<$C$5),OFFSET(Input!$BA757,0,DQ$14-$B757-1),0)*$D757   -    IF(AND(DQ$14>$C757,DQ$14-$C757<$C$5),OFFSET(Input!$BA757,0,DQ$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM757,0)  +   DQ757-IF(AND($B757<DR$14,DR$14-$B757<$C$5),OFFSET(Input!$BA757,0,DR$14-$B757-1),0)\n+IF(AND(DR$14>$B757,$C757>$B757,DR$14-$B757<$C$5),OFFSET(Input!$BA757,0,DR$14-$B757-1),0)*$D757   -    IF(AND(DR$14>$C757,DR$14-$C757<$C$5),OFFSET(Input!$BA757,0,DR$14-$C757-1),0)*$D757","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN757,0)  +   DR757-IF(AND($B757<DS$14,DS$14-$B757<$C$5),OFFSET(Input!$BA757,0,DS$14-$B757-1),0)\n+IF(AND(DS$14>$B757,$C757>$B757,DS$14-$B757<$C$5),OFFSET(Input!$BA757,0,DS$14-$B757-1),0)*$D757   -    IF(AND(DS$14>$C757,DS$14-$C757<$C$5),OFFSET(Input!$BA757,0,DS$14-$C757-1),0)*$D757","v":0}]
[{"$f":"Calcs!A795","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E795),1,Calcs!E795)*Periods,0)","v":0},{"$f":"ROUND(MAX(B795,Input!Z795*Periods),0)","v":0},{"$f":"IF(Calcs!DY795>Calcs!DZ795,IF(Input!R795<>0,Input!AC795/Input!R795,0),IF(Input!V795<>0,Input!AE795/Input!V795,0))","v":0},null,{"$f":"Input!BA795","v":0},{"$f":"IF(G$14<=$C$5,Input!BB795,0)  +   F795-IF(AND($B795<G$14,G$14-$B795<$C$5),OFFSET(Input!$BA795,0,G$14-$B795-1),0)\n+IF(AND(G$14>$B795,$C795>$B795,G$14-$B795<$C$5),OFFSET(Input!$BA795,0,G$14-$B795-1),0)*$D795   -    IF(AND(G$14>$C795,G$14-$C795<$C$5),OFFSET(Input!$BA795,0,G$14-$C795-1),0)*$D795","v":0},{"$f":"IF(H$14<=$C$5,Input!BC795,0)  +   G795-IF(AND($B795<H$14,H$14-$B795<$C$5),OFFSET(Input!$BA795,0,H$14-$B795-1),0)\n+IF(AND(H$14>$B795,$C795>$B795,H$14-$B795<$C$5),OFFSET(Input!$BA795,0,H$14-$B795-1),0)*$D795   -    IF(AND(H$14>$C795,H$14-$C795<$C$5),OFFSET(Input!$BA795,0,H$14-$C795-1),0)*$D795","v":0},{"$f":"IF(I$14<=$C$5,Input!BD795,0)  +   H795-IF(AND($B795<I$14,I$14-$B795<$C$5),OFFSET(Input!$BA795,0,I$14-$B795-1),0)\n+IF(AND(I$14>$B795,$C795>$B795,I$14-$B795<$C$5),OFFSET(Input!$BA795,0,I$14-$B795-1),0)*$D795   -    IF(AND(I$14>$C795,I$14-$C795<$C$5),OFFSET(Input!$BA795,0,I$14-$C795-1),0)*$D795","v":0},{"$f":"IF(J$14<=$C$5,Input!BE795,0)  +   I795-IF(AND($B795<J$14,J$14-$B795<$C$5),OFFSET(Input!$BA795,0,J$14-$B795-1),0)\n+IF(AND(J$14>$B795,$C795>$B795,J$14-$B795<$C$5),OFFSET(Input!$BA795,0,J$14-$B795-1),0)*$D795   -    IF(AND(J$14>$C795,J$14-$C795<$C$5),OFFSET(Input!$BA795,0,J$14-$C795-1),0)*$D795","v":0},{"$f":"IF(K$14<=$C$5,Input!BF795,0)  +   J795-IF(AND($B795<K$14,K$14-$B795<$C$5),OFFSET(Input!$BA795,0,K$14-$B795-1),0)\n+IF(AND(K$14>$B795,$C795>$B795,K$14-$B795<$C$5),OFFSET(Input!$BA795,0,K$14-$B795-1),0)*$D795   -    IF(AND(K$14>$C795,K$14-$C795<$C$5),OFFSET(Input!$BA795,0,K$14-$C795-1),0)*$D795","v":0},{"$f":"IF(L$14<=$C$5,Input!BG795,0)  +   K795-IF(AND($B795<L$14,L$14-$B795<$C$5),OFFSET(Input!$BA795,0,L$14-$B795-1),0)\n+IF(AND(L$14>$B795,$C795>$B795,L$14-$B795<$C$5),OFFSET(Input!$BA795,0,L$14-$B795-1),0)*$D795   -    IF(AND(L$14>$C795,L$14-$C795<$C$5),OFFSET(Input!$BA795,0,L$14-$C795-1),0)*$D795","v":0},{"$f":"IF(M$14<=$C$5,Input!BH795,0)  +   L795-IF(AND($B795<M$14,M$14-$B795<$C$5),OFFSET(Input!$BA795,0,M$14-$B795-1),0)\n+IF(AND(M$14>$B795,$C795>$B795,M$14-$B795<$C$5),OFFSET(Input!$BA795,0,M$14-$B795-1),0)*$D795   -    IF(AND(M$14>$C795,M$14-$C795<$C$5),OFFSET(Input!$BA795,0,M$14-$C795-1),0)*$D795","v":0},{"$f":"IF(N$14<=$C$5,Input!BI795,0)  +   M795-IF(AND($B795<N$14,N$14-$B795<$C$5),OFFSET(Input!$BA795,0,N$14-$B795-1),0)\n+IF(AND(N$14>$B795,$C795>$B795,N$14-$B795<$C$5),OFFSET(Input!$BA795,0,N$14-$B795-1),0)*$D795   -    IF(AND(N$14>$C795,N$14-$C795<$C$5),OFFSET(Input!$BA795,0,N$14-$C795-1),0)*$D795","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ795,0)  +   N795-IF(AND($B795<O$14,O$14-$B795<$C$5),OFFSET(Input!$BA795,0,O$14-$B795-1),0)\n+IF(AND(O$14>$B795,$C795>$B795,O$14-$B795<$C$5),OFFSET(Input!$BA795,0,O$14-$B795-1),0)*$D795   -    IF(AND(O$14>$C795,O$14-$C795<$C$5),OFFSET(Input!$BA795,0,O$14-$C795-1),0)*$D795","v":0},{"$f":"IF(P$14<=$C$5,Input!BK795,0)  +   O795-IF(AND($B795<P$14,P$14-$B795<$C$5),OFFSET(Input!$BA795,0,P$14-$B795-1),0)\n+IF(AND(P$14>$B795,$C795>$B795,P$14-$B795<$C$5),OFFSET(Input!$BA795,0,P$14-$B795-1),0)*$D795   -    IF(AND(P$14>$C795,P$14-$C795<$C$5),OFFSET(Input!$BA795,0,P$14-$C795-1),0)*$D795","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL795,0)  +   P795-IF(AND($B795<Q$14,Q$14-$B795<$C$5),OFFSET(Input!$BA795,0,Q$14-$B795-1),0)\n+IF(AND(Q$14>$B795,$C795>$B795,Q$14-$B795<$C$5),OFFSET(Input!$BA795,0,Q$14-$B795-1),0)*$D795   -    IF(AND(Q$14>$C795,Q$14-$C795<$C$5),OFFSET(Input!$BA795,0,Q$14-$C795-1),0)*$D795","v":0},{"$f":"IF(R$14<=$C$5,Input!BM795,0)  +   Q795-IF(AND($B795<R$14,R$14-$B795<$C$5),OFFSET(Input!$BA795,0,R$14-$B795-1),0)\n+IF(AND(R$14>$B795,$C795>$B795,R$14-$B795<$C$5),OFFSET(Input!$BA795,0,R$14-$B795-1),0)*$D795   -    IF(AND(R$14>$C795,R$14-$C795<$C$5),OFFSET(Input!$BA795,0,R$14-$C795-1),0)*$D795","v":0},{"$f":"IF(S$14<=$C$5,Input!BN795,0)  +   R795-IF(AND($B795<S$14,S$14-$B795<$C$5),OFFSET(Input!$BA795,0,S$14-$B795-1),0)\n+IF(AND(S$14>$B795,$C795>$B795,S$14-$B795<$C$5),OFFSET(Input!$BA795,0,S$14-$B795-1),0)*$D795   -    IF(AND(S$14>$C795,S$14-$C795<$C$5),OFFSET(Input!$BA795,0,S$14-$C795-1),0)*$D795","v":0},{"$f":"IF(T$14<=$C$5,Input!BO795,0)  +   S795-IF(AND($B795<T$14,T$14-$B795<$C$5),OFFSET(Input!$BA795,0,T$14-$B795-1),0)\n+IF(AND(T$14>$B795,$C795>$B795,T$14-$B795<$C$5),OFFSET(Input!$BA795,0,T$14-$B795-1),0)*$D795   -    IF(AND(T$14>$C795,T$14-$C795<$C$5),OFFSET(Input!$BA795,0,T$14-$C795-1),0)*$D795","v":0},{"$f":"IF(U$14<=$C$5,Input!BP795,0)  +   T795-IF(AND($B795<U$14,U$14-$B795<$C$5),OFFSET(Input!$BA795,0,U$14-$B795-1),0)\n+IF(AND(U$14>$B795,$C795>$B795,U$14-$B795<$C$5),OFFSET(Input!$BA795,0,U$14-$B795-1),0)*$D795   -    IF(AND(U$14>$C795,U$14-$C795<$C$5),OFFSET(Input!$BA795,0,U$14-$C795-1),0)*$D795","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ795,0)  +   U795-IF(AND($B795<V$14,V$14-$B795<$C$5),OFFSET(Input!$BA795,0,V$14-$B795-1),0)\n+IF(AND(V$14>$B795,$C795>$B795,V$14-$B795<$C$5),OFFSET(Input!$BA795,0,V$14-$B795-1),0)*$D795   -    IF(AND(V$14>$C795,V$14-$C795<$C$5),OFFSET(Input!$BA795,0,V$14-$C795-1),0)*$D795","v":0},{"$f":"IF(W$14<=$C$5,Input!BR795,0)  +   V795-IF(AND($B795<W$14,W$14-$B795<$C$5),OFFSET(Input!$BA795,0,W$14-$B795-1),0)\n+IF(AND(W$14>$B795,$C795>$B795,W$14-$B795<$C$5),OFFSET(Input!$BA795,0,W$14-$B795-1),0)*$D795   -    IF(AND(W$14>$C795,W$14-$C795<$C$5),OFFSET(Input!$BA795,0,W$14-$C795-1),0)*$D795","v":0},{"$f":"IF(X$14<=$C$5,Input!BS795,0)  +   W795-IF(AND($B795<X$14,X$14-$B795<$C$5),OFFSET(Input!$BA795,0,X$14-$B795-1),0)\n+IF(AND(X$14>$B795,$C795>$B795,X$14-$B795<$C$5),OFFSET(Input!$BA795,0,X$14-$B795-1),0)*$D795   -    IF(AND(X$14>$C795,X$14-$C795<$C$5),OFFSET(Input!$BA795,0,X$14-$C795-1),0)*$D795","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT795,0)  +   X795-IF(AND($B795<Y$14,Y$14-$B795<$C$5),OFFSET(Input!$BA795,0,Y$14-$B795-1),0)\n+IF(AND(Y$14>$B795,$C795>$B795,Y$14-$B795<$C$5),OFFSET(Input!$BA795,0,Y$14-$B795-1),0)*$D795   -    IF(AND(Y$14>$C795,Y$14-$C795<$C$5),OFFSET(Input!$BA795,0,Y$14-$C795-1),0)*$D795","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU795,0)  +   Y795-IF(AND($B795<Z$14,Z$14-$B795<$C$5),OFFSET(Input!$BA795,0,Z$14-$B795-1),0)\n+IF(AND(Z$14>$B795,$C795>$B795,Z$14-$B795<$C$5),OFFSET(Input!$BA795,0,Z$14-$B795-1),0)*$D795   -    IF(AND(Z$14>$C795,Z$14-$C795<$C$5),OFFSET(Input!$BA795,0,Z$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV795,0)  +   Z795-IF(AND($B795<AA$14,AA$14-$B795<$C$5),OFFSET(Input!$BA795,0,AA$14-$B795-1),0)\n+IF(AND(AA$14>$B795,$C795>$B795,AA$14-$B795<$C$5),OFFSET(Input!$BA795,0,AA$14-$B795-1),0)*$D795   -    IF(AND(AA$14>$C795,AA$14-$C795<$C$5),OFFSET(Input!$BA795,0,AA$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW795,0)  +   AA795-IF(AND($B795<AB$14,AB$14-$B795<$C$5),OFFSET(Input!$BA795,0,AB$14-$B795-1),0)\n+IF(AND(AB$14>$B795,$C795>$B795,AB$14-$B795<$C$5),OFFSET(Input!$BA795,0,AB$14-$B795-1),0)*$D795   -    IF(AND(AB$14>$C795,AB$14-$C795<$C$5),OFFSET(Input!$BA795,0,AB$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX795,0)  +   AB795-IF(AND($B795<AC$14,AC$14-$B795<$C$5),OFFSET(Input!$BA795,0,AC$14-$B795-1),0)\n+IF(AND(AC$14>$B795,$C795>$B795,AC$14-$B795<$C$5),OFFSET(Input!$BA795,0,AC$14-$B795-1),0)*$D795   -    IF(AND(AC$14>$C795,AC$14-$C795<$C$5),OFFSET(Input!$BA795,0,AC$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY795,0)  +   AC795-IF(AND($B795<AD$14,AD$14-$B795<$C$5),OFFSET(Input!$BA795,0,AD$14-$B795-1),0)\n+IF(AND(AD$14>$B795,$C795>$B795,AD$14-$B795<$C$5),OFFSET(Input!$BA795,0,AD$14-$B795-1),0)*$D795   -    IF(AND(AD$14>$C795,AD$14-$C795<$C$5),OFFSET(Input!$BA795,0,AD$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ795,0)  +   AD795-IF(AND($B795<AE$14,AE$14-$B795<$C$5),OFFSET(Input!$BA795,0,AE$14-$B795-1),0)\n+IF(AND(AE$14>$B795,$C795>$B795,AE$14-$B795<$C$5),OFFSET(Input!$BA795,0,AE$14-$B795-1),0)*$D795   -    IF(AND(AE$14>$C795,AE$14-$C795<$C$5),OFFSET(Input!$BA795,0,AE$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA795,0)  +   AE795-IF(AND($B795<AF$14,AF$14-$B795<$C$5),OFFSET(Input!$BA795,0,AF$14-$B795-1),0)\n+IF(AND(AF$14>$B795,$C795>$B795,AF$14-$B795<$C$5),OFFSET(Input!$BA795,0,AF$14-$B795-1),0)*$D795   -    IF(AND(AF$14>$C795,AF$14-$C795<$C$5),OFFSET(Input!$BA795,0,AF$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB795,0)  +   AF795-IF(AND($B795<AG$14,AG$14-$B795<$C$5),OFFSET(Input!$BA795,0,AG$14-$B795-1),0)\n+IF(AND(AG$14>$B795,$C795>$B795,AG$14-$B795<$C$5),OFFSET(Input!$BA795,0,AG$14-$B795-1),0)*$D795   -    IF(AND(AG$14>$C795,AG$14-$C795<$C$5),OFFSET(Input!$BA795,0,AG$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC795,0)  +   AG795-IF(AND($B795<AH$14,AH$14-$B795<$C$5),OFFSET(Input!$BA795,0,AH$14-$B795-1),0)\n+IF(AND(AH$14>$B795,$C795>$B795,AH$14-$B795<$C$5),OFFSET(Input!$BA795,0,AH$14-$B795-1),0)*$D795   -    IF(AND(AH$14>$C795,AH$14-$C795<$C$5),OFFSET(Input!$BA795,0,AH$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD795,0)  +   AH795-IF(AND($B795<AI$14,AI$14-$B795<$C$5),OFFSET(Input!$BA795,0,AI$14-$B795-1),0)\n+IF(AND(AI$14>$B795,$C795>$B795,AI$14-$B795<$C$5),OFFSET(Input!$BA795,0,AI$14-$B795-1),0)*$D795   -    IF(AND(AI$14>$C795,AI$14-$C795<$C$5),OFFSET(Input!$BA795,0,AI$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE795,0)  +   AI795-IF(AND($B795<AJ$14,AJ$14-$B795<$C$5),OFFSET(Input!$BA795,0,AJ$14-$B795-1),0)\n+IF(AND(AJ$14>$B795,$C795>$B795,AJ$14-$B795<$C$5),OFFSET(Input!$BA795,0,AJ$14-$B795-1),0)*$D795   -    IF(AND(AJ$14>$C795,AJ$14-$C795<$C$5),OFFSET(Input!$BA795,0,AJ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF795,0)  +   AJ795-IF(AND($B795<AK$14,AK$14-$B795<$C$5),OFFSET(Input!$BA795,0,AK$14-$B795-1),0)\n+IF(AND(AK$14>$B795,$C795>$B795,AK$14-$B795<$C$5),OFFSET(Input!$BA795,0,AK$14-$B795-1),0)*$D795   -    IF(AND(AK$14>$C795,AK$14-$C795<$C$5),OFFSET(Input!$BA795,0,AK$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG795,0)  +   AK795-IF(AND($B795<AL$14,AL$14-$B795<$C$5),OFFSET(Input!$BA795,0,AL$14-$B795-1),0)\n+IF(AND(AL$14>$B795,$C795>$B795,AL$14-$B795<$C$5),OFFSET(Input!$BA795,0,AL$14-$B795-1),0)*$D795   -    IF(AND(AL$14>$C795,AL$14-$C795<$C$5),OFFSET(Input!$BA795,0,AL$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH795,0)  +   AL795-IF(AND($B795<AM$14,AM$14-$B795<$C$5),OFFSET(Input!$BA795,0,AM$14-$B795-1),0)\n+IF(AND(AM$14>$B795,$C795>$B795,AM$14-$B795<$C$5),OFFSET(Input!$BA795,0,AM$14-$B795-1),0)*$D795   -    IF(AND(AM$14>$C795,AM$14-$C795<$C$5),OFFSET(Input!$BA795,0,AM$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI795,0)  +   AM795-IF(AND($B795<AN$14,AN$14-$B795<$C$5),OFFSET(Input!$BA795,0,AN$14-$B795-1),0)\n+IF(AND(AN$14>$B795,$C795>$B795,AN$14-$B795<$C$5),OFFSET(Input!$BA795,0,AN$14-$B795-1),0)*$D795   -    IF(AND(AN$14>$C795,AN$14-$C795<$C$5),OFFSET(Input!$BA795,0,AN$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ795,0)  +   AN795-IF(AND($B795<AO$14,AO$14-$B795<$C$5),OFFSET(Input!$BA795,0,AO$14-$B795-1),0)\n+IF(AND(AO$14>$B795,$C795>$B795,AO$14-$B795<$C$5),OFFSET(Input!$BA795,0,AO$14-$B795-1),0)*$D795   -    IF(AND(AO$14>$C795,AO$14-$C795<$C$5),OFFSET(Input!$BA795,0,AO$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK795,0)  +   AO795-IF(AND($B795<AP$14,AP$14-$B795<$C$5),OFFSET(Input!$BA795,0,AP$14-$B795-1),0)\n+IF(AND(AP$14>$B795,$C795>$B795,AP$14-$B795<$C$5),OFFSET(Input!$BA795,0,AP$14-$B795-1),0)*$D795   -    IF(AND(AP$14>$C795,AP$14-$C795<$C$5),OFFSET(Input!$BA795,0,AP$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL795,0)  +   AP795-IF(AND($B795<AQ$14,AQ$14-$B795<$C$5),OFFSET(Input!$BA795,0,AQ$14-$B795-1),0)\n+IF(AND(AQ$14>$B795,$C795>$B795,AQ$14-$B795<$C$5),OFFSET(Input!$BA795,0,AQ$14-$B795-1),0)*$D795   -    IF(AND(AQ$14>$C795,AQ$14-$C795<$C$5),OFFSET(Input!$BA795,0,AQ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM795,0)  +   AQ795-IF(AND($B795<AR$14,AR$14-$B795<$C$5),OFFSET(Input!$BA795,0,AR$14-$B795-1),0)\n+IF(AND(AR$14>$B795,$C795>$B795,AR$14-$B795<$C$5),OFFSET(Input!$BA795,0,AR$14-$B795-1),0)*$D795   -    IF(AND(AR$14>$C795,AR$14-$C795<$C$5),OFFSET(Input!$BA795,0,AR$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN795,0)  +   AR795-IF(AND($B795<AS$14,AS$14-$B795<$C$5),OFFSET(Input!$BA795,0,AS$14-$B795-1),0)\n+IF(AND(AS$14>$B795,$C795>$B795,AS$14-$B795<$C$5),OFFSET(Input!$BA795,0,AS$14-$B795-1),0)*$D795   -    IF(AND(AS$14>$C795,AS$14-$C795<$C$5),OFFSET(Input!$BA795,0,AS$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO795,0)  +   AS795-IF(AND($B795<AT$14,AT$14-$B795<$C$5),OFFSET(Input!$BA795,0,AT$14-$B795-1),0)\n+IF(AND(AT$14>$B795,$C795>$B795,AT$14-$B795<$C$5),OFFSET(Input!$BA795,0,AT$14-$B795-1),0)*$D795   -    IF(AND(AT$14>$C795,AT$14-$C795<$C$5),OFFSET(Input!$BA795,0,AT$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP795,0)  +   AT795-IF(AND($B795<AU$14,AU$14-$B795<$C$5),OFFSET(Input!$BA795,0,AU$14-$B795-1),0)\n+IF(AND(AU$14>$B795,$C795>$B795,AU$14-$B795<$C$5),OFFSET(Input!$BA795,0,AU$14-$B795-1),0)*$D795   -    IF(AND(AU$14>$C795,AU$14-$C795<$C$5),OFFSET(Input!$BA795,0,AU$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ795,0)  +   AU795-IF(AND($B795<AV$14,AV$14-$B795<$C$5),OFFSET(Input!$BA795,0,AV$14-$B795-1),0)\n+IF(AND(AV$14>$B795,$C795>$B795,AV$14-$B795<$C$5),OFFSET(Input!$BA795,0,AV$14-$B795-1),0)*$D795   -    IF(AND(AV$14>$C795,AV$14-$C795<$C$5),OFFSET(Input!$BA795,0,AV$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR795,0)  +   AV795-IF(AND($B795<AW$14,AW$14-$B795<$C$5),OFFSET(Input!$BA795,0,AW$14-$B795-1),0)\n+IF(AND(AW$14>$B795,$C795>$B795,AW$14-$B795<$C$5),OFFSET(Input!$BA795,0,AW$14-$B795-1),0)*$D795   -    IF(AND(AW$14>$C795,AW$14-$C795<$C$5),OFFSET(Input!$BA795,0,AW$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS795,0)  +   AW795-IF(AND($B795<AX$14,AX$14-$B795<$C$5),OFFSET(Input!$BA795,0,AX$14-$B795-1),0)\n+IF(AND(AX$14>$B795,$C795>$B795,AX$14-$B795<$C$5),OFFSET(Input!$BA795,0,AX$14-$B795-1),0)*$D795   -    IF(AND(AX$14>$C795,AX$14-$C795<$C$5),OFFSET(Input!$BA795,0,AX$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT795,0)  +   AX795-IF(AND($B795<AY$14,AY$14-$B795<$C$5),OFFSET(Input!$BA795,0,AY$14-$B795-1),0)\n+IF(AND(AY$14>$B795,$C795>$B795,AY$14-$B795<$C$5),OFFSET(Input!$BA795,0,AY$14-$B795-1),0)*$D795   -    IF(AND(AY$14>$C795,AY$14-$C795<$C$5),OFFSET(Input!$BA795,0,AY$14-$C795-1),0)*$D795","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU795,0)  +   AY795-IF(AND($B795<AZ$14,AZ$14-$B795<$C$5),OFFSET(Input!$BA795,0,AZ$14-$B795-1),0)\n+IF(AND(AZ$14>$B795,$C795>$B795,AZ$14-$B795<$C$5),OFFSET(Input!$BA795,0,AZ$14-$B795-1),0)*$D795   -    IF(AND(AZ$14>$C795,AZ$14-$C795<$C$5),OFFSET(Input!$BA795,0,AZ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV795,0)  +   AZ795-IF(AND($B795<BA$14,BA$14-$B795<$C$5),OFFSET(Input!$BA795,0,BA$14-$B795-1),0)\n+IF(AND(BA$14>$B795,$C795>$B795,BA$14-$B795<$C$5),OFFSET(Input!$BA795,0,BA$14-$B795-1),0)*$D795   -    IF(AND(BA$14>$C795,BA$14-$C795<$C$5),OFFSET(Input!$BA795,0,BA$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW795,0)  +   BA795-IF(AND($B795<BB$14,BB$14-$B795<$C$5),OFFSET(Input!$BA795,0,BB$14-$B795-1),0)\n+IF(AND(BB$14>$B795,$C795>$B795,BB$14-$B795<$C$5),OFFSET(Input!$BA795,0,BB$14-$B795-1),0)*$D795   -    IF(AND(BB$14>$C795,BB$14-$C795<$C$5),OFFSET(Input!$BA795,0,BB$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX795,0)  +   BB795-IF(AND($B795<BC$14,BC$14-$B795<$C$5),OFFSET(Input!$BA795,0,BC$14-$B795-1),0)\n+IF(AND(BC$14>$B795,$C795>$B795,BC$14-$B795<$C$5),OFFSET(Input!$BA795,0,BC$14-$B795-1),0)*$D795   -    IF(AND(BC$14>$C795,BC$14-$C795<$C$5),OFFSET(Input!$BA795,0,BC$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY795,0)  +   BC795-IF(AND($B795<BD$14,BD$14-$B795<$C$5),OFFSET(Input!$BA795,0,BD$14-$B795-1),0)\n+IF(AND(BD$14>$B795,$C795>$B795,BD$14-$B795<$C$5),OFFSET(Input!$BA795,0,BD$14-$B795-1),0)*$D795   -    IF(AND(BD$14>$C795,BD$14-$C795<$C$5),OFFSET(Input!$BA795,0,BD$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ795,0)  +   BD795-IF(AND($B795<BE$14,BE$14-$B795<$C$5),OFFSET(Input!$BA795,0,BE$14-$B795-1),0)\n+IF(AND(BE$14>$B795,$C795>$B795,BE$14-$B795<$C$5),OFFSET(Input!$BA795,0,BE$14-$B795-1),0)*$D795   -    IF(AND(BE$14>$C795,BE$14-$C795<$C$5),OFFSET(Input!$BA795,0,BE$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA795,0)  +   BE795-IF(AND($B795<BF$14,BF$14-$B795<$C$5),OFFSET(Input!$BA795,0,BF$14-$B795-1),0)\n+IF(AND(BF$14>$B795,$C795>$B795,BF$14-$B795<$C$5),OFFSET(Input!$BA795,0,BF$14-$B795-1),0)*$D795   -    IF(AND(BF$14>$C795,BF$14-$C795<$C$5),OFFSET(Input!$BA795,0,BF$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB795,0)  +   BF795-IF(AND($B795<BG$14,BG$14-$B795<$C$5),OFFSET(Input!$BA795,0,BG$14-$B795-1),0)\n+IF(AND(BG$14>$B795,$C795>$B795,BG$14-$B795<$C$5),OFFSET(Input!$BA795,0,BG$14-$B795-1),0)*$D795   -    IF(AND(BG$14>$C795,BG$14-$C795<$C$5),OFFSET(Input!$BA795,0,BG$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC795,0)  +   BG795-IF(AND($B795<BH$14,BH$14-$B795<$C$5),OFFSET(Input!$BA795,0,BH$14-$B795-1),0)\n+IF(AND(BH$14>$B795,$C795>$B795,BH$14-$B795<$C$5),OFFSET(Input!$BA795,0,BH$14-$B795-1),0)*$D795   -    IF(AND(BH$14>$C795,BH$14-$C795<$C$5),OFFSET(Input!$BA795,0,BH$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD795,0)  +   BH795-IF(AND($B795<BI$14,BI$14-$B795<$C$5),OFFSET(Input!$BA795,0,BI$14-$B795-1),0)\n+IF(AND(BI$14>$B795,$C795>$B795,BI$14-$B795<$C$5),OFFSET(Input!$BA795,0,BI$14-$B795-1),0)*$D795   -    IF(AND(BI$14>$C795,BI$14-$C795<$C$5),OFFSET(Input!$BA795,0,BI$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE795,0)  +   BI795-IF(AND($B795<BJ$14,BJ$14-$B795<$C$5),OFFSET(Input!$BA795,0,BJ$14-$B795-1),0)\n+IF(AND(BJ$14>$B795,$C795>$B795,BJ$14-$B795<$C$5),OFFSET(Input!$BA795,0,BJ$14-$B795-1),0)*$D795   -    IF(AND(BJ$14>$C795,BJ$14-$C795<$C$5),OFFSET(Input!$BA795,0,BJ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF795,0)  +   BJ795-IF(AND($B795<BK$14,BK$14-$B795<$C$5),OFFSET(Input!$BA795,0,BK$14-$B795-1),0)\n+IF(AND(BK$14>$B795,$C795>$B795,BK$14-$B795<$C$5),OFFSET(Input!$BA795,0,BK$14-$B795-1),0)*$D795   -    IF(AND(BK$14>$C795,BK$14-$C795<$C$5),OFFSET(Input!$BA795,0,BK$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG795,0)  +   BK795-IF(AND($B795<BL$14,BL$14-$B795<$C$5),OFFSET(Input!$BA795,0,BL$14-$B795-1),0)\n+IF(AND(BL$14>$B795,$C795>$B795,BL$14-$B795<$C$5),OFFSET(Input!$BA795,0,BL$14-$B795-1),0)*$D795   -    IF(AND(BL$14>$C795,BL$14-$C795<$C$5),OFFSET(Input!$BA795,0,BL$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH795,0)  +   BL795-IF(AND($B795<BM$14,BM$14-$B795<$C$5),OFFSET(Input!$BA795,0,BM$14-$B795-1),0)\n+IF(AND(BM$14>$B795,$C795>$B795,BM$14-$B795<$C$5),OFFSET(Input!$BA795,0,BM$14-$B795-1),0)*$D795   -    IF(AND(BM$14>$C795,BM$14-$C795<$C$5),OFFSET(Input!$BA795,0,BM$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI795,0)  +   BM795-IF(AND($B795<BN$14,BN$14-$B795<$C$5),OFFSET(Input!$BA795,0,BN$14-$B795-1),0)\n+IF(AND(BN$14>$B795,$C795>$B795,BN$14-$B795<$C$5),OFFSET(Input!$BA795,0,BN$14-$B795-1),0)*$D795   -    IF(AND(BN$14>$C795,BN$14-$C795<$C$5),OFFSET(Input!$BA795,0,BN$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ795,0)  +   BN795-IF(AND($B795<BO$14,BO$14-$B795<$C$5),OFFSET(Input!$BA795,0,BO$14-$B795-1),0)\n+IF(AND(BO$14>$B795,$C795>$B795,BO$14-$B795<$C$5),OFFSET(Input!$BA795,0,BO$14-$B795-1),0)*$D795   -    IF(AND(BO$14>$C795,BO$14-$C795<$C$5),OFFSET(Input!$BA795,0,BO$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK795,0)  +   BO795-IF(AND($B795<BP$14,BP$14-$B795<$C$5),OFFSET(Input!$BA795,0,BP$14-$B795-1),0)\n+IF(AND(BP$14>$B795,$C795>$B795,BP$14-$B795<$C$5),OFFSET(Input!$BA795,0,BP$14-$B795-1),0)*$D795   -    IF(AND(BP$14>$C795,BP$14-$C795<$C$5),OFFSET(Input!$BA795,0,BP$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL795,0)  +   BP795-IF(AND($B795<BQ$14,BQ$14-$B795<$C$5),OFFSET(Input!$BA795,0,BQ$14-$B795-1),0)\n+IF(AND(BQ$14>$B795,$C795>$B795,BQ$14-$B795<$C$5),OFFSET(Input!$BA795,0,BQ$14-$B795-1),0)*$D795   -    IF(AND(BQ$14>$C795,BQ$14-$C795<$C$5),OFFSET(Input!$BA795,0,BQ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM795,0)  +   BQ795-IF(AND($B795<BR$14,BR$14-$B795<$C$5),OFFSET(Input!$BA795,0,BR$14-$B795-1),0)\n+IF(AND(BR$14>$B795,$C795>$B795,BR$14-$B795<$C$5),OFFSET(Input!$BA795,0,BR$14-$B795-1),0)*$D795   -    IF(AND(BR$14>$C795,BR$14-$C795<$C$5),OFFSET(Input!$BA795,0,BR$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN795,0)  +   BR795-IF(AND($B795<BS$14,BS$14-$B795<$C$5),OFFSET(Input!$BA795,0,BS$14-$B795-1),0)\n+IF(AND(BS$14>$B795,$C795>$B795,BS$14-$B795<$C$5),OFFSET(Input!$BA795,0,BS$14-$B795-1),0)*$D795   -    IF(AND(BS$14>$C795,BS$14-$C795<$C$5),OFFSET(Input!$BA795,0,BS$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO795,0)  +   BS795-IF(AND($B795<BT$14,BT$14-$B795<$C$5),OFFSET(Input!$BA795,0,BT$14-$B795-1),0)\n+IF(AND(BT$14>$B795,$C795>$B795,BT$14-$B795<$C$5),OFFSET(Input!$BA795,0,BT$14-$B795-1),0)*$D795   -    IF(AND(BT$14>$C795,BT$14-$C795<$C$5),OFFSET(Input!$BA795,0,BT$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP795,0)  +   BT795-IF(AND($B795<BU$14,BU$14-$B795<$C$5),OFFSET(Input!$BA795,0,BU$14-$B795-1),0)\n+IF(AND(BU$14>$B795,$C795>$B795,BU$14-$B795<$C$5),OFFSET(Input!$BA795,0,BU$14-$B795-1),0)*$D795   -    IF(AND(BU$14>$C795,BU$14-$C795<$C$5),OFFSET(Input!$BA795,0,BU$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ795,0)  +   BU795-IF(AND($B795<BV$14,BV$14-$B795<$C$5),OFFSET(Input!$BA795,0,BV$14-$B795-1),0)\n+IF(AND(BV$14>$B795,$C795>$B795,BV$14-$B795<$C$5),OFFSET(Input!$BA795,0,BV$14-$B795-1),0)*$D795   -    IF(AND(BV$14>$C795,BV$14-$C795<$C$5),OFFSET(Input!$BA795,0,BV$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR795,0)  +   BV795-IF(AND($B795<BW$14,BW$14-$B795<$C$5),OFFSET(Input!$BA795,0,BW$14-$B795-1),0)\n+IF(AND(BW$14>$B795,$C795>$B795,BW$14-$B795<$C$5),OFFSET(Input!$BA795,0,BW$14-$B795-1),0)*$D795   -    IF(AND(BW$14>$C795,BW$14-$C795<$C$5),OFFSET(Input!$BA795,0,BW$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS795,0)  +   BW795-IF(AND($B795<BX$14,BX$14-$B795<$C$5),OFFSET(Input!$BA795,0,BX$14-$B795-1),0)\n+IF(AND(BX$14>$B795,$C795>$B795,BX$14-$B795<$C$5),OFFSET(Input!$BA795,0,BX$14-$B795-1),0)*$D795   -    IF(AND(BX$14>$C795,BX$14-$C795<$C$5),OFFSET(Input!$BA795,0,BX$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT795,0)  +   BX795-IF(AND($B795<BY$14,BY$14-$B795<$C$5),OFFSET(Input!$BA795,0,BY$14-$B795-1),0)\n+IF(AND(BY$14>$B795,$C795>$B795,BY$14-$B795<$C$5),OFFSET(Input!$BA795,0,BY$14-$B795-1),0)*$D795   -    IF(AND(BY$14>$C795,BY$14-$C795<$C$5),OFFSET(Input!$BA795,0,BY$14-$C795-1),0)*$D795","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU795,0)  +   BY795-IF(AND($B795<BZ$14,BZ$14-$B795<$C$5),OFFSET(Input!$BA795,0,BZ$14-$B795-1),0)\n+IF(AND(BZ$14>$B795,$C795>$B795,BZ$14-$B795<$C$5),OFFSET(Input!$BA795,0,BZ$14-$B795-1),0)*$D795   -    IF(AND(BZ$14>$C795,BZ$14-$C795<$C$5),OFFSET(Input!$BA795,0,BZ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV795,0)  +   BZ795-IF(AND($B795<CA$14,CA$14-$B795<$C$5),OFFSET(Input!$BA795,0,CA$14-$B795-1),0)\n+IF(AND(CA$14>$B795,$C795>$B795,CA$14-$B795<$C$5),OFFSET(Input!$BA795,0,CA$14-$B795-1),0)*$D795   -    IF(AND(CA$14>$C795,CA$14-$C795<$C$5),OFFSET(Input!$BA795,0,CA$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW795,0)  +   CA795-IF(AND($B795<CB$14,CB$14-$B795<$C$5),OFFSET(Input!$BA795,0,CB$14-$B795-1),0)\n+IF(AND(CB$14>$B795,$C795>$B795,CB$14-$B795<$C$5),OFFSET(Input!$BA795,0,CB$14-$B795-1),0)*$D795   -    IF(AND(CB$14>$C795,CB$14-$C795<$C$5),OFFSET(Input!$BA795,0,CB$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX795,0)  +   CB795-IF(AND($B795<CC$14,CC$14-$B795<$C$5),OFFSET(Input!$BA795,0,CC$14-$B795-1),0)\n+IF(AND(CC$14>$B795,$C795>$B795,CC$14-$B795<$C$5),OFFSET(Input!$BA795,0,CC$14-$B795-1),0)*$D795   -    IF(AND(CC$14>$C795,CC$14-$C795<$C$5),OFFSET(Input!$BA795,0,CC$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY795,0)  +   CC795-IF(AND($B795<CD$14,CD$14-$B795<$C$5),OFFSET(Input!$BA795,0,CD$14-$B795-1),0)\n+IF(AND(CD$14>$B795,$C795>$B795,CD$14-$B795<$C$5),OFFSET(Input!$BA795,0,CD$14-$B795-1),0)*$D795   -    IF(AND(CD$14>$C795,CD$14-$C795<$C$5),OFFSET(Input!$BA795,0,CD$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ795,0)  +   CD795-IF(AND($B795<CE$14,CE$14-$B795<$C$5),OFFSET(Input!$BA795,0,CE$14-$B795-1),0)\n+IF(AND(CE$14>$B795,$C795>$B795,CE$14-$B795<$C$5),OFFSET(Input!$BA795,0,CE$14-$B795-1),0)*$D795   -    IF(AND(CE$14>$C795,CE$14-$C795<$C$5),OFFSET(Input!$BA795,0,CE$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA795,0)  +   CE795-IF(AND($B795<CF$14,CF$14-$B795<$C$5),OFFSET(Input!$BA795,0,CF$14-$B795-1),0)\n+IF(AND(CF$14>$B795,$C795>$B795,CF$14-$B795<$C$5),OFFSET(Input!$BA795,0,CF$14-$B795-1),0)*$D795   -    IF(AND(CF$14>$C795,CF$14-$C795<$C$5),OFFSET(Input!$BA795,0,CF$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB795,0)  +   CF795-IF(AND($B795<CG$14,CG$14-$B795<$C$5),OFFSET(Input!$BA795,0,CG$14-$B795-1),0)\n+IF(AND(CG$14>$B795,$C795>$B795,CG$14-$B795<$C$5),OFFSET(Input!$BA795,0,CG$14-$B795-1),0)*$D795   -    IF(AND(CG$14>$C795,CG$14-$C795<$C$5),OFFSET(Input!$BA795,0,CG$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC795,0)  +   CG795-IF(AND($B795<CH$14,CH$14-$B795<$C$5),OFFSET(Input!$BA795,0,CH$14-$B795-1),0)\n+IF(AND(CH$14>$B795,$C795>$B795,CH$14-$B795<$C$5),OFFSET(Input!$BA795,0,CH$14-$B795-1),0)*$D795   -    IF(AND(CH$14>$C795,CH$14-$C795<$C$5),OFFSET(Input!$BA795,0,CH$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED795,0)  +   CH795-IF(AND($B795<CI$14,CI$14-$B795<$C$5),OFFSET(Input!$BA795,0,CI$14-$B795-1),0)\n+IF(AND(CI$14>$B795,$C795>$B795,CI$14-$B795<$C$5),OFFSET(Input!$BA795,0,CI$14-$B795-1),0)*$D795   -    IF(AND(CI$14>$C795,CI$14-$C795<$C$5),OFFSET(Input!$BA795,0,CI$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE795,0)  +   CI795-IF(AND($B795<CJ$14,CJ$14-$B795<$C$5),OFFSET(Input!$BA795,0,CJ$14-$B795-1),0)\n+IF(AND(CJ$14>$B795,$C795>$B795,CJ$14-$B795<$C$5),OFFSET(Input!$BA795,0,CJ$14-$B795-1),0)*$D795   -    IF(AND(CJ$14>$C795,CJ$14-$C795<$C$5),OFFSET(Input!$BA795,0,CJ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF795,0)  +   CJ795-IF(AND($B795<CK$14,CK$14-$B795<$C$5),OFFSET(Input!$BA795,0,CK$14-$B795-1),0)\n+IF(AND(CK$14>$B795,$C795>$B795,CK$14-$B795<$C$5),OFFSET(Input!$BA795,0,CK$14-$B795-1),0)*$D795   -    IF(AND(CK$14>$C795,CK$14-$C795<$C$5),OFFSET(Input!$BA795,0,CK$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG795,0)  +   CK795-IF(AND($B795<CL$14,CL$14-$B795<$C$5),OFFSET(Input!$BA795,0,CL$14-$B795-1),0)\n+IF(AND(CL$14>$B795,$C795>$B795,CL$14-$B795<$C$5),OFFSET(Input!$BA795,0,CL$14-$B795-1),0)*$D795   -    IF(AND(CL$14>$C795,CL$14-$C795<$C$5),OFFSET(Input!$BA795,0,CL$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH795,0)  +   CL795-IF(AND($B795<CM$14,CM$14-$B795<$C$5),OFFSET(Input!$BA795,0,CM$14-$B795-1),0)\n+IF(AND(CM$14>$B795,$C795>$B795,CM$14-$B795<$C$5),OFFSET(Input!$BA795,0,CM$14-$B795-1),0)*$D795   -    IF(AND(CM$14>$C795,CM$14-$C795<$C$5),OFFSET(Input!$BA795,0,CM$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI795,0)  +   CM795-IF(AND($B795<CN$14,CN$14-$B795<$C$5),OFFSET(Input!$BA795,0,CN$14-$B795-1),0)\n+IF(AND(CN$14>$B795,$C795>$B795,CN$14-$B795<$C$5),OFFSET(Input!$BA795,0,CN$14-$B795-1),0)*$D795   -    IF(AND(CN$14>$C795,CN$14-$C795<$C$5),OFFSET(Input!$BA795,0,CN$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ795,0)  +   CN795-IF(AND($B795<CO$14,CO$14-$B795<$C$5),OFFSET(Input!$BA795,0,CO$14-$B795-1),0)\n+IF(AND(CO$14>$B795,$C795>$B795,CO$14-$B795<$C$5),OFFSET(Input!$BA795,0,CO$14-$B795-1),0)*$D795   -    IF(AND(CO$14>$C795,CO$14-$C795<$C$5),OFFSET(Input!$BA795,0,CO$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK795,0)  +   CO795-IF(AND($B795<CP$14,CP$14-$B795<$C$5),OFFSET(Input!$BA795,0,CP$14-$B795-1),0)\n+IF(AND(CP$14>$B795,$C795>$B795,CP$14-$B795<$C$5),OFFSET(Input!$BA795,0,CP$14-$B795-1),0)*$D795   -    IF(AND(CP$14>$C795,CP$14-$C795<$C$5),OFFSET(Input!$BA795,0,CP$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL795,0)  +   CP795-IF(AND($B795<CQ$14,CQ$14-$B795<$C$5),OFFSET(Input!$BA795,0,CQ$14-$B795-1),0)\n+IF(AND(CQ$14>$B795,$C795>$B795,CQ$14-$B795<$C$5),OFFSET(Input!$BA795,0,CQ$14-$B795-1),0)*$D795   -    IF(AND(CQ$14>$C795,CQ$14-$C795<$C$5),OFFSET(Input!$BA795,0,CQ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM795,0)  +   CQ795-IF(AND($B795<CR$14,CR$14-$B795<$C$5),OFFSET(Input!$BA795,0,CR$14-$B795-1),0)\n+IF(AND(CR$14>$B795,$C795>$B795,CR$14-$B795<$C$5),OFFSET(Input!$BA795,0,CR$14-$B795-1),0)*$D795   -    IF(AND(CR$14>$C795,CR$14-$C795<$C$5),OFFSET(Input!$BA795,0,CR$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN795,0)  +   CR795-IF(AND($B795<CS$14,CS$14-$B795<$C$5),OFFSET(Input!$BA795,0,CS$14-$B795-1),0)\n+IF(AND(CS$14>$B795,$C795>$B795,CS$14-$B795<$C$5),OFFSET(Input!$BA795,0,CS$14-$B795-1),0)*$D795   -    IF(AND(CS$14>$C795,CS$14-$C795<$C$5),OFFSET(Input!$BA795,0,CS$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO795,0)  +   CS795-IF(AND($B795<CT$14,CT$14-$B795<$C$5),OFFSET(Input!$BA795,0,CT$14-$B795-1),0)\n+IF(AND(CT$14>$B795,$C795>$B795,CT$14-$B795<$C$5),OFFSET(Input!$BA795,0,CT$14-$B795-1),0)*$D795   -    IF(AND(CT$14>$C795,CT$14-$C795<$C$5),OFFSET(Input!$BA795,0,CT$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP795,0)  +   CT795-IF(AND($B795<CU$14,CU$14-$B795<$C$5),OFFSET(Input!$BA795,0,CU$14-$B795-1),0)\n+IF(AND(CU$14>$B795,$C795>$B795,CU$14-$B795<$C$5),OFFSET(Input!$BA795,0,CU$14-$B795-1),0)*$D795   -    IF(AND(CU$14>$C795,CU$14-$C795<$C$5),OFFSET(Input!$BA795,0,CU$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ795,0)  +   CU795-IF(AND($B795<CV$14,CV$14-$B795<$C$5),OFFSET(Input!$BA795,0,CV$14-$B795-1),0)\n+IF(AND(CV$14>$B795,$C795>$B795,CV$14-$B795<$C$5),OFFSET(Input!$BA795,0,CV$14-$B795-1),0)*$D795   -    IF(AND(CV$14>$C795,CV$14-$C795<$C$5),OFFSET(Input!$BA795,0,CV$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER795,0)  +   CV795-IF(AND($B795<CW$14,CW$14-$B795<$C$5),OFFSET(Input!$BA795,0,CW$14-$B795-1),0)\n+IF(AND(CW$14>$B795,$C795>$B795,CW$14-$B795<$C$5),OFFSET(Input!$BA795,0,CW$14-$B795-1),0)*$D795   -    IF(AND(CW$14>$C795,CW$14-$C795<$C$5),OFFSET(Input!$BA795,0,CW$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES795,0)  +   CW795-IF(AND($B795<CX$14,CX$14-$B795<$C$5),OFFSET(Input!$BA795,0,CX$14-$B795-1),0)\n+IF(AND(CX$14>$B795,$C795>$B795,CX$14-$B795<$C$5),OFFSET(Input!$BA795,0,CX$14-$B795-1),0)*$D795   -    IF(AND(CX$14>$C795,CX$14-$C795<$C$5),OFFSET(Input!$BA795,0,CX$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET795,0)  +   CX795-IF(AND($B795<CY$14,CY$14-$B795<$C$5),OFFSET(Input!$BA795,0,CY$14-$B795-1),0)\n+IF(AND(CY$14>$B795,$C795>$B795,CY$14-$B795<$C$5),OFFSET(Input!$BA795,0,CY$14-$B795-1),0)*$D795   -    IF(AND(CY$14>$C795,CY$14-$C795<$C$5),OFFSET(Input!$BA795,0,CY$14-$C795-1),0)*$D795","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU795,0)  +   CY795-IF(AND($B795<CZ$14,CZ$14-$B795<$C$5),OFFSET(Input!$BA795,0,CZ$14-$B795-1),0)\n+IF(AND(CZ$14>$B795,$C795>$B795,CZ$14-$B795<$C$5),OFFSET(Input!$BA795,0,CZ$14-$B795-1),0)*$D795   -    IF(AND(CZ$14>$C795,CZ$14-$C795<$C$5),OFFSET(Input!$BA795,0,CZ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV795,0)  +   CZ795-IF(AND($B795<DA$14,DA$14-$B795<$C$5),OFFSET(Input!$BA795,0,DA$14-$B795-1),0)\n+IF(AND(DA$14>$B795,$C795>$B795,DA$14-$B795<$C$5),OFFSET(Input!$BA795,0,DA$14-$B795-1),0)*$D795   -    IF(AND(DA$14>$C795,DA$14-$C795<$C$5),OFFSET(Input!$BA795,0,DA$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW795,0)  +   DA795-IF(AND($B795<DB$14,DB$14-$B795<$C$5),OFFSET(Input!$BA795,0,DB$14-$B795-1),0)\n+IF(AND(DB$14>$B795,$C795>$B795,DB$14-$B795<$C$5),OFFSET(Input!$BA795,0,DB$14-$B795-1),0)*$D795   -    IF(AND(DB$14>$C795,DB$14-$C795<$C$5),OFFSET(Input!$BA795,0,DB$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX795,0)  +   DB795-IF(AND($B795<DC$14,DC$14-$B795<$C$5),OFFSET(Input!$BA795,0,DC$14-$B795-1),0)\n+IF(AND(DC$14>$B795,$C795>$B795,DC$14-$B795<$C$5),OFFSET(Input!$BA795,0,DC$14-$B795-1),0)*$D795   -    IF(AND(DC$14>$C795,DC$14-$C795<$C$5),OFFSET(Input!$BA795,0,DC$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY795,0)  +   DC795-IF(AND($B795<DD$14,DD$14-$B795<$C$5),OFFSET(Input!$BA795,0,DD$14-$B795-1),0)\n+IF(AND(DD$14>$B795,$C795>$B795,DD$14-$B795<$C$5),OFFSET(Input!$BA795,0,DD$14-$B795-1),0)*$D795   -    IF(AND(DD$14>$C795,DD$14-$C795<$C$5),OFFSET(Input!$BA795,0,DD$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ795,0)  +   DD795-IF(AND($B795<DE$14,DE$14-$B795<$C$5),OFFSET(Input!$BA795,0,DE$14-$B795-1),0)\n+IF(AND(DE$14>$B795,$C795>$B795,DE$14-$B795<$C$5),OFFSET(Input!$BA795,0,DE$14-$B795-1),0)*$D795   -    IF(AND(DE$14>$C795,DE$14-$C795<$C$5),OFFSET(Input!$BA795,0,DE$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA795,0)  +   DE795-IF(AND($B795<DF$14,DF$14-$B795<$C$5),OFFSET(Input!$BA795,0,DF$14-$B795-1),0)\n+IF(AND(DF$14>$B795,$C795>$B795,DF$14-$B795<$C$5),OFFSET(Input!$BA795,0,DF$14-$B795-1),0)*$D795   -    IF(AND(DF$14>$C795,DF$14-$C795<$C$5),OFFSET(Input!$BA795,0,DF$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB795,0)  +   DF795-IF(AND($B795<DG$14,DG$14-$B795<$C$5),OFFSET(Input!$BA795,0,DG$14-$B795-1),0)\n+IF(AND(DG$14>$B795,$C795>$B795,DG$14-$B795<$C$5),OFFSET(Input!$BA795,0,DG$14-$B795-1),0)*$D795   -    IF(AND(DG$14>$C795,DG$14-$C795<$C$5),OFFSET(Input!$BA795,0,DG$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC795,0)  +   DG795-IF(AND($B795<DH$14,DH$14-$B795<$C$5),OFFSET(Input!$BA795,0,DH$14-$B795-1),0)\n+IF(AND(DH$14>$B795,$C795>$B795,DH$14-$B795<$C$5),OFFSET(Input!$BA795,0,DH$14-$B795-1),0)*$D795   -    IF(AND(DH$14>$C795,DH$14-$C795<$C$5),OFFSET(Input!$BA795,0,DH$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD795,0)  +   DH795-IF(AND($B795<DI$14,DI$14-$B795<$C$5),OFFSET(Input!$BA795,0,DI$14-$B795-1),0)\n+IF(AND(DI$14>$B795,$C795>$B795,DI$14-$B795<$C$5),OFFSET(Input!$BA795,0,DI$14-$B795-1),0)*$D795   -    IF(AND(DI$14>$C795,DI$14-$C795<$C$5),OFFSET(Input!$BA795,0,DI$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE795,0)  +   DI795-IF(AND($B795<DJ$14,DJ$14-$B795<$C$5),OFFSET(Input!$BA795,0,DJ$14-$B795-1),0)\n+IF(AND(DJ$14>$B795,$C795>$B795,DJ$14-$B795<$C$5),OFFSET(Input!$BA795,0,DJ$14-$B795-1),0)*$D795   -    IF(AND(DJ$14>$C795,DJ$14-$C795<$C$5),OFFSET(Input!$BA795,0,DJ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF795,0)  +   DJ795-IF(AND($B795<DK$14,DK$14-$B795<$C$5),OFFSET(Input!$BA795,0,DK$14-$B795-1),0)\n+IF(AND(DK$14>$B795,$C795>$B795,DK$14-$B795<$C$5),OFFSET(Input!$BA795,0,DK$14-$B795-1),0)*$D795   -    IF(AND(DK$14>$C795,DK$14-$C795<$C$5),OFFSET(Input!$BA795,0,DK$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG795,0)  +   DK795-IF(AND($B795<DL$14,DL$14-$B795<$C$5),OFFSET(Input!$BA795,0,DL$14-$B795-1),0)\n+IF(AND(DL$14>$B795,$C795>$B795,DL$14-$B795<$C$5),OFFSET(Input!$BA795,0,DL$14-$B795-1),0)*$D795   -    IF(AND(DL$14>$C795,DL$14-$C795<$C$5),OFFSET(Input!$BA795,0,DL$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH795,0)  +   DL795-IF(AND($B795<DM$14,DM$14-$B795<$C$5),OFFSET(Input!$BA795,0,DM$14-$B795-1),0)\n+IF(AND(DM$14>$B795,$C795>$B795,DM$14-$B795<$C$5),OFFSET(Input!$BA795,0,DM$14-$B795-1),0)*$D795   -    IF(AND(DM$14>$C795,DM$14-$C795<$C$5),OFFSET(Input!$BA795,0,DM$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI795,0)  +   DM795-IF(AND($B795<DN$14,DN$14-$B795<$C$5),OFFSET(Input!$BA795,0,DN$14-$B795-1),0)\n+IF(AND(DN$14>$B795,$C795>$B795,DN$14-$B795<$C$5),OFFSET(Input!$BA795,0,DN$14-$B795-1),0)*$D795   -    IF(AND(DN$14>$C795,DN$14-$C795<$C$5),OFFSET(Input!$BA795,0,DN$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ795,0)  +   DN795-IF(AND($B795<DO$14,DO$14-$B795<$C$5),OFFSET(Input!$BA795,0,DO$14-$B795-1),0)\n+IF(AND(DO$14>$B795,$C795>$B795,DO$14-$B795<$C$5),OFFSET(Input!$BA795,0,DO$14-$B795-1),0)*$D795   -    IF(AND(DO$14>$C795,DO$14-$C795<$C$5),OFFSET(Input!$BA795,0,DO$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK795,0)  +   DO795-IF(AND($B795<DP$14,DP$14-$B795<$C$5),OFFSET(Input!$BA795,0,DP$14-$B795-1),0)\n+IF(AND(DP$14>$B795,$C795>$B795,DP$14-$B795<$C$5),OFFSET(Input!$BA795,0,DP$14-$B795-1),0)*$D795   -    IF(AND(DP$14>$C795,DP$14-$C795<$C$5),OFFSET(Input!$BA795,0,DP$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL795,0)  +   DP795-IF(AND($B795<DQ$14,DQ$14-$B795<$C$5),OFFSET(Input!$BA795,0,DQ$14-$B795-1),0)\n+IF(AND(DQ$14>$B795,$C795>$B795,DQ$14-$B795<$C$5),OFFSET(Input!$BA795,0,DQ$14-$B795-1),0)*$D795   -    IF(AND(DQ$14>$C795,DQ$14-$C795<$C$5),OFFSET(Input!$BA795,0,DQ$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM795,0)  +   DQ795-IF(AND($B795<DR$14,DR$14-$B795<$C$5),OFFSET(Input!$BA795,0,DR$14-$B795-1),0)\n+IF(AND(DR$14>$B795,$C795>$B795,DR$14-$B795<$C$5),OFFSET(Input!$BA795,0,DR$14-$B795-1),0)*$D795   -    IF(AND(DR$14>$C795,DR$14-$C795<$C$5),OFFSET(Input!$BA795,0,DR$14-$C795-1),0)*$D795","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN795,0)  +   DR795-IF(AND($B795<DS$14,DS$14-$B795<$C$5),OFFSET(Input!$BA795,0,DS$14-$B795-1),0)\n+IF(AND(DS$14>$B795,$C795>$B795,DS$14-$B795<$C$5),OFFSET(Input!$BA795,0,DS$14-$B795-1),0)*$D795   -    IF(AND(DS$14>$C795,DS$14-$C795<$C$5),OFFSET(Input!$BA795,0,DS$14-$C795-1),0)*$D795","v":0}]
[{"$f":"Calcs!A822","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E822),1,Calcs!E822)*Periods,0)","v":0},{"$f":"ROUND(MAX(B822,Input!Z822*Periods),0)","v":0},{"$f":"IF(Calcs!DY822>Calcs!DZ822,IF(Input!R822<>0,Input!AC822/Input!R822,0),IF(Input!V822<>0,Input!AE822/Input!V822,0))","v":0},null,{"$f":"Input!BA822","v":0},{"$f":"IF(G$14<=$C$5,Input!BB822,0)  +   F822-IF(AND($B822<G$14,G$14-$B822<$C$5),OFFSET(Input!$BA822,0,G$14-$B822-1),0)\n+IF(AND(G$14>$B822,$C822>$B822,G$14-$B822<$C$5),OFFSET(Input!$BA822,0,G$14-$B822-1),0)*$D822   -    IF(AND(G$14>$C822,G$14-$C822<$C$5),OFFSET(Input!$BA822,0,G$14-$C822-1),0)*$D822","v":0},{"$f":"IF(H$14<=$C$5,Input!BC822,0)  +   G822-IF(AND($B822<H$14,H$14-$B822<$C$5),OFFSET(Input!$BA822,0,H$14-$B822-1),0)\n+IF(AND(H$14>$B822,$C822>$B822,H$14-$B822<$C$5),OFFSET(Input!$BA822,0,H$14-$B822-1),0)*$D822   -    IF(AND(H$14>$C822,H$14-$C822<$C$5),OFFSET(Input!$BA822,0,H$14-$C822-1),0)*$D822","v":0},{"$f":"IF(I$14<=$C$5,Input!BD822,0)  +   H822-IF(AND($B822<I$14,I$14-$B822<$C$5),OFFSET(Input!$BA822,0,I$14-$B822-1),0)\n+IF(AND(I$14>$B822,$C822>$B822,I$14-$B822<$C$5),OFFSET(Input!$BA822,0,I$14-$B822-1),0)*$D822   -    IF(AND(I$14>$C822,I$14-$C822<$C$5),OFFSET(Input!$BA822,0,I$14-$C822-1),0)*$D822","v":0},{"$f":"IF(J$14<=$C$5,Input!BE822,0)  +   I822-IF(AND($B822<J$14,J$14-$B822<$C$5),OFFSET(Input!$BA822,0,J$14-$B822-1),0)\n+IF(AND(J$14>$B822,$C822>$B822,J$14-$B822<$C$5),OFFSET(Input!$BA822,0,J$14-$B822-1),0)*$D822   -    IF(AND(J$14>$C822,J$14-$C822<$C$5),OFFSET(Input!$BA822,0,J$14-$C822-1),0)*$D822","v":0},{"$f":"IF(K$14<=$C$5,Input!BF822,0)  +   J822-IF(AND($B822<K$14,K$14-$B822<$C$5),OFFSET(Input!$BA822,0,K$14-$B822-1),0)\n+IF(AND(K$14>$B822,$C822>$B822,K$14-$B822<$C$5),OFFSET(Input!$BA822,0,K$14-$B822-1),0)*$D822   -    IF(AND(K$14>$C822,K$14-$C822<$C$5),OFFSET(Input!$BA822,0,K$14-$C822-1),0)*$D822","v":0},{"$f":"IF(L$14<=$C$5,Input!BG822,0)  +   K822-IF(AND($B822<L$14,L$14-$B822<$C$5),OFFSET(Input!$BA822,0,L$14-$B822-1),0)\n+IF(AND(L$14>$B822,$C822>$B822,L$14-$B822<$C$5),OFFSET(Input!$BA822,0,L$14-$B822-1),0)*$D822   -    IF(AND(L$14>$C822,L$14-$C822<$C$5),OFFSET(Input!$BA822,0,L$14-$C822-1),0)*$D822","v":0},{"$f":"IF(M$14<=$C$5,Input!BH822,0)  +   L822-IF(AND($B822<M$14,M$14-$B822<$C$5),OFFSET(Input!$BA822,0,M$14-$B822-1),0)\n+IF(AND(M$14>$B822,$C822>$B822,M$14-$B822<$C$5),OFFSET(Input!$BA822,0,M$14-$B822-1),0)*$D822   -    IF(AND(M$14>$C822,M$14-$C822<$C$5),OFFSET(Input!$BA822,0,M$14-$C822-1),0)*$D822","v":0},{"$f":"IF(N$14<=$C$5,Input!BI822,0)  +   M822-IF(AND($B822<N$14,N$14-$B822<$C$5),OFFSET(Input!$BA822,0,N$14-$B822-1),0)\n+IF(AND(N$14>$B822,$C822>$B822,N$14-$B822<$C$5),OFFSET(Input!$BA822,0,N$14-$B822-1),0)*$D822   -    IF(AND(N$14>$C822,N$14-$C822<$C$5),OFFSET(Input!$BA822,0,N$14-$C822-1),0)*$D822","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ822,0)  +   N822-IF(AND($B822<O$14,O$14-$B822<$C$5),OFFSET(Input!$BA822,0,O$14-$B822-1),0)\n+IF(AND(O$14>$B822,$C822>$B822,O$14-$B822<$C$5),OFFSET(Input!$BA822,0,O$14-$B822-1),0)*$D822   -    IF(AND(O$14>$C822,O$14-$C822<$C$5),OFFSET(Input!$BA822,0,O$14-$C822-1),0)*$D822","v":0},{"$f":"IF(P$14<=$C$5,Input!BK822,0)  +   O822-IF(AND($B822<P$14,P$14-$B822<$C$5),OFFSET(Input!$BA822,0,P$14-$B822-1),0)\n+IF(AND(P$14>$B822,$C822>$B822,P$14-$B822<$C$5),OFFSET(Input!$BA822,0,P$14-$B822-1),0)*$D822   -    IF(AND(P$14>$C822,P$14-$C822<$C$5),OFFSET(Input!$BA822,0,P$14-$C822-1),0)*$D822","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL822,0)  +   P822-IF(AND($B822<Q$14,Q$14-$B822<$C$5),OFFSET(Input!$BA822,0,Q$14-$B822-1),0)\n+IF(AND(Q$14>$B822,$C822>$B822,Q$14-$B822<$C$5),OFFSET(Input!$BA822,0,Q$14-$B822-1),0)*$D822   -    IF(AND(Q$14>$C822,Q$14-$C822<$C$5),OFFSET(Input!$BA822,0,Q$14-$C822-1),0)*$D822","v":0},{"$f":"IF(R$14<=$C$5,Input!BM822,0)  +   Q822-IF(AND($B822<R$14,R$14-$B822<$C$5),OFFSET(Input!$BA822,0,R$14-$B822-1),0)\n+IF(AND(R$14>$B822,$C822>$B822,R$14-$B822<$C$5),OFFSET(Input!$BA822,0,R$14-$B822-1),0)*$D822   -    IF(AND(R$14>$C822,R$14-$C822<$C$5),OFFSET(Input!$BA822,0,R$14-$C822-1),0)*$D822","v":0},{"$f":"IF(S$14<=$C$5,Input!BN822,0)  +   R822-IF(AND($B822<S$14,S$14-$B822<$C$5),OFFSET(Input!$BA822,0,S$14-$B822-1),0)\n+IF(AND(S$14>$B822,$C822>$B822,S$14-$B822<$C$5),OFFSET(Input!$BA822,0,S$14-$B822-1),0)*$D822   -    IF(AND(S$14>$C822,S$14-$C822<$C$5),OFFSET(Input!$BA822,0,S$14-$C822-1),0)*$D822","v":0},{"$f":"IF(T$14<=$C$5,Input!BO822,0)  +   S822-IF(AND($B822<T$14,T$14-$B822<$C$5),OFFSET(Input!$BA822,0,T$14-$B822-1),0)\n+IF(AND(T$14>$B822,$C822>$B822,T$14-$B822<$C$5),OFFSET(Input!$BA822,0,T$14-$B822-1),0)*$D822   -    IF(AND(T$14>$C822,T$14-$C822<$C$5),OFFSET(Input!$BA822,0,T$14-$C822-1),0)*$D822","v":0},{"$f":"IF(U$14<=$C$5,Input!BP822,0)  +   T822-IF(AND($B822<U$14,U$14-$B822<$C$5),OFFSET(Input!$BA822,0,U$14-$B822-1),0)\n+IF(AND(U$14>$B822,$C822>$B822,U$14-$B822<$C$5),OFFSET(Input!$BA822,0,U$14-$B822-1),0)*$D822   -    IF(AND(U$14>$C822,U$14-$C822<$C$5),OFFSET(Input!$BA822,0,U$14-$C822-1),0)*$D822","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ822,0)  +   U822-IF(AND($B822<V$14,V$14-$B822<$C$5),OFFSET(Input!$BA822,0,V$14-$B822-1),0)\n+IF(AND(V$14>$B822,$C822>$B822,V$14-$B822<$C$5),OFFSET(Input!$BA822,0,V$14-$B822-1),0)*$D822   -    IF(AND(V$14>$C822,V$14-$C822<$C$5),OFFSET(Input!$BA822,0,V$14-$C822-1),0)*$D822","v":0},{"$f":"IF(W$14<=$C$5,Input!BR822,0)  +   V822-IF(AND($B822<W$14,W$14-$B822<$C$5),OFFSET(Input!$BA822,0,W$14-$B822-1),0)\n+IF(AND(W$14>$B822,$C822>$B822,W$14-$B822<$C$5),OFFSET(Input!$BA822,0,W$14-$B822-1),0)*$D822   -    IF(AND(W$14>$C822,W$14-$C822<$C$5),OFFSET(Input!$BA822,0,W$14-$C822-1),0)*$D822","v":0},{"$f":"IF(X$14<=$C$5,Input!BS822,0)  +   W822-IF(AND($B822<X$14,X$14-$B822<$C$5),OFFSET(Input!$BA822,0,X$14-$B822-1),0)\n+IF(AND(X$14>$B822,$C822>$B822,X$14-$B822<$C$5),OFFSET(Input!$BA822,0,X$14-$B822-1),0)*$D822   -    IF(AND(X$14>$C822,X$14-$C822<$C$5),OFFSET(Input!$BA822,0,X$14-$C822-1),0)*$D822","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT822,0)  +   X822-IF(AND($B822<Y$14,Y$14-$B822<$C$5),OFFSET(Input!$BA822,0,Y$14-$B822-1),0)\n+IF(AND(Y$14>$B822,$C822>$B822,Y$14-$B822<$C$5),OFFSET(Input!$BA822,0,Y$14-$B822-1),0)*$D822   -    IF(AND(Y$14>$C822,Y$14-$C822<$C$5),OFFSET(Input!$BA822,0,Y$14-$C822-1),0)*$D822","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU822,0)  +   Y822-IF(AND($B822<Z$14,Z$14-$B822<$C$5),OFFSET(Input!$BA822,0,Z$14-$B822-1),0)\n+IF(AND(Z$14>$B822,$C822>$B822,Z$14-$B822<$C$5),OFFSET(Input!$BA822,0,Z$14-$B822-1),0)*$D822   -    IF(AND(Z$14>$C822,Z$14-$C822<$C$5),OFFSET(Input!$BA822,0,Z$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV822,0)  +   Z822-IF(AND($B822<AA$14,AA$14-$B822<$C$5),OFFSET(Input!$BA822,0,AA$14-$B822-1),0)\n+IF(AND(AA$14>$B822,$C822>$B822,AA$14-$B822<$C$5),OFFSET(Input!$BA822,0,AA$14-$B822-1),0)*$D822   -    IF(AND(AA$14>$C822,AA$14-$C822<$C$5),OFFSET(Input!$BA822,0,AA$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW822,0)  +   AA822-IF(AND($B822<AB$14,AB$14-$B822<$C$5),OFFSET(Input!$BA822,0,AB$14-$B822-1),0)\n+IF(AND(AB$14>$B822,$C822>$B822,AB$14-$B822<$C$5),OFFSET(Input!$BA822,0,AB$14-$B822-1),0)*$D822   -    IF(AND(AB$14>$C822,AB$14-$C822<$C$5),OFFSET(Input!$BA822,0,AB$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX822,0)  +   AB822-IF(AND($B822<AC$14,AC$14-$B822<$C$5),OFFSET(Input!$BA822,0,AC$14-$B822-1),0)\n+IF(AND(AC$14>$B822,$C822>$B822,AC$14-$B822<$C$5),OFFSET(Input!$BA822,0,AC$14-$B822-1),0)*$D822   -    IF(AND(AC$14>$C822,AC$14-$C822<$C$5),OFFSET(Input!$BA822,0,AC$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY822,0)  +   AC822-IF(AND($B822<AD$14,AD$14-$B822<$C$5),OFFSET(Input!$BA822,0,AD$14-$B822-1),0)\n+IF(AND(AD$14>$B822,$C822>$B822,AD$14-$B822<$C$5),OFFSET(Input!$BA822,0,AD$14-$B822-1),0)*$D822   -    IF(AND(AD$14>$C822,AD$14-$C822<$C$5),OFFSET(Input!$BA822,0,AD$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ822,0)  +   AD822-IF(AND($B822<AE$14,AE$14-$B822<$C$5),OFFSET(Input!$BA822,0,AE$14-$B822-1),0)\n+IF(AND(AE$14>$B822,$C822>$B822,AE$14-$B822<$C$5),OFFSET(Input!$BA822,0,AE$14-$B822-1),0)*$D822   -    IF(AND(AE$14>$C822,AE$14-$C822<$C$5),OFFSET(Input!$BA822,0,AE$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA822,0)  +   AE822-IF(AND($B822<AF$14,AF$14-$B822<$C$5),OFFSET(Input!$BA822,0,AF$14-$B822-1),0)\n+IF(AND(AF$14>$B822,$C822>$B822,AF$14-$B822<$C$5),OFFSET(Input!$BA822,0,AF$14-$B822-1),0)*$D822   -    IF(AND(AF$14>$C822,AF$14-$C822<$C$5),OFFSET(Input!$BA822,0,AF$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB822,0)  +   AF822-IF(AND($B822<AG$14,AG$14-$B822<$C$5),OFFSET(Input!$BA822,0,AG$14-$B822-1),0)\n+IF(AND(AG$14>$B822,$C822>$B822,AG$14-$B822<$C$5),OFFSET(Input!$BA822,0,AG$14-$B822-1),0)*$D822   -    IF(AND(AG$14>$C822,AG$14-$C822<$C$5),OFFSET(Input!$BA822,0,AG$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC822,0)  +   AG822-IF(AND($B822<AH$14,AH$14-$B822<$C$5),OFFSET(Input!$BA822,0,AH$14-$B822-1),0)\n+IF(AND(AH$14>$B822,$C822>$B822,AH$14-$B822<$C$5),OFFSET(Input!$BA822,0,AH$14-$B822-1),0)*$D822   -    IF(AND(AH$14>$C822,AH$14-$C822<$C$5),OFFSET(Input!$BA822,0,AH$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD822,0)  +   AH822-IF(AND($B822<AI$14,AI$14-$B822<$C$5),OFFSET(Input!$BA822,0,AI$14-$B822-1),0)\n+IF(AND(AI$14>$B822,$C822>$B822,AI$14-$B822<$C$5),OFFSET(Input!$BA822,0,AI$14-$B822-1),0)*$D822   -    IF(AND(AI$14>$C822,AI$14-$C822<$C$5),OFFSET(Input!$BA822,0,AI$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE822,0)  +   AI822-IF(AND($B822<AJ$14,AJ$14-$B822<$C$5),OFFSET(Input!$BA822,0,AJ$14-$B822-1),0)\n+IF(AND(AJ$14>$B822,$C822>$B822,AJ$14-$B822<$C$5),OFFSET(Input!$BA822,0,AJ$14-$B822-1),0)*$D822   -    IF(AND(AJ$14>$C822,AJ$14-$C822<$C$5),OFFSET(Input!$BA822,0,AJ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF822,0)  +   AJ822-IF(AND($B822<AK$14,AK$14-$B822<$C$5),OFFSET(Input!$BA822,0,AK$14-$B822-1),0)\n+IF(AND(AK$14>$B822,$C822>$B822,AK$14-$B822<$C$5),OFFSET(Input!$BA822,0,AK$14-$B822-1),0)*$D822   -    IF(AND(AK$14>$C822,AK$14-$C822<$C$5),OFFSET(Input!$BA822,0,AK$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG822,0)  +   AK822-IF(AND($B822<AL$14,AL$14-$B822<$C$5),OFFSET(Input!$BA822,0,AL$14-$B822-1),0)\n+IF(AND(AL$14>$B822,$C822>$B822,AL$14-$B822<$C$5),OFFSET(Input!$BA822,0,AL$14-$B822-1),0)*$D822   -    IF(AND(AL$14>$C822,AL$14-$C822<$C$5),OFFSET(Input!$BA822,0,AL$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH822,0)  +   AL822-IF(AND($B822<AM$14,AM$14-$B822<$C$5),OFFSET(Input!$BA822,0,AM$14-$B822-1),0)\n+IF(AND(AM$14>$B822,$C822>$B822,AM$14-$B822<$C$5),OFFSET(Input!$BA822,0,AM$14-$B822-1),0)*$D822   -    IF(AND(AM$14>$C822,AM$14-$C822<$C$5),OFFSET(Input!$BA822,0,AM$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI822,0)  +   AM822-IF(AND($B822<AN$14,AN$14-$B822<$C$5),OFFSET(Input!$BA822,0,AN$14-$B822-1),0)\n+IF(AND(AN$14>$B822,$C822>$B822,AN$14-$B822<$C$5),OFFSET(Input!$BA822,0,AN$14-$B822-1),0)*$D822   -    IF(AND(AN$14>$C822,AN$14-$C822<$C$5),OFFSET(Input!$BA822,0,AN$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ822,0)  +   AN822-IF(AND($B822<AO$14,AO$14-$B822<$C$5),OFFSET(Input!$BA822,0,AO$14-$B822-1),0)\n+IF(AND(AO$14>$B822,$C822>$B822,AO$14-$B822<$C$5),OFFSET(Input!$BA822,0,AO$14-$B822-1),0)*$D822   -    IF(AND(AO$14>$C822,AO$14-$C822<$C$5),OFFSET(Input!$BA822,0,AO$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK822,0)  +   AO822-IF(AND($B822<AP$14,AP$14-$B822<$C$5),OFFSET(Input!$BA822,0,AP$14-$B822-1),0)\n+IF(AND(AP$14>$B822,$C822>$B822,AP$14-$B822<$C$5),OFFSET(Input!$BA822,0,AP$14-$B822-1),0)*$D822   -    IF(AND(AP$14>$C822,AP$14-$C822<$C$5),OFFSET(Input!$BA822,0,AP$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL822,0)  +   AP822-IF(AND($B822<AQ$14,AQ$14-$B822<$C$5),OFFSET(Input!$BA822,0,AQ$14-$B822-1),0)\n+IF(AND(AQ$14>$B822,$C822>$B822,AQ$14-$B822<$C$5),OFFSET(Input!$BA822,0,AQ$14-$B822-1),0)*$D822   -    IF(AND(AQ$14>$C822,AQ$14-$C822<$C$5),OFFSET(Input!$BA822,0,AQ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM822,0)  +   AQ822-IF(AND($B822<AR$14,AR$14-$B822<$C$5),OFFSET(Input!$BA822,0,AR$14-$B822-1),0)\n+IF(AND(AR$14>$B822,$C822>$B822,AR$14-$B822<$C$5),OFFSET(Input!$BA822,0,AR$14-$B822-1),0)*$D822   -    IF(AND(AR$14>$C822,AR$14-$C822<$C$5),OFFSET(Input!$BA822,0,AR$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN822,0)  +   AR822-IF(AND($B822<AS$14,AS$14-$B822<$C$5),OFFSET(Input!$BA822,0,AS$14-$B822-1),0)\n+IF(AND(AS$14>$B822,$C822>$B822,AS$14-$B822<$C$5),OFFSET(Input!$BA822,0,AS$14-$B822-1),0)*$D822   -    IF(AND(AS$14>$C822,AS$14-$C822<$C$5),OFFSET(Input!$BA822,0,AS$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO822,0)  +   AS822-IF(AND($B822<AT$14,AT$14-$B822<$C$5),OFFSET(Input!$BA822,0,AT$14-$B822-1),0)\n+IF(AND(AT$14>$B822,$C822>$B822,AT$14-$B822<$C$5),OFFSET(Input!$BA822,0,AT$14-$B822-1),0)*$D822   -    IF(AND(AT$14>$C822,AT$14-$C822<$C$5),OFFSET(Input!$BA822,0,AT$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP822,0)  +   AT822-IF(AND($B822<AU$14,AU$14-$B822<$C$5),OFFSET(Input!$BA822,0,AU$14-$B822-1),0)\n+IF(AND(AU$14>$B822,$C822>$B822,AU$14-$B822<$C$5),OFFSET(Input!$BA822,0,AU$14-$B822-1),0)*$D822   -    IF(AND(AU$14>$C822,AU$14-$C822<$C$5),OFFSET(Input!$BA822,0,AU$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ822,0)  +   AU822-IF(AND($B822<AV$14,AV$14-$B822<$C$5),OFFSET(Input!$BA822,0,AV$14-$B822-1),0)\n+IF(AND(AV$14>$B822,$C822>$B822,AV$14-$B822<$C$5),OFFSET(Input!$BA822,0,AV$14-$B822-1),0)*$D822   -    IF(AND(AV$14>$C822,AV$14-$C822<$C$5),OFFSET(Input!$BA822,0,AV$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR822,0)  +   AV822-IF(AND($B822<AW$14,AW$14-$B822<$C$5),OFFSET(Input!$BA822,0,AW$14-$B822-1),0)\n+IF(AND(AW$14>$B822,$C822>$B822,AW$14-$B822<$C$5),OFFSET(Input!$BA822,0,AW$14-$B822-1),0)*$D822   -    IF(AND(AW$14>$C822,AW$14-$C822<$C$5),OFFSET(Input!$BA822,0,AW$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS822,0)  +   AW822-IF(AND($B822<AX$14,AX$14-$B822<$C$5),OFFSET(Input!$BA822,0,AX$14-$B822-1),0)\n+IF(AND(AX$14>$B822,$C822>$B822,AX$14-$B822<$C$5),OFFSET(Input!$BA822,0,AX$14-$B822-1),0)*$D822   -    IF(AND(AX$14>$C822,AX$14-$C822<$C$5),OFFSET(Input!$BA822,0,AX$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT822,0)  +   AX822-IF(AND($B822<AY$14,AY$14-$B822<$C$5),OFFSET(Input!$BA822,0,AY$14-$B822-1),0)\n+IF(AND(AY$14>$B822,$C822>$B822,AY$14-$B822<$C$5),OFFSET(Input!$BA822,0,AY$14-$B822-1),0)*$D822   -    IF(AND(AY$14>$C822,AY$14-$C822<$C$5),OFFSET(Input!$BA822,0,AY$14-$C822-1),0)*$D822","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU822,0)  +   AY822-IF(AND($B822<AZ$14,AZ$14-$B822<$C$5),OFFSET(Input!$BA822,0,AZ$14-$B822-1),0)\n+IF(AND(AZ$14>$B822,$C822>$B822,AZ$14-$B822<$C$5),OFFSET(Input!$BA822,0,AZ$14-$B822-1),0)*$D822   -    IF(AND(AZ$14>$C822,AZ$14-$C822<$C$5),OFFSET(Input!$BA822,0,AZ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV822,0)  +   AZ822-IF(AND($B822<BA$14,BA$14-$B822<$C$5),OFFSET(Input!$BA822,0,BA$14-$B822-1),0)\n+IF(AND(BA$14>$B822,$C822>$B822,BA$14-$B822<$C$5),OFFSET(Input!$BA822,0,BA$14-$B822-1),0)*$D822   -    IF(AND(BA$14>$C822,BA$14-$C822<$C$5),OFFSET(Input!$BA822,0,BA$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW822,0)  +   BA822-IF(AND($B822<BB$14,BB$14-$B822<$C$5),OFFSET(Input!$BA822,0,BB$14-$B822-1),0)\n+IF(AND(BB$14>$B822,$C822>$B822,BB$14-$B822<$C$5),OFFSET(Input!$BA822,0,BB$14-$B822-1),0)*$D822   -    IF(AND(BB$14>$C822,BB$14-$C822<$C$5),OFFSET(Input!$BA822,0,BB$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX822,0)  +   BB822-IF(AND($B822<BC$14,BC$14-$B822<$C$5),OFFSET(Input!$BA822,0,BC$14-$B822-1),0)\n+IF(AND(BC$14>$B822,$C822>$B822,BC$14-$B822<$C$5),OFFSET(Input!$BA822,0,BC$14-$B822-1),0)*$D822   -    IF(AND(BC$14>$C822,BC$14-$C822<$C$5),OFFSET(Input!$BA822,0,BC$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY822,0)  +   BC822-IF(AND($B822<BD$14,BD$14-$B822<$C$5),OFFSET(Input!$BA822,0,BD$14-$B822-1),0)\n+IF(AND(BD$14>$B822,$C822>$B822,BD$14-$B822<$C$5),OFFSET(Input!$BA822,0,BD$14-$B822-1),0)*$D822   -    IF(AND(BD$14>$C822,BD$14-$C822<$C$5),OFFSET(Input!$BA822,0,BD$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ822,0)  +   BD822-IF(AND($B822<BE$14,BE$14-$B822<$C$5),OFFSET(Input!$BA822,0,BE$14-$B822-1),0)\n+IF(AND(BE$14>$B822,$C822>$B822,BE$14-$B822<$C$5),OFFSET(Input!$BA822,0,BE$14-$B822-1),0)*$D822   -    IF(AND(BE$14>$C822,BE$14-$C822<$C$5),OFFSET(Input!$BA822,0,BE$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA822,0)  +   BE822-IF(AND($B822<BF$14,BF$14-$B822<$C$5),OFFSET(Input!$BA822,0,BF$14-$B822-1),0)\n+IF(AND(BF$14>$B822,$C822>$B822,BF$14-$B822<$C$5),OFFSET(Input!$BA822,0,BF$14-$B822-1),0)*$D822   -    IF(AND(BF$14>$C822,BF$14-$C822<$C$5),OFFSET(Input!$BA822,0,BF$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB822,0)  +   BF822-IF(AND($B822<BG$14,BG$14-$B822<$C$5),OFFSET(Input!$BA822,0,BG$14-$B822-1),0)\n+IF(AND(BG$14>$B822,$C822>$B822,BG$14-$B822<$C$5),OFFSET(Input!$BA822,0,BG$14-$B822-1),0)*$D822   -    IF(AND(BG$14>$C822,BG$14-$C822<$C$5),OFFSET(Input!$BA822,0,BG$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC822,0)  +   BG822-IF(AND($B822<BH$14,BH$14-$B822<$C$5),OFFSET(Input!$BA822,0,BH$14-$B822-1),0)\n+IF(AND(BH$14>$B822,$C822>$B822,BH$14-$B822<$C$5),OFFSET(Input!$BA822,0,BH$14-$B822-1),0)*$D822   -    IF(AND(BH$14>$C822,BH$14-$C822<$C$5),OFFSET(Input!$BA822,0,BH$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD822,0)  +   BH822-IF(AND($B822<BI$14,BI$14-$B822<$C$5),OFFSET(Input!$BA822,0,BI$14-$B822-1),0)\n+IF(AND(BI$14>$B822,$C822>$B822,BI$14-$B822<$C$5),OFFSET(Input!$BA822,0,BI$14-$B822-1),0)*$D822   -    IF(AND(BI$14>$C822,BI$14-$C822<$C$5),OFFSET(Input!$BA822,0,BI$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE822,0)  +   BI822-IF(AND($B822<BJ$14,BJ$14-$B822<$C$5),OFFSET(Input!$BA822,0,BJ$14-$B822-1),0)\n+IF(AND(BJ$14>$B822,$C822>$B822,BJ$14-$B822<$C$5),OFFSET(Input!$BA822,0,BJ$14-$B822-1),0)*$D822   -    IF(AND(BJ$14>$C822,BJ$14-$C822<$C$5),OFFSET(Input!$BA822,0,BJ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF822,0)  +   BJ822-IF(AND($B822<BK$14,BK$14-$B822<$C$5),OFFSET(Input!$BA822,0,BK$14-$B822-1),0)\n+IF(AND(BK$14>$B822,$C822>$B822,BK$14-$B822<$C$5),OFFSET(Input!$BA822,0,BK$14-$B822-1),0)*$D822   -    IF(AND(BK$14>$C822,BK$14-$C822<$C$5),OFFSET(Input!$BA822,0,BK$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG822,0)  +   BK822-IF(AND($B822<BL$14,BL$14-$B822<$C$5),OFFSET(Input!$BA822,0,BL$14-$B822-1),0)\n+IF(AND(BL$14>$B822,$C822>$B822,BL$14-$B822<$C$5),OFFSET(Input!$BA822,0,BL$14-$B822-1),0)*$D822   -    IF(AND(BL$14>$C822,BL$14-$C822<$C$5),OFFSET(Input!$BA822,0,BL$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH822,0)  +   BL822-IF(AND($B822<BM$14,BM$14-$B822<$C$5),OFFSET(Input!$BA822,0,BM$14-$B822-1),0)\n+IF(AND(BM$14>$B822,$C822>$B822,BM$14-$B822<$C$5),OFFSET(Input!$BA822,0,BM$14-$B822-1),0)*$D822   -    IF(AND(BM$14>$C822,BM$14-$C822<$C$5),OFFSET(Input!$BA822,0,BM$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI822,0)  +   BM822-IF(AND($B822<BN$14,BN$14-$B822<$C$5),OFFSET(Input!$BA822,0,BN$14-$B822-1),0)\n+IF(AND(BN$14>$B822,$C822>$B822,BN$14-$B822<$C$5),OFFSET(Input!$BA822,0,BN$14-$B822-1),0)*$D822   -    IF(AND(BN$14>$C822,BN$14-$C822<$C$5),OFFSET(Input!$BA822,0,BN$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ822,0)  +   BN822-IF(AND($B822<BO$14,BO$14-$B822<$C$5),OFFSET(Input!$BA822,0,BO$14-$B822-1),0)\n+IF(AND(BO$14>$B822,$C822>$B822,BO$14-$B822<$C$5),OFFSET(Input!$BA822,0,BO$14-$B822-1),0)*$D822   -    IF(AND(BO$14>$C822,BO$14-$C822<$C$5),OFFSET(Input!$BA822,0,BO$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK822,0)  +   BO822-IF(AND($B822<BP$14,BP$14-$B822<$C$5),OFFSET(Input!$BA822,0,BP$14-$B822-1),0)\n+IF(AND(BP$14>$B822,$C822>$B822,BP$14-$B822<$C$5),OFFSET(Input!$BA822,0,BP$14-$B822-1),0)*$D822   -    IF(AND(BP$14>$C822,BP$14-$C822<$C$5),OFFSET(Input!$BA822,0,BP$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL822,0)  +   BP822-IF(AND($B822<BQ$14,BQ$14-$B822<$C$5),OFFSET(Input!$BA822,0,BQ$14-$B822-1),0)\n+IF(AND(BQ$14>$B822,$C822>$B822,BQ$14-$B822<$C$5),OFFSET(Input!$BA822,0,BQ$14-$B822-1),0)*$D822   -    IF(AND(BQ$14>$C822,BQ$14-$C822<$C$5),OFFSET(Input!$BA822,0,BQ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM822,0)  +   BQ822-IF(AND($B822<BR$14,BR$14-$B822<$C$5),OFFSET(Input!$BA822,0,BR$14-$B822-1),0)\n+IF(AND(BR$14>$B822,$C822>$B822,BR$14-$B822<$C$5),OFFSET(Input!$BA822,0,BR$14-$B822-1),0)*$D822   -    IF(AND(BR$14>$C822,BR$14-$C822<$C$5),OFFSET(Input!$BA822,0,BR$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN822,0)  +   BR822-IF(AND($B822<BS$14,BS$14-$B822<$C$5),OFFSET(Input!$BA822,0,BS$14-$B822-1),0)\n+IF(AND(BS$14>$B822,$C822>$B822,BS$14-$B822<$C$5),OFFSET(Input!$BA822,0,BS$14-$B822-1),0)*$D822   -    IF(AND(BS$14>$C822,BS$14-$C822<$C$5),OFFSET(Input!$BA822,0,BS$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO822,0)  +   BS822-IF(AND($B822<BT$14,BT$14-$B822<$C$5),OFFSET(Input!$BA822,0,BT$14-$B822-1),0)\n+IF(AND(BT$14>$B822,$C822>$B822,BT$14-$B822<$C$5),OFFSET(Input!$BA822,0,BT$14-$B822-1),0)*$D822   -    IF(AND(BT$14>$C822,BT$14-$C822<$C$5),OFFSET(Input!$BA822,0,BT$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP822,0)  +   BT822-IF(AND($B822<BU$14,BU$14-$B822<$C$5),OFFSET(Input!$BA822,0,BU$14-$B822-1),0)\n+IF(AND(BU$14>$B822,$C822>$B822,BU$14-$B822<$C$5),OFFSET(Input!$BA822,0,BU$14-$B822-1),0)*$D822   -    IF(AND(BU$14>$C822,BU$14-$C822<$C$5),OFFSET(Input!$BA822,0,BU$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ822,0)  +   BU822-IF(AND($B822<BV$14,BV$14-$B822<$C$5),OFFSET(Input!$BA822,0,BV$14-$B822-1),0)\n+IF(AND(BV$14>$B822,$C822>$B822,BV$14-$B822<$C$5),OFFSET(Input!$BA822,0,BV$14-$B822-1),0)*$D822   -    IF(AND(BV$14>$C822,BV$14-$C822<$C$5),OFFSET(Input!$BA822,0,BV$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR822,0)  +   BV822-IF(AND($B822<BW$14,BW$14-$B822<$C$5),OFFSET(Input!$BA822,0,BW$14-$B822-1),0)\n+IF(AND(BW$14>$B822,$C822>$B822,BW$14-$B822<$C$5),OFFSET(Input!$BA822,0,BW$14-$B822-1),0)*$D822   -    IF(AND(BW$14>$C822,BW$14-$C822<$C$5),OFFSET(Input!$BA822,0,BW$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS822,0)  +   BW822-IF(AND($B822<BX$14,BX$14-$B822<$C$5),OFFSET(Input!$BA822,0,BX$14-$B822-1),0)\n+IF(AND(BX$14>$B822,$C822>$B822,BX$14-$B822<$C$5),OFFSET(Input!$BA822,0,BX$14-$B822-1),0)*$D822   -    IF(AND(BX$14>$C822,BX$14-$C822<$C$5),OFFSET(Input!$BA822,0,BX$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT822,0)  +   BX822-IF(AND($B822<BY$14,BY$14-$B822<$C$5),OFFSET(Input!$BA822,0,BY$14-$B822-1),0)\n+IF(AND(BY$14>$B822,$C822>$B822,BY$14-$B822<$C$5),OFFSET(Input!$BA822,0,BY$14-$B822-1),0)*$D822   -    IF(AND(BY$14>$C822,BY$14-$C822<$C$5),OFFSET(Input!$BA822,0,BY$14-$C822-1),0)*$D822","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU822,0)  +   BY822-IF(AND($B822<BZ$14,BZ$14-$B822<$C$5),OFFSET(Input!$BA822,0,BZ$14-$B822-1),0)\n+IF(AND(BZ$14>$B822,$C822>$B822,BZ$14-$B822<$C$5),OFFSET(Input!$BA822,0,BZ$14-$B822-1),0)*$D822   -    IF(AND(BZ$14>$C822,BZ$14-$C822<$C$5),OFFSET(Input!$BA822,0,BZ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV822,0)  +   BZ822-IF(AND($B822<CA$14,CA$14-$B822<$C$5),OFFSET(Input!$BA822,0,CA$14-$B822-1),0)\n+IF(AND(CA$14>$B822,$C822>$B822,CA$14-$B822<$C$5),OFFSET(Input!$BA822,0,CA$14-$B822-1),0)*$D822   -    IF(AND(CA$14>$C822,CA$14-$C822<$C$5),OFFSET(Input!$BA822,0,CA$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW822,0)  +   CA822-IF(AND($B822<CB$14,CB$14-$B822<$C$5),OFFSET(Input!$BA822,0,CB$14-$B822-1),0)\n+IF(AND(CB$14>$B822,$C822>$B822,CB$14-$B822<$C$5),OFFSET(Input!$BA822,0,CB$14-$B822-1),0)*$D822   -    IF(AND(CB$14>$C822,CB$14-$C822<$C$5),OFFSET(Input!$BA822,0,CB$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX822,0)  +   CB822-IF(AND($B822<CC$14,CC$14-$B822<$C$5),OFFSET(Input!$BA822,0,CC$14-$B822-1),0)\n+IF(AND(CC$14>$B822,$C822>$B822,CC$14-$B822<$C$5),OFFSET(Input!$BA822,0,CC$14-$B822-1),0)*$D822   -    IF(AND(CC$14>$C822,CC$14-$C822<$C$5),OFFSET(Input!$BA822,0,CC$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY822,0)  +   CC822-IF(AND($B822<CD$14,CD$14-$B822<$C$5),OFFSET(Input!$BA822,0,CD$14-$B822-1),0)\n+IF(AND(CD$14>$B822,$C822>$B822,CD$14-$B822<$C$5),OFFSET(Input!$BA822,0,CD$14-$B822-1),0)*$D822   -    IF(AND(CD$14>$C822,CD$14-$C822<$C$5),OFFSET(Input!$BA822,0,CD$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ822,0)  +   CD822-IF(AND($B822<CE$14,CE$14-$B822<$C$5),OFFSET(Input!$BA822,0,CE$14-$B822-1),0)\n+IF(AND(CE$14>$B822,$C822>$B822,CE$14-$B822<$C$5),OFFSET(Input!$BA822,0,CE$14-$B822-1),0)*$D822   -    IF(AND(CE$14>$C822,CE$14-$C822<$C$5),OFFSET(Input!$BA822,0,CE$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA822,0)  +   CE822-IF(AND($B822<CF$14,CF$14-$B822<$C$5),OFFSET(Input!$BA822,0,CF$14-$B822-1),0)\n+IF(AND(CF$14>$B822,$C822>$B822,CF$14-$B822<$C$5),OFFSET(Input!$BA822,0,CF$14-$B822-1),0)*$D822   -    IF(AND(CF$14>$C822,CF$14-$C822<$C$5),OFFSET(Input!$BA822,0,CF$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB822,0)  +   CF822-IF(AND($B822<CG$14,CG$14-$B822<$C$5),OFFSET(Input!$BA822,0,CG$14-$B822-1),0)\n+IF(AND(CG$14>$B822,$C822>$B822,CG$14-$B822<$C$5),OFFSET(Input!$BA822,0,CG$14-$B822-1),0)*$D822   -    IF(AND(CG$14>$C822,CG$14-$C822<$C$5),OFFSET(Input!$BA822,0,CG$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC822,0)  +   CG822-IF(AND($B822<CH$14,CH$14-$B822<$C$5),OFFSET(Input!$BA822,0,CH$14-$B822-1),0)\n+IF(AND(CH$14>$B822,$C822>$B822,CH$14-$B822<$C$5),OFFSET(Input!$BA822,0,CH$14-$B822-1),0)*$D822   -    IF(AND(CH$14>$C822,CH$14-$C822<$C$5),OFFSET(Input!$BA822,0,CH$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED822,0)  +   CH822-IF(AND($B822<CI$14,CI$14-$B822<$C$5),OFFSET(Input!$BA822,0,CI$14-$B822-1),0)\n+IF(AND(CI$14>$B822,$C822>$B822,CI$14-$B822<$C$5),OFFSET(Input!$BA822,0,CI$14-$B822-1),0)*$D822   -    IF(AND(CI$14>$C822,CI$14-$C822<$C$5),OFFSET(Input!$BA822,0,CI$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE822,0)  +   CI822-IF(AND($B822<CJ$14,CJ$14-$B822<$C$5),OFFSET(Input!$BA822,0,CJ$14-$B822-1),0)\n+IF(AND(CJ$14>$B822,$C822>$B822,CJ$14-$B822<$C$5),OFFSET(Input!$BA822,0,CJ$14-$B822-1),0)*$D822   -    IF(AND(CJ$14>$C822,CJ$14-$C822<$C$5),OFFSET(Input!$BA822,0,CJ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF822,0)  +   CJ822-IF(AND($B822<CK$14,CK$14-$B822<$C$5),OFFSET(Input!$BA822,0,CK$14-$B822-1),0)\n+IF(AND(CK$14>$B822,$C822>$B822,CK$14-$B822<$C$5),OFFSET(Input!$BA822,0,CK$14-$B822-1),0)*$D822   -    IF(AND(CK$14>$C822,CK$14-$C822<$C$5),OFFSET(Input!$BA822,0,CK$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG822,0)  +   CK822-IF(AND($B822<CL$14,CL$14-$B822<$C$5),OFFSET(Input!$BA822,0,CL$14-$B822-1),0)\n+IF(AND(CL$14>$B822,$C822>$B822,CL$14-$B822<$C$5),OFFSET(Input!$BA822,0,CL$14-$B822-1),0)*$D822   -    IF(AND(CL$14>$C822,CL$14-$C822<$C$5),OFFSET(Input!$BA822,0,CL$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH822,0)  +   CL822-IF(AND($B822<CM$14,CM$14-$B822<$C$5),OFFSET(Input!$BA822,0,CM$14-$B822-1),0)\n+IF(AND(CM$14>$B822,$C822>$B822,CM$14-$B822<$C$5),OFFSET(Input!$BA822,0,CM$14-$B822-1),0)*$D822   -    IF(AND(CM$14>$C822,CM$14-$C822<$C$5),OFFSET(Input!$BA822,0,CM$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI822,0)  +   CM822-IF(AND($B822<CN$14,CN$14-$B822<$C$5),OFFSET(Input!$BA822,0,CN$14-$B822-1),0)\n+IF(AND(CN$14>$B822,$C822>$B822,CN$14-$B822<$C$5),OFFSET(Input!$BA822,0,CN$14-$B822-1),0)*$D822   -    IF(AND(CN$14>$C822,CN$14-$C822<$C$5),OFFSET(Input!$BA822,0,CN$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ822,0)  +   CN822-IF(AND($B822<CO$14,CO$14-$B822<$C$5),OFFSET(Input!$BA822,0,CO$14-$B822-1),0)\n+IF(AND(CO$14>$B822,$C822>$B822,CO$14-$B822<$C$5),OFFSET(Input!$BA822,0,CO$14-$B822-1),0)*$D822   -    IF(AND(CO$14>$C822,CO$14-$C822<$C$5),OFFSET(Input!$BA822,0,CO$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK822,0)  +   CO822-IF(AND($B822<CP$14,CP$14-$B822<$C$5),OFFSET(Input!$BA822,0,CP$14-$B822-1),0)\n+IF(AND(CP$14>$B822,$C822>$B822,CP$14-$B822<$C$5),OFFSET(Input!$BA822,0,CP$14-$B822-1),0)*$D822   -    IF(AND(CP$14>$C822,CP$14-$C822<$C$5),OFFSET(Input!$BA822,0,CP$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL822,0)  +   CP822-IF(AND($B822<CQ$14,CQ$14-$B822<$C$5),OFFSET(Input!$BA822,0,CQ$14-$B822-1),0)\n+IF(AND(CQ$14>$B822,$C822>$B822,CQ$14-$B822<$C$5),OFFSET(Input!$BA822,0,CQ$14-$B822-1),0)*$D822   -    IF(AND(CQ$14>$C822,CQ$14-$C822<$C$5),OFFSET(Input!$BA822,0,CQ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM822,0)  +   CQ822-IF(AND($B822<CR$14,CR$14-$B822<$C$5),OFFSET(Input!$BA822,0,CR$14-$B822-1),0)\n+IF(AND(CR$14>$B822,$C822>$B822,CR$14-$B822<$C$5),OFFSET(Input!$BA822,0,CR$14-$B822-1),0)*$D822   -    IF(AND(CR$14>$C822,CR$14-$C822<$C$5),OFFSET(Input!$BA822,0,CR$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN822,0)  +   CR822-IF(AND($B822<CS$14,CS$14-$B822<$C$5),OFFSET(Input!$BA822,0,CS$14-$B822-1),0)\n+IF(AND(CS$14>$B822,$C822>$B822,CS$14-$B822<$C$5),OFFSET(Input!$BA822,0,CS$14-$B822-1),0)*$D822   -    IF(AND(CS$14>$C822,CS$14-$C822<$C$5),OFFSET(Input!$BA822,0,CS$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO822,0)  +   CS822-IF(AND($B822<CT$14,CT$14-$B822<$C$5),OFFSET(Input!$BA822,0,CT$14-$B822-1),0)\n+IF(AND(CT$14>$B822,$C822>$B822,CT$14-$B822<$C$5),OFFSET(Input!$BA822,0,CT$14-$B822-1),0)*$D822   -    IF(AND(CT$14>$C822,CT$14-$C822<$C$5),OFFSET(Input!$BA822,0,CT$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP822,0)  +   CT822-IF(AND($B822<CU$14,CU$14-$B822<$C$5),OFFSET(Input!$BA822,0,CU$14-$B822-1),0)\n+IF(AND(CU$14>$B822,$C822>$B822,CU$14-$B822<$C$5),OFFSET(Input!$BA822,0,CU$14-$B822-1),0)*$D822   -    IF(AND(CU$14>$C822,CU$14-$C822<$C$5),OFFSET(Input!$BA822,0,CU$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ822,0)  +   CU822-IF(AND($B822<CV$14,CV$14-$B822<$C$5),OFFSET(Input!$BA822,0,CV$14-$B822-1),0)\n+IF(AND(CV$14>$B822,$C822>$B822,CV$14-$B822<$C$5),OFFSET(Input!$BA822,0,CV$14-$B822-1),0)*$D822   -    IF(AND(CV$14>$C822,CV$14-$C822<$C$5),OFFSET(Input!$BA822,0,CV$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER822,0)  +   CV822-IF(AND($B822<CW$14,CW$14-$B822<$C$5),OFFSET(Input!$BA822,0,CW$14-$B822-1),0)\n+IF(AND(CW$14>$B822,$C822>$B822,CW$14-$B822<$C$5),OFFSET(Input!$BA822,0,CW$14-$B822-1),0)*$D822   -    IF(AND(CW$14>$C822,CW$14-$C822<$C$5),OFFSET(Input!$BA822,0,CW$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES822,0)  +   CW822-IF(AND($B822<CX$14,CX$14-$B822<$C$5),OFFSET(Input!$BA822,0,CX$14-$B822-1),0)\n+IF(AND(CX$14>$B822,$C822>$B822,CX$14-$B822<$C$5),OFFSET(Input!$BA822,0,CX$14-$B822-1),0)*$D822   -    IF(AND(CX$14>$C822,CX$14-$C822<$C$5),OFFSET(Input!$BA822,0,CX$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET822,0)  +   CX822-IF(AND($B822<CY$14,CY$14-$B822<$C$5),OFFSET(Input!$BA822,0,CY$14-$B822-1),0)\n+IF(AND(CY$14>$B822,$C822>$B822,CY$14-$B822<$C$5),OFFSET(Input!$BA822,0,CY$14-$B822-1),0)*$D822   -    IF(AND(CY$14>$C822,CY$14-$C822<$C$5),OFFSET(Input!$BA822,0,CY$14-$C822-1),0)*$D822","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU822,0)  +   CY822-IF(AND($B822<CZ$14,CZ$14-$B822<$C$5),OFFSET(Input!$BA822,0,CZ$14-$B822-1),0)\n+IF(AND(CZ$14>$B822,$C822>$B822,CZ$14-$B822<$C$5),OFFSET(Input!$BA822,0,CZ$14-$B822-1),0)*$D822   -    IF(AND(CZ$14>$C822,CZ$14-$C822<$C$5),OFFSET(Input!$BA822,0,CZ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV822,0)  +   CZ822-IF(AND($B822<DA$14,DA$14-$B822<$C$5),OFFSET(Input!$BA822,0,DA$14-$B822-1),0)\n+IF(AND(DA$14>$B822,$C822>$B822,DA$14-$B822<$C$5),OFFSET(Input!$BA822,0,DA$14-$B822-1),0)*$D822   -    IF(AND(DA$14>$C822,DA$14-$C822<$C$5),OFFSET(Input!$BA822,0,DA$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW822,0)  +   DA822-IF(AND($B822<DB$14,DB$14-$B822<$C$5),OFFSET(Input!$BA822,0,DB$14-$B822-1),0)\n+IF(AND(DB$14>$B822,$C822>$B822,DB$14-$B822<$C$5),OFFSET(Input!$BA822,0,DB$14-$B822-1),0)*$D822   -    IF(AND(DB$14>$C822,DB$14-$C822<$C$5),OFFSET(Input!$BA822,0,DB$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX822,0)  +   DB822-IF(AND($B822<DC$14,DC$14-$B822<$C$5),OFFSET(Input!$BA822,0,DC$14-$B822-1),0)\n+IF(AND(DC$14>$B822,$C822>$B822,DC$14-$B822<$C$5),OFFSET(Input!$BA822,0,DC$14-$B822-1),0)*$D822   -    IF(AND(DC$14>$C822,DC$14-$C822<$C$5),OFFSET(Input!$BA822,0,DC$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY822,0)  +   DC822-IF(AND($B822<DD$14,DD$14-$B822<$C$5),OFFSET(Input!$BA822,0,DD$14-$B822-1),0)\n+IF(AND(DD$14>$B822,$C822>$B822,DD$14-$B822<$C$5),OFFSET(Input!$BA822,0,DD$14-$B822-1),0)*$D822   -    IF(AND(DD$14>$C822,DD$14-$C822<$C$5),OFFSET(Input!$BA822,0,DD$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ822,0)  +   DD822-IF(AND($B822<DE$14,DE$14-$B822<$C$5),OFFSET(Input!$BA822,0,DE$14-$B822-1),0)\n+IF(AND(DE$14>$B822,$C822>$B822,DE$14-$B822<$C$5),OFFSET(Input!$BA822,0,DE$14-$B822-1),0)*$D822   -    IF(AND(DE$14>$C822,DE$14-$C822<$C$5),OFFSET(Input!$BA822,0,DE$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA822,0)  +   DE822-IF(AND($B822<DF$14,DF$14-$B822<$C$5),OFFSET(Input!$BA822,0,DF$14-$B822-1),0)\n+IF(AND(DF$14>$B822,$C822>$B822,DF$14-$B822<$C$5),OFFSET(Input!$BA822,0,DF$14-$B822-1),0)*$D822   -    IF(AND(DF$14>$C822,DF$14-$C822<$C$5),OFFSET(Input!$BA822,0,DF$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB822,0)  +   DF822-IF(AND($B822<DG$14,DG$14-$B822<$C$5),OFFSET(Input!$BA822,0,DG$14-$B822-1),0)\n+IF(AND(DG$14>$B822,$C822>$B822,DG$14-$B822<$C$5),OFFSET(Input!$BA822,0,DG$14-$B822-1),0)*$D822   -    IF(AND(DG$14>$C822,DG$14-$C822<$C$5),OFFSET(Input!$BA822,0,DG$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC822,0)  +   DG822-IF(AND($B822<DH$14,DH$14-$B822<$C$5),OFFSET(Input!$BA822,0,DH$14-$B822-1),0)\n+IF(AND(DH$14>$B822,$C822>$B822,DH$14-$B822<$C$5),OFFSET(Input!$BA822,0,DH$14-$B822-1),0)*$D822   -    IF(AND(DH$14>$C822,DH$14-$C822<$C$5),OFFSET(Input!$BA822,0,DH$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD822,0)  +   DH822-IF(AND($B822<DI$14,DI$14-$B822<$C$5),OFFSET(Input!$BA822,0,DI$14-$B822-1),0)\n+IF(AND(DI$14>$B822,$C822>$B822,DI$14-$B822<$C$5),OFFSET(Input!$BA822,0,DI$14-$B822-1),0)*$D822   -    IF(AND(DI$14>$C822,DI$14-$C822<$C$5),OFFSET(Input!$BA822,0,DI$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE822,0)  +   DI822-IF(AND($B822<DJ$14,DJ$14-$B822<$C$5),OFFSET(Input!$BA822,0,DJ$14-$B822-1),0)\n+IF(AND(DJ$14>$B822,$C822>$B822,DJ$14-$B822<$C$5),OFFSET(Input!$BA822,0,DJ$14-$B822-1),0)*$D822   -    IF(AND(DJ$14>$C822,DJ$14-$C822<$C$5),OFFSET(Input!$BA822,0,DJ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF822,0)  +   DJ822-IF(AND($B822<DK$14,DK$14-$B822<$C$5),OFFSET(Input!$BA822,0,DK$14-$B822-1),0)\n+IF(AND(DK$14>$B822,$C822>$B822,DK$14-$B822<$C$5),OFFSET(Input!$BA822,0,DK$14-$B822-1),0)*$D822   -    IF(AND(DK$14>$C822,DK$14-$C822<$C$5),OFFSET(Input!$BA822,0,DK$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG822,0)  +   DK822-IF(AND($B822<DL$14,DL$14-$B822<$C$5),OFFSET(Input!$BA822,0,DL$14-$B822-1),0)\n+IF(AND(DL$14>$B822,$C822>$B822,DL$14-$B822<$C$5),OFFSET(Input!$BA822,0,DL$14-$B822-1),0)*$D822   -    IF(AND(DL$14>$C822,DL$14-$C822<$C$5),OFFSET(Input!$BA822,0,DL$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH822,0)  +   DL822-IF(AND($B822<DM$14,DM$14-$B822<$C$5),OFFSET(Input!$BA822,0,DM$14-$B822-1),0)\n+IF(AND(DM$14>$B822,$C822>$B822,DM$14-$B822<$C$5),OFFSET(Input!$BA822,0,DM$14-$B822-1),0)*$D822   -    IF(AND(DM$14>$C822,DM$14-$C822<$C$5),OFFSET(Input!$BA822,0,DM$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI822,0)  +   DM822-IF(AND($B822<DN$14,DN$14-$B822<$C$5),OFFSET(Input!$BA822,0,DN$14-$B822-1),0)\n+IF(AND(DN$14>$B822,$C822>$B822,DN$14-$B822<$C$5),OFFSET(Input!$BA822,0,DN$14-$B822-1),0)*$D822   -    IF(AND(DN$14>$C822,DN$14-$C822<$C$5),OFFSET(Input!$BA822,0,DN$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ822,0)  +   DN822-IF(AND($B822<DO$14,DO$14-$B822<$C$5),OFFSET(Input!$BA822,0,DO$14-$B822-1),0)\n+IF(AND(DO$14>$B822,$C822>$B822,DO$14-$B822<$C$5),OFFSET(Input!$BA822,0,DO$14-$B822-1),0)*$D822   -    IF(AND(DO$14>$C822,DO$14-$C822<$C$5),OFFSET(Input!$BA822,0,DO$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK822,0)  +   DO822-IF(AND($B822<DP$14,DP$14-$B822<$C$5),OFFSET(Input!$BA822,0,DP$14-$B822-1),0)\n+IF(AND(DP$14>$B822,$C822>$B822,DP$14-$B822<$C$5),OFFSET(Input!$BA822,0,DP$14-$B822-1),0)*$D822   -    IF(AND(DP$14>$C822,DP$14-$C822<$C$5),OFFSET(Input!$BA822,0,DP$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL822,0)  +   DP822-IF(AND($B822<DQ$14,DQ$14-$B822<$C$5),OFFSET(Input!$BA822,0,DQ$14-$B822-1),0)\n+IF(AND(DQ$14>$B822,$C822>$B822,DQ$14-$B822<$C$5),OFFSET(Input!$BA822,0,DQ$14-$B822-1),0)*$D822   -    IF(AND(DQ$14>$C822,DQ$14-$C822<$C$5),OFFSET(Input!$BA822,0,DQ$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM822,0)  +   DQ822-IF(AND($B822<DR$14,DR$14-$B822<$C$5),OFFSET(Input!$BA822,0,DR$14-$B822-1),0)\n+IF(AND(DR$14>$B822,$C822>$B822,DR$14-$B822<$C$5),OFFSET(Input!$BA822,0,DR$14-$B822-1),0)*$D822   -    IF(AND(DR$14>$C822,DR$14-$C822<$C$5),OFFSET(Input!$BA822,0,DR$14-$C822-1),0)*$D822","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN822,0)  +   DR822-IF(AND($B822<DS$14,DS$14-$B822<$C$5),OFFSET(Input!$BA822,0,DS$14-$B822-1),0)\n+IF(AND(DS$14>$B822,$C822>$B822,DS$14-$B822<$C$5),OFFSET(Input!$BA822,0,DS$14-$B822-1),0)*$D822   -    IF(AND(DS$14>$C822,DS$14-$C822<$C$5),OFFSET(Input!$BA822,0,DS$14-$C822-1),0)*$D822","v":0}]
[{"$f":"Calcs!A852","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E852),1,Calcs!E852)*Periods,0)","v":0},{"$f":"ROUND(MAX(B852,Input!Z852*Periods),0)","v":0},{"$f":"IF(Calcs!DY852>Calcs!DZ852,IF(Input!R852<>0,Input!AC852/Input!R852,0),IF(Input!V852<>0,Input!AE852/Input!V852,0))","v":0},null,{"$f":"Input!BA852","v":0},{"$f":"IF(G$14<=$C$5,Input!BB852,0)  +   F852-IF(AND($B852<G$14,G$14-$B852<$C$5),OFFSET(Input!$BA852,0,G$14-$B852-1),0)\n+IF(AND(G$14>$B852,$C852>$B852,G$14-$B852<$C$5),OFFSET(Input!$BA852,0,G$14-$B852-1),0)*$D852   -    IF(AND(G$14>$C852,G$14-$C852<$C$5),OFFSET(Input!$BA852,0,G$14-$C852-1),0)*$D852","v":0},{"$f":"IF(H$14<=$C$5,Input!BC852,0)  +   G852-IF(AND($B852<H$14,H$14-$B852<$C$5),OFFSET(Input!$BA852,0,H$14-$B852-1),0)\n+IF(AND(H$14>$B852,$C852>$B852,H$14-$B852<$C$5),OFFSET(Input!$BA852,0,H$14-$B852-1),0)*$D852   -    IF(AND(H$14>$C852,H$14-$C852<$C$5),OFFSET(Input!$BA852,0,H$14-$C852-1),0)*$D852","v":0},{"$f":"IF(I$14<=$C$5,Input!BD852,0)  +   H852-IF(AND($B852<I$14,I$14-$B852<$C$5),OFFSET(Input!$BA852,0,I$14-$B852-1),0)\n+IF(AND(I$14>$B852,$C852>$B852,I$14-$B852<$C$5),OFFSET(Input!$BA852,0,I$14-$B852-1),0)*$D852   -    IF(AND(I$14>$C852,I$14-$C852<$C$5),OFFSET(Input!$BA852,0,I$14-$C852-1),0)*$D852","v":0},{"$f":"IF(J$14<=$C$5,Input!BE852,0)  +   I852-IF(AND($B852<J$14,J$14-$B852<$C$5),OFFSET(Input!$BA852,0,J$14-$B852-1),0)\n+IF(AND(J$14>$B852,$C852>$B852,J$14-$B852<$C$5),OFFSET(Input!$BA852,0,J$14-$B852-1),0)*$D852   -    IF(AND(J$14>$C852,J$14-$C852<$C$5),OFFSET(Input!$BA852,0,J$14-$C852-1),0)*$D852","v":0},{"$f":"IF(K$14<=$C$5,Input!BF852,0)  +   J852-IF(AND($B852<K$14,K$14-$B852<$C$5),OFFSET(Input!$BA852,0,K$14-$B852-1),0)\n+IF(AND(K$14>$B852,$C852>$B852,K$14-$B852<$C$5),OFFSET(Input!$BA852,0,K$14-$B852-1),0)*$D852   -    IF(AND(K$14>$C852,K$14-$C852<$C$5),OFFSET(Input!$BA852,0,K$14-$C852-1),0)*$D852","v":0},{"$f":"IF(L$14<=$C$5,Input!BG852,0)  +   K852-IF(AND($B852<L$14,L$14-$B852<$C$5),OFFSET(Input!$BA852,0,L$14-$B852-1),0)\n+IF(AND(L$14>$B852,$C852>$B852,L$14-$B852<$C$5),OFFSET(Input!$BA852,0,L$14-$B852-1),0)*$D852   -    IF(AND(L$14>$C852,L$14-$C852<$C$5),OFFSET(Input!$BA852,0,L$14-$C852-1),0)*$D852","v":0},{"$f":"IF(M$14<=$C$5,Input!BH852,0)  +   L852-IF(AND($B852<M$14,M$14-$B852<$C$5),OFFSET(Input!$BA852,0,M$14-$B852-1),0)\n+IF(AND(M$14>$B852,$C852>$B852,M$14-$B852<$C$5),OFFSET(Input!$BA852,0,M$14-$B852-1),0)*$D852   -    IF(AND(M$14>$C852,M$14-$C852<$C$5),OFFSET(Input!$BA852,0,M$14-$C852-1),0)*$D852","v":0},{"$f":"IF(N$14<=$C$5,Input!BI852,0)  +   M852-IF(AND($B852<N$14,N$14-$B852<$C$5),OFFSET(Input!$BA852,0,N$14-$B852-1),0)\n+IF(AND(N$14>$B852,$C852>$B852,N$14-$B852<$C$5),OFFSET(Input!$BA852,0,N$14-$B852-1),0)*$D852   -    IF(AND(N$14>$C852,N$14-$C852<$C$5),OFFSET(Input!$BA852,0,N$14-$C852-1),0)*$D852","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ852,0)  +   N852-IF(AND($B852<O$14,O$14-$B852<$C$5),OFFSET(Input!$BA852,0,O$14-$B852-1),0)\n+IF(AND(O$14>$B852,$C852>$B852,O$14-$B852<$C$5),OFFSET(Input!$BA852,0,O$14-$B852-1),0)*$D852   -    IF(AND(O$14>$C852,O$14-$C852<$C$5),OFFSET(Input!$BA852,0,O$14-$C852-1),0)*$D852","v":0},{"$f":"IF(P$14<=$C$5,Input!BK852,0)  +   O852-IF(AND($B852<P$14,P$14-$B852<$C$5),OFFSET(Input!$BA852,0,P$14-$B852-1),0)\n+IF(AND(P$14>$B852,$C852>$B852,P$14-$B852<$C$5),OFFSET(Input!$BA852,0,P$14-$B852-1),0)*$D852   -    IF(AND(P$14>$C852,P$14-$C852<$C$5),OFFSET(Input!$BA852,0,P$14-$C852-1),0)*$D852","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL852,0)  +   P852-IF(AND($B852<Q$14,Q$14-$B852<$C$5),OFFSET(Input!$BA852,0,Q$14-$B852-1),0)\n+IF(AND(Q$14>$B852,$C852>$B852,Q$14-$B852<$C$5),OFFSET(Input!$BA852,0,Q$14-$B852-1),0)*$D852   -    IF(AND(Q$14>$C852,Q$14-$C852<$C$5),OFFSET(Input!$BA852,0,Q$14-$C852-1),0)*$D852","v":0},{"$f":"IF(R$14<=$C$5,Input!BM852,0)  +   Q852-IF(AND($B852<R$14,R$14-$B852<$C$5),OFFSET(Input!$BA852,0,R$14-$B852-1),0)\n+IF(AND(R$14>$B852,$C852>$B852,R$14-$B852<$C$5),OFFSET(Input!$BA852,0,R$14-$B852-1),0)*$D852   -    IF(AND(R$14>$C852,R$14-$C852<$C$5),OFFSET(Input!$BA852,0,R$14-$C852-1),0)*$D852","v":0},{"$f":"IF(S$14<=$C$5,Input!BN852,0)  +   R852-IF(AND($B852<S$14,S$14-$B852<$C$5),OFFSET(Input!$BA852,0,S$14-$B852-1),0)\n+IF(AND(S$14>$B852,$C852>$B852,S$14-$B852<$C$5),OFFSET(Input!$BA852,0,S$14-$B852-1),0)*$D852   -    IF(AND(S$14>$C852,S$14-$C852<$C$5),OFFSET(Input!$BA852,0,S$14-$C852-1),0)*$D852","v":0},{"$f":"IF(T$14<=$C$5,Input!BO852,0)  +   S852-IF(AND($B852<T$14,T$14-$B852<$C$5),OFFSET(Input!$BA852,0,T$14-$B852-1),0)\n+IF(AND(T$14>$B852,$C852>$B852,T$14-$B852<$C$5),OFFSET(Input!$BA852,0,T$14-$B852-1),0)*$D852   -    IF(AND(T$14>$C852,T$14-$C852<$C$5),OFFSET(Input!$BA852,0,T$14-$C852-1),0)*$D852","v":0},{"$f":"IF(U$14<=$C$5,Input!BP852,0)  +   T852-IF(AND($B852<U$14,U$14-$B852<$C$5),OFFSET(Input!$BA852,0,U$14-$B852-1),0)\n+IF(AND(U$14>$B852,$C852>$B852,U$14-$B852<$C$5),OFFSET(Input!$BA852,0,U$14-$B852-1),0)*$D852   -    IF(AND(U$14>$C852,U$14-$C852<$C$5),OFFSET(Input!$BA852,0,U$14-$C852-1),0)*$D852","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ852,0)  +   U852-IF(AND($B852<V$14,V$14-$B852<$C$5),OFFSET(Input!$BA852,0,V$14-$B852-1),0)\n+IF(AND(V$14>$B852,$C852>$B852,V$14-$B852<$C$5),OFFSET(Input!$BA852,0,V$14-$B852-1),0)*$D852   -    IF(AND(V$14>$C852,V$14-$C852<$C$5),OFFSET(Input!$BA852,0,V$14-$C852-1),0)*$D852","v":0},{"$f":"IF(W$14<=$C$5,Input!BR852,0)  +   V852-IF(AND($B852<W$14,W$14-$B852<$C$5),OFFSET(Input!$BA852,0,W$14-$B852-1),0)\n+IF(AND(W$14>$B852,$C852>$B852,W$14-$B852<$C$5),OFFSET(Input!$BA852,0,W$14-$B852-1),0)*$D852   -    IF(AND(W$14>$C852,W$14-$C852<$C$5),OFFSET(Input!$BA852,0,W$14-$C852-1),0)*$D852","v":0},{"$f":"IF(X$14<=$C$5,Input!BS852,0)  +   W852-IF(AND($B852<X$14,X$14-$B852<$C$5),OFFSET(Input!$BA852,0,X$14-$B852-1),0)\n+IF(AND(X$14>$B852,$C852>$B852,X$14-$B852<$C$5),OFFSET(Input!$BA852,0,X$14-$B852-1),0)*$D852   -    IF(AND(X$14>$C852,X$14-$C852<$C$5),OFFSET(Input!$BA852,0,X$14-$C852-1),0)*$D852","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT852,0)  +   X852-IF(AND($B852<Y$14,Y$14-$B852<$C$5),OFFSET(Input!$BA852,0,Y$14-$B852-1),0)\n+IF(AND(Y$14>$B852,$C852>$B852,Y$14-$B852<$C$5),OFFSET(Input!$BA852,0,Y$14-$B852-1),0)*$D852   -    IF(AND(Y$14>$C852,Y$14-$C852<$C$5),OFFSET(Input!$BA852,0,Y$14-$C852-1),0)*$D852","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU852,0)  +   Y852-IF(AND($B852<Z$14,Z$14-$B852<$C$5),OFFSET(Input!$BA852,0,Z$14-$B852-1),0)\n+IF(AND(Z$14>$B852,$C852>$B852,Z$14-$B852<$C$5),OFFSET(Input!$BA852,0,Z$14-$B852-1),0)*$D852   -    IF(AND(Z$14>$C852,Z$14-$C852<$C$5),OFFSET(Input!$BA852,0,Z$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV852,0)  +   Z852-IF(AND($B852<AA$14,AA$14-$B852<$C$5),OFFSET(Input!$BA852,0,AA$14-$B852-1),0)\n+IF(AND(AA$14>$B852,$C852>$B852,AA$14-$B852<$C$5),OFFSET(Input!$BA852,0,AA$14-$B852-1),0)*$D852   -    IF(AND(AA$14>$C852,AA$14-$C852<$C$5),OFFSET(Input!$BA852,0,AA$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW852,0)  +   AA852-IF(AND($B852<AB$14,AB$14-$B852<$C$5),OFFSET(Input!$BA852,0,AB$14-$B852-1),0)\n+IF(AND(AB$14>$B852,$C852>$B852,AB$14-$B852<$C$5),OFFSET(Input!$BA852,0,AB$14-$B852-1),0)*$D852   -    IF(AND(AB$14>$C852,AB$14-$C852<$C$5),OFFSET(Input!$BA852,0,AB$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX852,0)  +   AB852-IF(AND($B852<AC$14,AC$14-$B852<$C$5),OFFSET(Input!$BA852,0,AC$14-$B852-1),0)\n+IF(AND(AC$14>$B852,$C852>$B852,AC$14-$B852<$C$5),OFFSET(Input!$BA852,0,AC$14-$B852-1),0)*$D852   -    IF(AND(AC$14>$C852,AC$14-$C852<$C$5),OFFSET(Input!$BA852,0,AC$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY852,0)  +   AC852-IF(AND($B852<AD$14,AD$14-$B852<$C$5),OFFSET(Input!$BA852,0,AD$14-$B852-1),0)\n+IF(AND(AD$14>$B852,$C852>$B852,AD$14-$B852<$C$5),OFFSET(Input!$BA852,0,AD$14-$B852-1),0)*$D852   -    IF(AND(AD$14>$C852,AD$14-$C852<$C$5),OFFSET(Input!$BA852,0,AD$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ852,0)  +   AD852-IF(AND($B852<AE$14,AE$14-$B852<$C$5),OFFSET(Input!$BA852,0,AE$14-$B852-1),0)\n+IF(AND(AE$14>$B852,$C852>$B852,AE$14-$B852<$C$5),OFFSET(Input!$BA852,0,AE$14-$B852-1),0)*$D852   -    IF(AND(AE$14>$C852,AE$14-$C852<$C$5),OFFSET(Input!$BA852,0,AE$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA852,0)  +   AE852-IF(AND($B852<AF$14,AF$14-$B852<$C$5),OFFSET(Input!$BA852,0,AF$14-$B852-1),0)\n+IF(AND(AF$14>$B852,$C852>$B852,AF$14-$B852<$C$5),OFFSET(Input!$BA852,0,AF$14-$B852-1),0)*$D852   -    IF(AND(AF$14>$C852,AF$14-$C852<$C$5),OFFSET(Input!$BA852,0,AF$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB852,0)  +   AF852-IF(AND($B852<AG$14,AG$14-$B852<$C$5),OFFSET(Input!$BA852,0,AG$14-$B852-1),0)\n+IF(AND(AG$14>$B852,$C852>$B852,AG$14-$B852<$C$5),OFFSET(Input!$BA852,0,AG$14-$B852-1),0)*$D852   -    IF(AND(AG$14>$C852,AG$14-$C852<$C$5),OFFSET(Input!$BA852,0,AG$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC852,0)  +   AG852-IF(AND($B852<AH$14,AH$14-$B852<$C$5),OFFSET(Input!$BA852,0,AH$14-$B852-1),0)\n+IF(AND(AH$14>$B852,$C852>$B852,AH$14-$B852<$C$5),OFFSET(Input!$BA852,0,AH$14-$B852-1),0)*$D852   -    IF(AND(AH$14>$C852,AH$14-$C852<$C$5),OFFSET(Input!$BA852,0,AH$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD852,0)  +   AH852-IF(AND($B852<AI$14,AI$14-$B852<$C$5),OFFSET(Input!$BA852,0,AI$14-$B852-1),0)\n+IF(AND(AI$14>$B852,$C852>$B852,AI$14-$B852<$C$5),OFFSET(Input!$BA852,0,AI$14-$B852-1),0)*$D852   -    IF(AND(AI$14>$C852,AI$14-$C852<$C$5),OFFSET(Input!$BA852,0,AI$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE852,0)  +   AI852-IF(AND($B852<AJ$14,AJ$14-$B852<$C$5),OFFSET(Input!$BA852,0,AJ$14-$B852-1),0)\n+IF(AND(AJ$14>$B852,$C852>$B852,AJ$14-$B852<$C$5),OFFSET(Input!$BA852,0,AJ$14-$B852-1),0)*$D852   -    IF(AND(AJ$14>$C852,AJ$14-$C852<$C$5),OFFSET(Input!$BA852,0,AJ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF852,0)  +   AJ852-IF(AND($B852<AK$14,AK$14-$B852<$C$5),OFFSET(Input!$BA852,0,AK$14-$B852-1),0)\n+IF(AND(AK$14>$B852,$C852>$B852,AK$14-$B852<$C$5),OFFSET(Input!$BA852,0,AK$14-$B852-1),0)*$D852   -    IF(AND(AK$14>$C852,AK$14-$C852<$C$5),OFFSET(Input!$BA852,0,AK$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG852,0)  +   AK852-IF(AND($B852<AL$14,AL$14-$B852<$C$5),OFFSET(Input!$BA852,0,AL$14-$B852-1),0)\n+IF(AND(AL$14>$B852,$C852>$B852,AL$14-$B852<$C$5),OFFSET(Input!$BA852,0,AL$14-$B852-1),0)*$D852   -    IF(AND(AL$14>$C852,AL$14-$C852<$C$5),OFFSET(Input!$BA852,0,AL$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH852,0)  +   AL852-IF(AND($B852<AM$14,AM$14-$B852<$C$5),OFFSET(Input!$BA852,0,AM$14-$B852-1),0)\n+IF(AND(AM$14>$B852,$C852>$B852,AM$14-$B852<$C$5),OFFSET(Input!$BA852,0,AM$14-$B852-1),0)*$D852   -    IF(AND(AM$14>$C852,AM$14-$C852<$C$5),OFFSET(Input!$BA852,0,AM$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI852,0)  +   AM852-IF(AND($B852<AN$14,AN$14-$B852<$C$5),OFFSET(Input!$BA852,0,AN$14-$B852-1),0)\n+IF(AND(AN$14>$B852,$C852>$B852,AN$14-$B852<$C$5),OFFSET(Input!$BA852,0,AN$14-$B852-1),0)*$D852   -    IF(AND(AN$14>$C852,AN$14-$C852<$C$5),OFFSET(Input!$BA852,0,AN$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ852,0)  +   AN852-IF(AND($B852<AO$14,AO$14-$B852<$C$5),OFFSET(Input!$BA852,0,AO$14-$B852-1),0)\n+IF(AND(AO$14>$B852,$C852>$B852,AO$14-$B852<$C$5),OFFSET(Input!$BA852,0,AO$14-$B852-1),0)*$D852   -    IF(AND(AO$14>$C852,AO$14-$C852<$C$5),OFFSET(Input!$BA852,0,AO$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK852,0)  +   AO852-IF(AND($B852<AP$14,AP$14-$B852<$C$5),OFFSET(Input!$BA852,0,AP$14-$B852-1),0)\n+IF(AND(AP$14>$B852,$C852>$B852,AP$14-$B852<$C$5),OFFSET(Input!$BA852,0,AP$14-$B852-1),0)*$D852   -    IF(AND(AP$14>$C852,AP$14-$C852<$C$5),OFFSET(Input!$BA852,0,AP$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL852,0)  +   AP852-IF(AND($B852<AQ$14,AQ$14-$B852<$C$5),OFFSET(Input!$BA852,0,AQ$14-$B852-1),0)\n+IF(AND(AQ$14>$B852,$C852>$B852,AQ$14-$B852<$C$5),OFFSET(Input!$BA852,0,AQ$14-$B852-1),0)*$D852   -    IF(AND(AQ$14>$C852,AQ$14-$C852<$C$5),OFFSET(Input!$BA852,0,AQ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM852,0)  +   AQ852-IF(AND($B852<AR$14,AR$14-$B852<$C$5),OFFSET(Input!$BA852,0,AR$14-$B852-1),0)\n+IF(AND(AR$14>$B852,$C852>$B852,AR$14-$B852<$C$5),OFFSET(Input!$BA852,0,AR$14-$B852-1),0)*$D852   -    IF(AND(AR$14>$C852,AR$14-$C852<$C$5),OFFSET(Input!$BA852,0,AR$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN852,0)  +   AR852-IF(AND($B852<AS$14,AS$14-$B852<$C$5),OFFSET(Input!$BA852,0,AS$14-$B852-1),0)\n+IF(AND(AS$14>$B852,$C852>$B852,AS$14-$B852<$C$5),OFFSET(Input!$BA852,0,AS$14-$B852-1),0)*$D852   -    IF(AND(AS$14>$C852,AS$14-$C852<$C$5),OFFSET(Input!$BA852,0,AS$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO852,0)  +   AS852-IF(AND($B852<AT$14,AT$14-$B852<$C$5),OFFSET(Input!$BA852,0,AT$14-$B852-1),0)\n+IF(AND(AT$14>$B852,$C852>$B852,AT$14-$B852<$C$5),OFFSET(Input!$BA852,0,AT$14-$B852-1),0)*$D852   -    IF(AND(AT$14>$C852,AT$14-$C852<$C$5),OFFSET(Input!$BA852,0,AT$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP852,0)  +   AT852-IF(AND($B852<AU$14,AU$14-$B852<$C$5),OFFSET(Input!$BA852,0,AU$14-$B852-1),0)\n+IF(AND(AU$14>$B852,$C852>$B852,AU$14-$B852<$C$5),OFFSET(Input!$BA852,0,AU$14-$B852-1),0)*$D852   -    IF(AND(AU$14>$C852,AU$14-$C852<$C$5),OFFSET(Input!$BA852,0,AU$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ852,0)  +   AU852-IF(AND($B852<AV$14,AV$14-$B852<$C$5),OFFSET(Input!$BA852,0,AV$14-$B852-1),0)\n+IF(AND(AV$14>$B852,$C852>$B852,AV$14-$B852<$C$5),OFFSET(Input!$BA852,0,AV$14-$B852-1),0)*$D852   -    IF(AND(AV$14>$C852,AV$14-$C852<$C$5),OFFSET(Input!$BA852,0,AV$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR852,0)  +   AV852-IF(AND($B852<AW$14,AW$14-$B852<$C$5),OFFSET(Input!$BA852,0,AW$14-$B852-1),0)\n+IF(AND(AW$14>$B852,$C852>$B852,AW$14-$B852<$C$5),OFFSET(Input!$BA852,0,AW$14-$B852-1),0)*$D852   -    IF(AND(AW$14>$C852,AW$14-$C852<$C$5),OFFSET(Input!$BA852,0,AW$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS852,0)  +   AW852-IF(AND($B852<AX$14,AX$14-$B852<$C$5),OFFSET(Input!$BA852,0,AX$14-$B852-1),0)\n+IF(AND(AX$14>$B852,$C852>$B852,AX$14-$B852<$C$5),OFFSET(Input!$BA852,0,AX$14-$B852-1),0)*$D852   -    IF(AND(AX$14>$C852,AX$14-$C852<$C$5),OFFSET(Input!$BA852,0,AX$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT852,0)  +   AX852-IF(AND($B852<AY$14,AY$14-$B852<$C$5),OFFSET(Input!$BA852,0,AY$14-$B852-1),0)\n+IF(AND(AY$14>$B852,$C852>$B852,AY$14-$B852<$C$5),OFFSET(Input!$BA852,0,AY$14-$B852-1),0)*$D852   -    IF(AND(AY$14>$C852,AY$14-$C852<$C$5),OFFSET(Input!$BA852,0,AY$14-$C852-1),0)*$D852","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU852,0)  +   AY852-IF(AND($B852<AZ$14,AZ$14-$B852<$C$5),OFFSET(Input!$BA852,0,AZ$14-$B852-1),0)\n+IF(AND(AZ$14>$B852,$C852>$B852,AZ$14-$B852<$C$5),OFFSET(Input!$BA852,0,AZ$14-$B852-1),0)*$D852   -    IF(AND(AZ$14>$C852,AZ$14-$C852<$C$5),OFFSET(Input!$BA852,0,AZ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV852,0)  +   AZ852-IF(AND($B852<BA$14,BA$14-$B852<$C$5),OFFSET(Input!$BA852,0,BA$14-$B852-1),0)\n+IF(AND(BA$14>$B852,$C852>$B852,BA$14-$B852<$C$5),OFFSET(Input!$BA852,0,BA$14-$B852-1),0)*$D852   -    IF(AND(BA$14>$C852,BA$14-$C852<$C$5),OFFSET(Input!$BA852,0,BA$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW852,0)  +   BA852-IF(AND($B852<BB$14,BB$14-$B852<$C$5),OFFSET(Input!$BA852,0,BB$14-$B852-1),0)\n+IF(AND(BB$14>$B852,$C852>$B852,BB$14-$B852<$C$5),OFFSET(Input!$BA852,0,BB$14-$B852-1),0)*$D852   -    IF(AND(BB$14>$C852,BB$14-$C852<$C$5),OFFSET(Input!$BA852,0,BB$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX852,0)  +   BB852-IF(AND($B852<BC$14,BC$14-$B852<$C$5),OFFSET(Input!$BA852,0,BC$14-$B852-1),0)\n+IF(AND(BC$14>$B852,$C852>$B852,BC$14-$B852<$C$5),OFFSET(Input!$BA852,0,BC$14-$B852-1),0)*$D852   -    IF(AND(BC$14>$C852,BC$14-$C852<$C$5),OFFSET(Input!$BA852,0,BC$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY852,0)  +   BC852-IF(AND($B852<BD$14,BD$14-$B852<$C$5),OFFSET(Input!$BA852,0,BD$14-$B852-1),0)\n+IF(AND(BD$14>$B852,$C852>$B852,BD$14-$B852<$C$5),OFFSET(Input!$BA852,0,BD$14-$B852-1),0)*$D852   -    IF(AND(BD$14>$C852,BD$14-$C852<$C$5),OFFSET(Input!$BA852,0,BD$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ852,0)  +   BD852-IF(AND($B852<BE$14,BE$14-$B852<$C$5),OFFSET(Input!$BA852,0,BE$14-$B852-1),0)\n+IF(AND(BE$14>$B852,$C852>$B852,BE$14-$B852<$C$5),OFFSET(Input!$BA852,0,BE$14-$B852-1),0)*$D852   -    IF(AND(BE$14>$C852,BE$14-$C852<$C$5),OFFSET(Input!$BA852,0,BE$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA852,0)  +   BE852-IF(AND($B852<BF$14,BF$14-$B852<$C$5),OFFSET(Input!$BA852,0,BF$14-$B852-1),0)\n+IF(AND(BF$14>$B852,$C852>$B852,BF$14-$B852<$C$5),OFFSET(Input!$BA852,0,BF$14-$B852-1),0)*$D852   -    IF(AND(BF$14>$C852,BF$14-$C852<$C$5),OFFSET(Input!$BA852,0,BF$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB852,0)  +   BF852-IF(AND($B852<BG$14,BG$14-$B852<$C$5),OFFSET(Input!$BA852,0,BG$14-$B852-1),0)\n+IF(AND(BG$14>$B852,$C852>$B852,BG$14-$B852<$C$5),OFFSET(Input!$BA852,0,BG$14-$B852-1),0)*$D852   -    IF(AND(BG$14>$C852,BG$14-$C852<$C$5),OFFSET(Input!$BA852,0,BG$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC852,0)  +   BG852-IF(AND($B852<BH$14,BH$14-$B852<$C$5),OFFSET(Input!$BA852,0,BH$14-$B852-1),0)\n+IF(AND(BH$14>$B852,$C852>$B852,BH$14-$B852<$C$5),OFFSET(Input!$BA852,0,BH$14-$B852-1),0)*$D852   -    IF(AND(BH$14>$C852,BH$14-$C852<$C$5),OFFSET(Input!$BA852,0,BH$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD852,0)  +   BH852-IF(AND($B852<BI$14,BI$14-$B852<$C$5),OFFSET(Input!$BA852,0,BI$14-$B852-1),0)\n+IF(AND(BI$14>$B852,$C852>$B852,BI$14-$B852<$C$5),OFFSET(Input!$BA852,0,BI$14-$B852-1),0)*$D852   -    IF(AND(BI$14>$C852,BI$14-$C852<$C$5),OFFSET(Input!$BA852,0,BI$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE852,0)  +   BI852-IF(AND($B852<BJ$14,BJ$14-$B852<$C$5),OFFSET(Input!$BA852,0,BJ$14-$B852-1),0)\n+IF(AND(BJ$14>$B852,$C852>$B852,BJ$14-$B852<$C$5),OFFSET(Input!$BA852,0,BJ$14-$B852-1),0)*$D852   -    IF(AND(BJ$14>$C852,BJ$14-$C852<$C$5),OFFSET(Input!$BA852,0,BJ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF852,0)  +   BJ852-IF(AND($B852<BK$14,BK$14-$B852<$C$5),OFFSET(Input!$BA852,0,BK$14-$B852-1),0)\n+IF(AND(BK$14>$B852,$C852>$B852,BK$14-$B852<$C$5),OFFSET(Input!$BA852,0,BK$14-$B852-1),0)*$D852   -    IF(AND(BK$14>$C852,BK$14-$C852<$C$5),OFFSET(Input!$BA852,0,BK$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG852,0)  +   BK852-IF(AND($B852<BL$14,BL$14-$B852<$C$5),OFFSET(Input!$BA852,0,BL$14-$B852-1),0)\n+IF(AND(BL$14>$B852,$C852>$B852,BL$14-$B852<$C$5),OFFSET(Input!$BA852,0,BL$14-$B852-1),0)*$D852   -    IF(AND(BL$14>$C852,BL$14-$C852<$C$5),OFFSET(Input!$BA852,0,BL$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH852,0)  +   BL852-IF(AND($B852<BM$14,BM$14-$B852<$C$5),OFFSET(Input!$BA852,0,BM$14-$B852-1),0)\n+IF(AND(BM$14>$B852,$C852>$B852,BM$14-$B852<$C$5),OFFSET(Input!$BA852,0,BM$14-$B852-1),0)*$D852   -    IF(AND(BM$14>$C852,BM$14-$C852<$C$5),OFFSET(Input!$BA852,0,BM$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI852,0)  +   BM852-IF(AND($B852<BN$14,BN$14-$B852<$C$5),OFFSET(Input!$BA852,0,BN$14-$B852-1),0)\n+IF(AND(BN$14>$B852,$C852>$B852,BN$14-$B852<$C$5),OFFSET(Input!$BA852,0,BN$14-$B852-1),0)*$D852   -    IF(AND(BN$14>$C852,BN$14-$C852<$C$5),OFFSET(Input!$BA852,0,BN$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ852,0)  +   BN852-IF(AND($B852<BO$14,BO$14-$B852<$C$5),OFFSET(Input!$BA852,0,BO$14-$B852-1),0)\n+IF(AND(BO$14>$B852,$C852>$B852,BO$14-$B852<$C$5),OFFSET(Input!$BA852,0,BO$14-$B852-1),0)*$D852   -    IF(AND(BO$14>$C852,BO$14-$C852<$C$5),OFFSET(Input!$BA852,0,BO$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK852,0)  +   BO852-IF(AND($B852<BP$14,BP$14-$B852<$C$5),OFFSET(Input!$BA852,0,BP$14-$B852-1),0)\n+IF(AND(BP$14>$B852,$C852>$B852,BP$14-$B852<$C$5),OFFSET(Input!$BA852,0,BP$14-$B852-1),0)*$D852   -    IF(AND(BP$14>$C852,BP$14-$C852<$C$5),OFFSET(Input!$BA852,0,BP$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL852,0)  +   BP852-IF(AND($B852<BQ$14,BQ$14-$B852<$C$5),OFFSET(Input!$BA852,0,BQ$14-$B852-1),0)\n+IF(AND(BQ$14>$B852,$C852>$B852,BQ$14-$B852<$C$5),OFFSET(Input!$BA852,0,BQ$14-$B852-1),0)*$D852   -    IF(AND(BQ$14>$C852,BQ$14-$C852<$C$5),OFFSET(Input!$BA852,0,BQ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM852,0)  +   BQ852-IF(AND($B852<BR$14,BR$14-$B852<$C$5),OFFSET(Input!$BA852,0,BR$14-$B852-1),0)\n+IF(AND(BR$14>$B852,$C852>$B852,BR$14-$B852<$C$5),OFFSET(Input!$BA852,0,BR$14-$B852-1),0)*$D852   -    IF(AND(BR$14>$C852,BR$14-$C852<$C$5),OFFSET(Input!$BA852,0,BR$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN852,0)  +   BR852-IF(AND($B852<BS$14,BS$14-$B852<$C$5),OFFSET(Input!$BA852,0,BS$14-$B852-1),0)\n+IF(AND(BS$14>$B852,$C852>$B852,BS$14-$B852<$C$5),OFFSET(Input!$BA852,0,BS$14-$B852-1),0)*$D852   -    IF(AND(BS$14>$C852,BS$14-$C852<$C$5),OFFSET(Input!$BA852,0,BS$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO852,0)  +   BS852-IF(AND($B852<BT$14,BT$14-$B852<$C$5),OFFSET(Input!$BA852,0,BT$14-$B852-1),0)\n+IF(AND(BT$14>$B852,$C852>$B852,BT$14-$B852<$C$5),OFFSET(Input!$BA852,0,BT$14-$B852-1),0)*$D852   -    IF(AND(BT$14>$C852,BT$14-$C852<$C$5),OFFSET(Input!$BA852,0,BT$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP852,0)  +   BT852-IF(AND($B852<BU$14,BU$14-$B852<$C$5),OFFSET(Input!$BA852,0,BU$14-$B852-1),0)\n+IF(AND(BU$14>$B852,$C852>$B852,BU$14-$B852<$C$5),OFFSET(Input!$BA852,0,BU$14-$B852-1),0)*$D852   -    IF(AND(BU$14>$C852,BU$14-$C852<$C$5),OFFSET(Input!$BA852,0,BU$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ852,0)  +   BU852-IF(AND($B852<BV$14,BV$14-$B852<$C$5),OFFSET(Input!$BA852,0,BV$14-$B852-1),0)\n+IF(AND(BV$14>$B852,$C852>$B852,BV$14-$B852<$C$5),OFFSET(Input!$BA852,0,BV$14-$B852-1),0)*$D852   -    IF(AND(BV$14>$C852,BV$14-$C852<$C$5),OFFSET(Input!$BA852,0,BV$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR852,0)  +   BV852-IF(AND($B852<BW$14,BW$14-$B852<$C$5),OFFSET(Input!$BA852,0,BW$14-$B852-1),0)\n+IF(AND(BW$14>$B852,$C852>$B852,BW$14-$B852<$C$5),OFFSET(Input!$BA852,0,BW$14-$B852-1),0)*$D852   -    IF(AND(BW$14>$C852,BW$14-$C852<$C$5),OFFSET(Input!$BA852,0,BW$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS852,0)  +   BW852-IF(AND($B852<BX$14,BX$14-$B852<$C$5),OFFSET(Input!$BA852,0,BX$14-$B852-1),0)\n+IF(AND(BX$14>$B852,$C852>$B852,BX$14-$B852<$C$5),OFFSET(Input!$BA852,0,BX$14-$B852-1),0)*$D852   -    IF(AND(BX$14>$C852,BX$14-$C852<$C$5),OFFSET(Input!$BA852,0,BX$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT852,0)  +   BX852-IF(AND($B852<BY$14,BY$14-$B852<$C$5),OFFSET(Input!$BA852,0,BY$14-$B852-1),0)\n+IF(AND(BY$14>$B852,$C852>$B852,BY$14-$B852<$C$5),OFFSET(Input!$BA852,0,BY$14-$B852-1),0)*$D852   -    IF(AND(BY$14>$C852,BY$14-$C852<$C$5),OFFSET(Input!$BA852,0,BY$14-$C852-1),0)*$D852","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU852,0)  +   BY852-IF(AND($B852<BZ$14,BZ$14-$B852<$C$5),OFFSET(Input!$BA852,0,BZ$14-$B852-1),0)\n+IF(AND(BZ$14>$B852,$C852>$B852,BZ$14-$B852<$C$5),OFFSET(Input!$BA852,0,BZ$14-$B852-1),0)*$D852   -    IF(AND(BZ$14>$C852,BZ$14-$C852<$C$5),OFFSET(Input!$BA852,0,BZ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV852,0)  +   BZ852-IF(AND($B852<CA$14,CA$14-$B852<$C$5),OFFSET(Input!$BA852,0,CA$14-$B852-1),0)\n+IF(AND(CA$14>$B852,$C852>$B852,CA$14-$B852<$C$5),OFFSET(Input!$BA852,0,CA$14-$B852-1),0)*$D852   -    IF(AND(CA$14>$C852,CA$14-$C852<$C$5),OFFSET(Input!$BA852,0,CA$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW852,0)  +   CA852-IF(AND($B852<CB$14,CB$14-$B852<$C$5),OFFSET(Input!$BA852,0,CB$14-$B852-1),0)\n+IF(AND(CB$14>$B852,$C852>$B852,CB$14-$B852<$C$5),OFFSET(Input!$BA852,0,CB$14-$B852-1),0)*$D852   -    IF(AND(CB$14>$C852,CB$14-$C852<$C$5),OFFSET(Input!$BA852,0,CB$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX852,0)  +   CB852-IF(AND($B852<CC$14,CC$14-$B852<$C$5),OFFSET(Input!$BA852,0,CC$14-$B852-1),0)\n+IF(AND(CC$14>$B852,$C852>$B852,CC$14-$B852<$C$5),OFFSET(Input!$BA852,0,CC$14-$B852-1),0)*$D852   -    IF(AND(CC$14>$C852,CC$14-$C852<$C$5),OFFSET(Input!$BA852,0,CC$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY852,0)  +   CC852-IF(AND($B852<CD$14,CD$14-$B852<$C$5),OFFSET(Input!$BA852,0,CD$14-$B852-1),0)\n+IF(AND(CD$14>$B852,$C852>$B852,CD$14-$B852<$C$5),OFFSET(Input!$BA852,0,CD$14-$B852-1),0)*$D852   -    IF(AND(CD$14>$C852,CD$14-$C852<$C$5),OFFSET(Input!$BA852,0,CD$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ852,0)  +   CD852-IF(AND($B852<CE$14,CE$14-$B852<$C$5),OFFSET(Input!$BA852,0,CE$14-$B852-1),0)\n+IF(AND(CE$14>$B852,$C852>$B852,CE$14-$B852<$C$5),OFFSET(Input!$BA852,0,CE$14-$B852-1),0)*$D852   -    IF(AND(CE$14>$C852,CE$14-$C852<$C$5),OFFSET(Input!$BA852,0,CE$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA852,0)  +   CE852-IF(AND($B852<CF$14,CF$14-$B852<$C$5),OFFSET(Input!$BA852,0,CF$14-$B852-1),0)\n+IF(AND(CF$14>$B852,$C852>$B852,CF$14-$B852<$C$5),OFFSET(Input!$BA852,0,CF$14-$B852-1),0)*$D852   -    IF(AND(CF$14>$C852,CF$14-$C852<$C$5),OFFSET(Input!$BA852,0,CF$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB852,0)  +   CF852-IF(AND($B852<CG$14,CG$14-$B852<$C$5),OFFSET(Input!$BA852,0,CG$14-$B852-1),0)\n+IF(AND(CG$14>$B852,$C852>$B852,CG$14-$B852<$C$5),OFFSET(Input!$BA852,0,CG$14-$B852-1),0)*$D852   -    IF(AND(CG$14>$C852,CG$14-$C852<$C$5),OFFSET(Input!$BA852,0,CG$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC852,0)  +   CG852-IF(AND($B852<CH$14,CH$14-$B852<$C$5),OFFSET(Input!$BA852,0,CH$14-$B852-1),0)\n+IF(AND(CH$14>$B852,$C852>$B852,CH$14-$B852<$C$5),OFFSET(Input!$BA852,0,CH$14-$B852-1),0)*$D852   -    IF(AND(CH$14>$C852,CH$14-$C852<$C$5),OFFSET(Input!$BA852,0,CH$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED852,0)  +   CH852-IF(AND($B852<CI$14,CI$14-$B852<$C$5),OFFSET(Input!$BA852,0,CI$14-$B852-1),0)\n+IF(AND(CI$14>$B852,$C852>$B852,CI$14-$B852<$C$5),OFFSET(Input!$BA852,0,CI$14-$B852-1),0)*$D852   -    IF(AND(CI$14>$C852,CI$14-$C852<$C$5),OFFSET(Input!$BA852,0,CI$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE852,0)  +   CI852-IF(AND($B852<CJ$14,CJ$14-$B852<$C$5),OFFSET(Input!$BA852,0,CJ$14-$B852-1),0)\n+IF(AND(CJ$14>$B852,$C852>$B852,CJ$14-$B852<$C$5),OFFSET(Input!$BA852,0,CJ$14-$B852-1),0)*$D852   -    IF(AND(CJ$14>$C852,CJ$14-$C852<$C$5),OFFSET(Input!$BA852,0,CJ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF852,0)  +   CJ852-IF(AND($B852<CK$14,CK$14-$B852<$C$5),OFFSET(Input!$BA852,0,CK$14-$B852-1),0)\n+IF(AND(CK$14>$B852,$C852>$B852,CK$14-$B852<$C$5),OFFSET(Input!$BA852,0,CK$14-$B852-1),0)*$D852   -    IF(AND(CK$14>$C852,CK$14-$C852<$C$5),OFFSET(Input!$BA852,0,CK$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG852,0)  +   CK852-IF(AND($B852<CL$14,CL$14-$B852<$C$5),OFFSET(Input!$BA852,0,CL$14-$B852-1),0)\n+IF(AND(CL$14>$B852,$C852>$B852,CL$14-$B852<$C$5),OFFSET(Input!$BA852,0,CL$14-$B852-1),0)*$D852   -    IF(AND(CL$14>$C852,CL$14-$C852<$C$5),OFFSET(Input!$BA852,0,CL$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH852,0)  +   CL852-IF(AND($B852<CM$14,CM$14-$B852<$C$5),OFFSET(Input!$BA852,0,CM$14-$B852-1),0)\n+IF(AND(CM$14>$B852,$C852>$B852,CM$14-$B852<$C$5),OFFSET(Input!$BA852,0,CM$14-$B852-1),0)*$D852   -    IF(AND(CM$14>$C852,CM$14-$C852<$C$5),OFFSET(Input!$BA852,0,CM$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI852,0)  +   CM852-IF(AND($B852<CN$14,CN$14-$B852<$C$5),OFFSET(Input!$BA852,0,CN$14-$B852-1),0)\n+IF(AND(CN$14>$B852,$C852>$B852,CN$14-$B852<$C$5),OFFSET(Input!$BA852,0,CN$14-$B852-1),0)*$D852   -    IF(AND(CN$14>$C852,CN$14-$C852<$C$5),OFFSET(Input!$BA852,0,CN$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ852,0)  +   CN852-IF(AND($B852<CO$14,CO$14-$B852<$C$5),OFFSET(Input!$BA852,0,CO$14-$B852-1),0)\n+IF(AND(CO$14>$B852,$C852>$B852,CO$14-$B852<$C$5),OFFSET(Input!$BA852,0,CO$14-$B852-1),0)*$D852   -    IF(AND(CO$14>$C852,CO$14-$C852<$C$5),OFFSET(Input!$BA852,0,CO$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK852,0)  +   CO852-IF(AND($B852<CP$14,CP$14-$B852<$C$5),OFFSET(Input!$BA852,0,CP$14-$B852-1),0)\n+IF(AND(CP$14>$B852,$C852>$B852,CP$14-$B852<$C$5),OFFSET(Input!$BA852,0,CP$14-$B852-1),0)*$D852   -    IF(AND(CP$14>$C852,CP$14-$C852<$C$5),OFFSET(Input!$BA852,0,CP$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL852,0)  +   CP852-IF(AND($B852<CQ$14,CQ$14-$B852<$C$5),OFFSET(Input!$BA852,0,CQ$14-$B852-1),0)\n+IF(AND(CQ$14>$B852,$C852>$B852,CQ$14-$B852<$C$5),OFFSET(Input!$BA852,0,CQ$14-$B852-1),0)*$D852   -    IF(AND(CQ$14>$C852,CQ$14-$C852<$C$5),OFFSET(Input!$BA852,0,CQ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM852,0)  +   CQ852-IF(AND($B852<CR$14,CR$14-$B852<$C$5),OFFSET(Input!$BA852,0,CR$14-$B852-1),0)\n+IF(AND(CR$14>$B852,$C852>$B852,CR$14-$B852<$C$5),OFFSET(Input!$BA852,0,CR$14-$B852-1),0)*$D852   -    IF(AND(CR$14>$C852,CR$14-$C852<$C$5),OFFSET(Input!$BA852,0,CR$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN852,0)  +   CR852-IF(AND($B852<CS$14,CS$14-$B852<$C$5),OFFSET(Input!$BA852,0,CS$14-$B852-1),0)\n+IF(AND(CS$14>$B852,$C852>$B852,CS$14-$B852<$C$5),OFFSET(Input!$BA852,0,CS$14-$B852-1),0)*$D852   -    IF(AND(CS$14>$C852,CS$14-$C852<$C$5),OFFSET(Input!$BA852,0,CS$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO852,0)  +   CS852-IF(AND($B852<CT$14,CT$14-$B852<$C$5),OFFSET(Input!$BA852,0,CT$14-$B852-1),0)\n+IF(AND(CT$14>$B852,$C852>$B852,CT$14-$B852<$C$5),OFFSET(Input!$BA852,0,CT$14-$B852-1),0)*$D852   -    IF(AND(CT$14>$C852,CT$14-$C852<$C$5),OFFSET(Input!$BA852,0,CT$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP852,0)  +   CT852-IF(AND($B852<CU$14,CU$14-$B852<$C$5),OFFSET(Input!$BA852,0,CU$14-$B852-1),0)\n+IF(AND(CU$14>$B852,$C852>$B852,CU$14-$B852<$C$5),OFFSET(Input!$BA852,0,CU$14-$B852-1),0)*$D852   -    IF(AND(CU$14>$C852,CU$14-$C852<$C$5),OFFSET(Input!$BA852,0,CU$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ852,0)  +   CU852-IF(AND($B852<CV$14,CV$14-$B852<$C$5),OFFSET(Input!$BA852,0,CV$14-$B852-1),0)\n+IF(AND(CV$14>$B852,$C852>$B852,CV$14-$B852<$C$5),OFFSET(Input!$BA852,0,CV$14-$B852-1),0)*$D852   -    IF(AND(CV$14>$C852,CV$14-$C852<$C$5),OFFSET(Input!$BA852,0,CV$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER852,0)  +   CV852-IF(AND($B852<CW$14,CW$14-$B852<$C$5),OFFSET(Input!$BA852,0,CW$14-$B852-1),0)\n+IF(AND(CW$14>$B852,$C852>$B852,CW$14-$B852<$C$5),OFFSET(Input!$BA852,0,CW$14-$B852-1),0)*$D852   -    IF(AND(CW$14>$C852,CW$14-$C852<$C$5),OFFSET(Input!$BA852,0,CW$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES852,0)  +   CW852-IF(AND($B852<CX$14,CX$14-$B852<$C$5),OFFSET(Input!$BA852,0,CX$14-$B852-1),0)\n+IF(AND(CX$14>$B852,$C852>$B852,CX$14-$B852<$C$5),OFFSET(Input!$BA852,0,CX$14-$B852-1),0)*$D852   -    IF(AND(CX$14>$C852,CX$14-$C852<$C$5),OFFSET(Input!$BA852,0,CX$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET852,0)  +   CX852-IF(AND($B852<CY$14,CY$14-$B852<$C$5),OFFSET(Input!$BA852,0,CY$14-$B852-1),0)\n+IF(AND(CY$14>$B852,$C852>$B852,CY$14-$B852<$C$5),OFFSET(Input!$BA852,0,CY$14-$B852-1),0)*$D852   -    IF(AND(CY$14>$C852,CY$14-$C852<$C$5),OFFSET(Input!$BA852,0,CY$14-$C852-1),0)*$D852","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU852,0)  +   CY852-IF(AND($B852<CZ$14,CZ$14-$B852<$C$5),OFFSET(Input!$BA852,0,CZ$14-$B852-1),0)\n+IF(AND(CZ$14>$B852,$C852>$B852,CZ$14-$B852<$C$5),OFFSET(Input!$BA852,0,CZ$14-$B852-1),0)*$D852   -    IF(AND(CZ$14>$C852,CZ$14-$C852<$C$5),OFFSET(Input!$BA852,0,CZ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV852,0)  +   CZ852-IF(AND($B852<DA$14,DA$14-$B852<$C$5),OFFSET(Input!$BA852,0,DA$14-$B852-1),0)\n+IF(AND(DA$14>$B852,$C852>$B852,DA$14-$B852<$C$5),OFFSET(Input!$BA852,0,DA$14-$B852-1),0)*$D852   -    IF(AND(DA$14>$C852,DA$14-$C852<$C$5),OFFSET(Input!$BA852,0,DA$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW852,0)  +   DA852-IF(AND($B852<DB$14,DB$14-$B852<$C$5),OFFSET(Input!$BA852,0,DB$14-$B852-1),0)\n+IF(AND(DB$14>$B852,$C852>$B852,DB$14-$B852<$C$5),OFFSET(Input!$BA852,0,DB$14-$B852-1),0)*$D852   -    IF(AND(DB$14>$C852,DB$14-$C852<$C$5),OFFSET(Input!$BA852,0,DB$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX852,0)  +   DB852-IF(AND($B852<DC$14,DC$14-$B852<$C$5),OFFSET(Input!$BA852,0,DC$14-$B852-1),0)\n+IF(AND(DC$14>$B852,$C852>$B852,DC$14-$B852<$C$5),OFFSET(Input!$BA852,0,DC$14-$B852-1),0)*$D852   -    IF(AND(DC$14>$C852,DC$14-$C852<$C$5),OFFSET(Input!$BA852,0,DC$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY852,0)  +   DC852-IF(AND($B852<DD$14,DD$14-$B852<$C$5),OFFSET(Input!$BA852,0,DD$14-$B852-1),0)\n+IF(AND(DD$14>$B852,$C852>$B852,DD$14-$B852<$C$5),OFFSET(Input!$BA852,0,DD$14-$B852-1),0)*$D852   -    IF(AND(DD$14>$C852,DD$14-$C852<$C$5),OFFSET(Input!$BA852,0,DD$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ852,0)  +   DD852-IF(AND($B852<DE$14,DE$14-$B852<$C$5),OFFSET(Input!$BA852,0,DE$14-$B852-1),0)\n+IF(AND(DE$14>$B852,$C852>$B852,DE$14-$B852<$C$5),OFFSET(Input!$BA852,0,DE$14-$B852-1),0)*$D852   -    IF(AND(DE$14>$C852,DE$14-$C852<$C$5),OFFSET(Input!$BA852,0,DE$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA852,0)  +   DE852-IF(AND($B852<DF$14,DF$14-$B852<$C$5),OFFSET(Input!$BA852,0,DF$14-$B852-1),0)\n+IF(AND(DF$14>$B852,$C852>$B852,DF$14-$B852<$C$5),OFFSET(Input!$BA852,0,DF$14-$B852-1),0)*$D852   -    IF(AND(DF$14>$C852,DF$14-$C852<$C$5),OFFSET(Input!$BA852,0,DF$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB852,0)  +   DF852-IF(AND($B852<DG$14,DG$14-$B852<$C$5),OFFSET(Input!$BA852,0,DG$14-$B852-1),0)\n+IF(AND(DG$14>$B852,$C852>$B852,DG$14-$B852<$C$5),OFFSET(Input!$BA852,0,DG$14-$B852-1),0)*$D852   -    IF(AND(DG$14>$C852,DG$14-$C852<$C$5),OFFSET(Input!$BA852,0,DG$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC852,0)  +   DG852-IF(AND($B852<DH$14,DH$14-$B852<$C$5),OFFSET(Input!$BA852,0,DH$14-$B852-1),0)\n+IF(AND(DH$14>$B852,$C852>$B852,DH$14-$B852<$C$5),OFFSET(Input!$BA852,0,DH$14-$B852-1),0)*$D852   -    IF(AND(DH$14>$C852,DH$14-$C852<$C$5),OFFSET(Input!$BA852,0,DH$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD852,0)  +   DH852-IF(AND($B852<DI$14,DI$14-$B852<$C$5),OFFSET(Input!$BA852,0,DI$14-$B852-1),0)\n+IF(AND(DI$14>$B852,$C852>$B852,DI$14-$B852<$C$5),OFFSET(Input!$BA852,0,DI$14-$B852-1),0)*$D852   -    IF(AND(DI$14>$C852,DI$14-$C852<$C$5),OFFSET(Input!$BA852,0,DI$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE852,0)  +   DI852-IF(AND($B852<DJ$14,DJ$14-$B852<$C$5),OFFSET(Input!$BA852,0,DJ$14-$B852-1),0)\n+IF(AND(DJ$14>$B852,$C852>$B852,DJ$14-$B852<$C$5),OFFSET(Input!$BA852,0,DJ$14-$B852-1),0)*$D852   -    IF(AND(DJ$14>$C852,DJ$14-$C852<$C$5),OFFSET(Input!$BA852,0,DJ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF852,0)  +   DJ852-IF(AND($B852<DK$14,DK$14-$B852<$C$5),OFFSET(Input!$BA852,0,DK$14-$B852-1),0)\n+IF(AND(DK$14>$B852,$C852>$B852,DK$14-$B852<$C$5),OFFSET(Input!$BA852,0,DK$14-$B852-1),0)*$D852   -    IF(AND(DK$14>$C852,DK$14-$C852<$C$5),OFFSET(Input!$BA852,0,DK$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG852,0)  +   DK852-IF(AND($B852<DL$14,DL$14-$B852<$C$5),OFFSET(Input!$BA852,0,DL$14-$B852-1),0)\n+IF(AND(DL$14>$B852,$C852>$B852,DL$14-$B852<$C$5),OFFSET(Input!$BA852,0,DL$14-$B852-1),0)*$D852   -    IF(AND(DL$14>$C852,DL$14-$C852<$C$5),OFFSET(Input!$BA852,0,DL$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH852,0)  +   DL852-IF(AND($B852<DM$14,DM$14-$B852<$C$5),OFFSET(Input!$BA852,0,DM$14-$B852-1),0)\n+IF(AND(DM$14>$B852,$C852>$B852,DM$14-$B852<$C$5),OFFSET(Input!$BA852,0,DM$14-$B852-1),0)*$D852   -    IF(AND(DM$14>$C852,DM$14-$C852<$C$5),OFFSET(Input!$BA852,0,DM$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI852,0)  +   DM852-IF(AND($B852<DN$14,DN$14-$B852<$C$5),OFFSET(Input!$BA852,0,DN$14-$B852-1),0)\n+IF(AND(DN$14>$B852,$C852>$B852,DN$14-$B852<$C$5),OFFSET(Input!$BA852,0,DN$14-$B852-1),0)*$D852   -    IF(AND(DN$14>$C852,DN$14-$C852<$C$5),OFFSET(Input!$BA852,0,DN$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ852,0)  +   DN852-IF(AND($B852<DO$14,DO$14-$B852<$C$5),OFFSET(Input!$BA852,0,DO$14-$B852-1),0)\n+IF(AND(DO$14>$B852,$C852>$B852,DO$14-$B852<$C$5),OFFSET(Input!$BA852,0,DO$14-$B852-1),0)*$D852   -    IF(AND(DO$14>$C852,DO$14-$C852<$C$5),OFFSET(Input!$BA852,0,DO$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK852,0)  +   DO852-IF(AND($B852<DP$14,DP$14-$B852<$C$5),OFFSET(Input!$BA852,0,DP$14-$B852-1),0)\n+IF(AND(DP$14>$B852,$C852>$B852,DP$14-$B852<$C$5),OFFSET(Input!$BA852,0,DP$14-$B852-1),0)*$D852   -    IF(AND(DP$14>$C852,DP$14-$C852<$C$5),OFFSET(Input!$BA852,0,DP$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL852,0)  +   DP852-IF(AND($B852<DQ$14,DQ$14-$B852<$C$5),OFFSET(Input!$BA852,0,DQ$14-$B852-1),0)\n+IF(AND(DQ$14>$B852,$C852>$B852,DQ$14-$B852<$C$5),OFFSET(Input!$BA852,0,DQ$14-$B852-1),0)*$D852   -    IF(AND(DQ$14>$C852,DQ$14-$C852<$C$5),OFFSET(Input!$BA852,0,DQ$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM852,0)  +   DQ852-IF(AND($B852<DR$14,DR$14-$B852<$C$5),OFFSET(Input!$BA852,0,DR$14-$B852-1),0)\n+IF(AND(DR$14>$B852,$C852>$B852,DR$14-$B852<$C$5),OFFSET(Input!$BA852,0,DR$14-$B852-1),0)*$D852   -    IF(AND(DR$14>$C852,DR$14-$C852<$C$5),OFFSET(Input!$BA852,0,DR$14-$C852-1),0)*$D852","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN852,0)  +   DR852-IF(AND($B852<DS$14,DS$14-$B852<$C$5),OFFSET(Input!$BA852,0,DS$14-$B852-1),0)\n+IF(AND(DS$14>$B852,$C852>$B852,DS$14-$B852<$C$5),OFFSET(Input!$BA852,0,DS$14-$B852-1),0)*$D852   -    IF(AND(DS$14>$C852,DS$14-$C852<$C$5),OFFSET(Input!$BA852,0,DS$14-$C852-1),0)*$D852","v":0}]
[{"$f":"Calcs!A887","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E887),1,Calcs!E887)*Periods,0)","v":0},{"$f":"ROUND(MAX(B887,Input!Z887*Periods),0)","v":0},{"$f":"IF(Calcs!DY887>Calcs!DZ887,IF(Input!R887<>0,Input!AC887/Input!R887,0),IF(Input!V887<>0,Input!AE887/Input!V887,0))","v":0},null,{"$f":"Input!BA887","v":0},{"$f":"IF(G$14<=$C$5,Input!BB887,0)  +   F887-IF(AND($B887<G$14,G$14-$B887<$C$5),OFFSET(Input!$BA887,0,G$14-$B887-1),0)\n+IF(AND(G$14>$B887,$C887>$B887,G$14-$B887<$C$5),OFFSET(Input!$BA887,0,G$14-$B887-1),0)*$D887   -    IF(AND(G$14>$C887,G$14-$C887<$C$5),OFFSET(Input!$BA887,0,G$14-$C887-1),0)*$D887","v":0},{"$f":"IF(H$14<=$C$5,Input!BC887,0)  +   G887-IF(AND($B887<H$14,H$14-$B887<$C$5),OFFSET(Input!$BA887,0,H$14-$B887-1),0)\n+IF(AND(H$14>$B887,$C887>$B887,H$14-$B887<$C$5),OFFSET(Input!$BA887,0,H$14-$B887-1),0)*$D887   -    IF(AND(H$14>$C887,H$14-$C887<$C$5),OFFSET(Input!$BA887,0,H$14-$C887-1),0)*$D887","v":0},{"$f":"IF(I$14<=$C$5,Input!BD887,0)  +   H887-IF(AND($B887<I$14,I$14-$B887<$C$5),OFFSET(Input!$BA887,0,I$14-$B887-1),0)\n+IF(AND(I$14>$B887,$C887>$B887,I$14-$B887<$C$5),OFFSET(Input!$BA887,0,I$14-$B887-1),0)*$D887   -    IF(AND(I$14>$C887,I$14-$C887<$C$5),OFFSET(Input!$BA887,0,I$14-$C887-1),0)*$D887","v":0},{"$f":"IF(J$14<=$C$5,Input!BE887,0)  +   I887-IF(AND($B887<J$14,J$14-$B887<$C$5),OFFSET(Input!$BA887,0,J$14-$B887-1),0)\n+IF(AND(J$14>$B887,$C887>$B887,J$14-$B887<$C$5),OFFSET(Input!$BA887,0,J$14-$B887-1),0)*$D887   -    IF(AND(J$14>$C887,J$14-$C887<$C$5),OFFSET(Input!$BA887,0,J$14-$C887-1),0)*$D887","v":0},{"$f":"IF(K$14<=$C$5,Input!BF887,0)  +   J887-IF(AND($B887<K$14,K$14-$B887<$C$5),OFFSET(Input!$BA887,0,K$14-$B887-1),0)\n+IF(AND(K$14>$B887,$C887>$B887,K$14-$B887<$C$5),OFFSET(Input!$BA887,0,K$14-$B887-1),0)*$D887   -    IF(AND(K$14>$C887,K$14-$C887<$C$5),OFFSET(Input!$BA887,0,K$14-$C887-1),0)*$D887","v":0},{"$f":"IF(L$14<=$C$5,Input!BG887,0)  +   K887-IF(AND($B887<L$14,L$14-$B887<$C$5),OFFSET(Input!$BA887,0,L$14-$B887-1),0)\n+IF(AND(L$14>$B887,$C887>$B887,L$14-$B887<$C$5),OFFSET(Input!$BA887,0,L$14-$B887-1),0)*$D887   -    IF(AND(L$14>$C887,L$14-$C887<$C$5),OFFSET(Input!$BA887,0,L$14-$C887-1),0)*$D887","v":0},{"$f":"IF(M$14<=$C$5,Input!BH887,0)  +   L887-IF(AND($B887<M$14,M$14-$B887<$C$5),OFFSET(Input!$BA887,0,M$14-$B887-1),0)\n+IF(AND(M$14>$B887,$C887>$B887,M$14-$B887<$C$5),OFFSET(Input!$BA887,0,M$14-$B887-1),0)*$D887   -    IF(AND(M$14>$C887,M$14-$C887<$C$5),OFFSET(Input!$BA887,0,M$14-$C887-1),0)*$D887","v":0},{"$f":"IF(N$14<=$C$5,Input!BI887,0)  +   M887-IF(AND($B887<N$14,N$14-$B887<$C$5),OFFSET(Input!$BA887,0,N$14-$B887-1),0)\n+IF(AND(N$14>$B887,$C887>$B887,N$14-$B887<$C$5),OFFSET(Input!$BA887,0,N$14-$B887-1),0)*$D887   -    IF(AND(N$14>$C887,N$14-$C887<$C$5),OFFSET(Input!$BA887,0,N$14-$C887-1),0)*$D887","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ887,0)  +   N887-IF(AND($B887<O$14,O$14-$B887<$C$5),OFFSET(Input!$BA887,0,O$14-$B887-1),0)\n+IF(AND(O$14>$B887,$C887>$B887,O$14-$B887<$C$5),OFFSET(Input!$BA887,0,O$14-$B887-1),0)*$D887   -    IF(AND(O$14>$C887,O$14-$C887<$C$5),OFFSET(Input!$BA887,0,O$14-$C887-1),0)*$D887","v":0},{"$f":"IF(P$14<=$C$5,Input!BK887,0)  +   O887-IF(AND($B887<P$14,P$14-$B887<$C$5),OFFSET(Input!$BA887,0,P$14-$B887-1),0)\n+IF(AND(P$14>$B887,$C887>$B887,P$14-$B887<$C$5),OFFSET(Input!$BA887,0,P$14-$B887-1),0)*$D887   -    IF(AND(P$14>$C887,P$14-$C887<$C$5),OFFSET(Input!$BA887,0,P$14-$C887-1),0)*$D887","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL887,0)  +   P887-IF(AND($B887<Q$14,Q$14-$B887<$C$5),OFFSET(Input!$BA887,0,Q$14-$B887-1),0)\n+IF(AND(Q$14>$B887,$C887>$B887,Q$14-$B887<$C$5),OFFSET(Input!$BA887,0,Q$14-$B887-1),0)*$D887   -    IF(AND(Q$14>$C887,Q$14-$C887<$C$5),OFFSET(Input!$BA887,0,Q$14-$C887-1),0)*$D887","v":0},{"$f":"IF(R$14<=$C$5,Input!BM887,0)  +   Q887-IF(AND($B887<R$14,R$14-$B887<$C$5),OFFSET(Input!$BA887,0,R$14-$B887-1),0)\n+IF(AND(R$14>$B887,$C887>$B887,R$14-$B887<$C$5),OFFSET(Input!$BA887,0,R$14-$B887-1),0)*$D887   -    IF(AND(R$14>$C887,R$14-$C887<$C$5),OFFSET(Input!$BA887,0,R$14-$C887-1),0)*$D887","v":0},{"$f":"IF(S$14<=$C$5,Input!BN887,0)  +   R887-IF(AND($B887<S$14,S$14-$B887<$C$5),OFFSET(Input!$BA887,0,S$14-$B887-1),0)\n+IF(AND(S$14>$B887,$C887>$B887,S$14-$B887<$C$5),OFFSET(Input!$BA887,0,S$14-$B887-1),0)*$D887   -    IF(AND(S$14>$C887,S$14-$C887<$C$5),OFFSET(Input!$BA887,0,S$14-$C887-1),0)*$D887","v":0},{"$f":"IF(T$14<=$C$5,Input!BO887,0)  +   S887-IF(AND($B887<T$14,T$14-$B887<$C$5),OFFSET(Input!$BA887,0,T$14-$B887-1),0)\n+IF(AND(T$14>$B887,$C887>$B887,T$14-$B887<$C$5),OFFSET(Input!$BA887,0,T$14-$B887-1),0)*$D887   -    IF(AND(T$14>$C887,T$14-$C887<$C$5),OFFSET(Input!$BA887,0,T$14-$C887-1),0)*$D887","v":0},{"$f":"IF(U$14<=$C$5,Input!BP887,0)  +   T887-IF(AND($B887<U$14,U$14-$B887<$C$5),OFFSET(Input!$BA887,0,U$14-$B887-1),0)\n+IF(AND(U$14>$B887,$C887>$B887,U$14-$B887<$C$5),OFFSET(Input!$BA887,0,U$14-$B887-1),0)*$D887   -    IF(AND(U$14>$C887,U$14-$C887<$C$5),OFFSET(Input!$BA887,0,U$14-$C887-1),0)*$D887","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ887,0)  +   U887-IF(AND($B887<V$14,V$14-$B887<$C$5),OFFSET(Input!$BA887,0,V$14-$B887-1),0)\n+IF(AND(V$14>$B887,$C887>$B887,V$14-$B887<$C$5),OFFSET(Input!$BA887,0,V$14-$B887-1),0)*$D887   -    IF(AND(V$14>$C887,V$14-$C887<$C$5),OFFSET(Input!$BA887,0,V$14-$C887-1),0)*$D887","v":0},{"$f":"IF(W$14<=$C$5,Input!BR887,0)  +   V887-IF(AND($B887<W$14,W$14-$B887<$C$5),OFFSET(Input!$BA887,0,W$14-$B887-1),0)\n+IF(AND(W$14>$B887,$C887>$B887,W$14-$B887<$C$5),OFFSET(Input!$BA887,0,W$14-$B887-1),0)*$D887   -    IF(AND(W$14>$C887,W$14-$C887<$C$5),OFFSET(Input!$BA887,0,W$14-$C887-1),0)*$D887","v":0},{"$f":"IF(X$14<=$C$5,Input!BS887,0)  +   W887-IF(AND($B887<X$14,X$14-$B887<$C$5),OFFSET(Input!$BA887,0,X$14-$B887-1),0)\n+IF(AND(X$14>$B887,$C887>$B887,X$14-$B887<$C$5),OFFSET(Input!$BA887,0,X$14-$B887-1),0)*$D887   -    IF(AND(X$14>$C887,X$14-$C887<$C$5),OFFSET(Input!$BA887,0,X$14-$C887-1),0)*$D887","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT887,0)  +   X887-IF(AND($B887<Y$14,Y$14-$B887<$C$5),OFFSET(Input!$BA887,0,Y$14-$B887-1),0)\n+IF(AND(Y$14>$B887,$C887>$B887,Y$14-$B887<$C$5),OFFSET(Input!$BA887,0,Y$14-$B887-1),0)*$D887   -    IF(AND(Y$14>$C887,Y$14-$C887<$C$5),OFFSET(Input!$BA887,0,Y$14-$C887-1),0)*$D887","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU887,0)  +   Y887-IF(AND($B887<Z$14,Z$14-$B887<$C$5),OFFSET(Input!$BA887,0,Z$14-$B887-1),0)\n+IF(AND(Z$14>$B887,$C887>$B887,Z$14-$B887<$C$5),OFFSET(Input!$BA887,0,Z$14-$B887-1),0)*$D887   -    IF(AND(Z$14>$C887,Z$14-$C887<$C$5),OFFSET(Input!$BA887,0,Z$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV887,0)  +   Z887-IF(AND($B887<AA$14,AA$14-$B887<$C$5),OFFSET(Input!$BA887,0,AA$14-$B887-1),0)\n+IF(AND(AA$14>$B887,$C887>$B887,AA$14-$B887<$C$5),OFFSET(Input!$BA887,0,AA$14-$B887-1),0)*$D887   -    IF(AND(AA$14>$C887,AA$14-$C887<$C$5),OFFSET(Input!$BA887,0,AA$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW887,0)  +   AA887-IF(AND($B887<AB$14,AB$14-$B887<$C$5),OFFSET(Input!$BA887,0,AB$14-$B887-1),0)\n+IF(AND(AB$14>$B887,$C887>$B887,AB$14-$B887<$C$5),OFFSET(Input!$BA887,0,AB$14-$B887-1),0)*$D887   -    IF(AND(AB$14>$C887,AB$14-$C887<$C$5),OFFSET(Input!$BA887,0,AB$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX887,0)  +   AB887-IF(AND($B887<AC$14,AC$14-$B887<$C$5),OFFSET(Input!$BA887,0,AC$14-$B887-1),0)\n+IF(AND(AC$14>$B887,$C887>$B887,AC$14-$B887<$C$5),OFFSET(Input!$BA887,0,AC$14-$B887-1),0)*$D887   -    IF(AND(AC$14>$C887,AC$14-$C887<$C$5),OFFSET(Input!$BA887,0,AC$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY887,0)  +   AC887-IF(AND($B887<AD$14,AD$14-$B887<$C$5),OFFSET(Input!$BA887,0,AD$14-$B887-1),0)\n+IF(AND(AD$14>$B887,$C887>$B887,AD$14-$B887<$C$5),OFFSET(Input!$BA887,0,AD$14-$B887-1),0)*$D887   -    IF(AND(AD$14>$C887,AD$14-$C887<$C$5),OFFSET(Input!$BA887,0,AD$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ887,0)  +   AD887-IF(AND($B887<AE$14,AE$14-$B887<$C$5),OFFSET(Input!$BA887,0,AE$14-$B887-1),0)\n+IF(AND(AE$14>$B887,$C887>$B887,AE$14-$B887<$C$5),OFFSET(Input!$BA887,0,AE$14-$B887-1),0)*$D887   -    IF(AND(AE$14>$C887,AE$14-$C887<$C$5),OFFSET(Input!$BA887,0,AE$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA887,0)  +   AE887-IF(AND($B887<AF$14,AF$14-$B887<$C$5),OFFSET(Input!$BA887,0,AF$14-$B887-1),0)\n+IF(AND(AF$14>$B887,$C887>$B887,AF$14-$B887<$C$5),OFFSET(Input!$BA887,0,AF$14-$B887-1),0)*$D887   -    IF(AND(AF$14>$C887,AF$14-$C887<$C$5),OFFSET(Input!$BA887,0,AF$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB887,0)  +   AF887-IF(AND($B887<AG$14,AG$14-$B887<$C$5),OFFSET(Input!$BA887,0,AG$14-$B887-1),0)\n+IF(AND(AG$14>$B887,$C887>$B887,AG$14-$B887<$C$5),OFFSET(Input!$BA887,0,AG$14-$B887-1),0)*$D887   -    IF(AND(AG$14>$C887,AG$14-$C887<$C$5),OFFSET(Input!$BA887,0,AG$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC887,0)  +   AG887-IF(AND($B887<AH$14,AH$14-$B887<$C$5),OFFSET(Input!$BA887,0,AH$14-$B887-1),0)\n+IF(AND(AH$14>$B887,$C887>$B887,AH$14-$B887<$C$5),OFFSET(Input!$BA887,0,AH$14-$B887-1),0)*$D887   -    IF(AND(AH$14>$C887,AH$14-$C887<$C$5),OFFSET(Input!$BA887,0,AH$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD887,0)  +   AH887-IF(AND($B887<AI$14,AI$14-$B887<$C$5),OFFSET(Input!$BA887,0,AI$14-$B887-1),0)\n+IF(AND(AI$14>$B887,$C887>$B887,AI$14-$B887<$C$5),OFFSET(Input!$BA887,0,AI$14-$B887-1),0)*$D887   -    IF(AND(AI$14>$C887,AI$14-$C887<$C$5),OFFSET(Input!$BA887,0,AI$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE887,0)  +   AI887-IF(AND($B887<AJ$14,AJ$14-$B887<$C$5),OFFSET(Input!$BA887,0,AJ$14-$B887-1),0)\n+IF(AND(AJ$14>$B887,$C887>$B887,AJ$14-$B887<$C$5),OFFSET(Input!$BA887,0,AJ$14-$B887-1),0)*$D887   -    IF(AND(AJ$14>$C887,AJ$14-$C887<$C$5),OFFSET(Input!$BA887,0,AJ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF887,0)  +   AJ887-IF(AND($B887<AK$14,AK$14-$B887<$C$5),OFFSET(Input!$BA887,0,AK$14-$B887-1),0)\n+IF(AND(AK$14>$B887,$C887>$B887,AK$14-$B887<$C$5),OFFSET(Input!$BA887,0,AK$14-$B887-1),0)*$D887   -    IF(AND(AK$14>$C887,AK$14-$C887<$C$5),OFFSET(Input!$BA887,0,AK$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG887,0)  +   AK887-IF(AND($B887<AL$14,AL$14-$B887<$C$5),OFFSET(Input!$BA887,0,AL$14-$B887-1),0)\n+IF(AND(AL$14>$B887,$C887>$B887,AL$14-$B887<$C$5),OFFSET(Input!$BA887,0,AL$14-$B887-1),0)*$D887   -    IF(AND(AL$14>$C887,AL$14-$C887<$C$5),OFFSET(Input!$BA887,0,AL$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH887,0)  +   AL887-IF(AND($B887<AM$14,AM$14-$B887<$C$5),OFFSET(Input!$BA887,0,AM$14-$B887-1),0)\n+IF(AND(AM$14>$B887,$C887>$B887,AM$14-$B887<$C$5),OFFSET(Input!$BA887,0,AM$14-$B887-1),0)*$D887   -    IF(AND(AM$14>$C887,AM$14-$C887<$C$5),OFFSET(Input!$BA887,0,AM$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI887,0)  +   AM887-IF(AND($B887<AN$14,AN$14-$B887<$C$5),OFFSET(Input!$BA887,0,AN$14-$B887-1),0)\n+IF(AND(AN$14>$B887,$C887>$B887,AN$14-$B887<$C$5),OFFSET(Input!$BA887,0,AN$14-$B887-1),0)*$D887   -    IF(AND(AN$14>$C887,AN$14-$C887<$C$5),OFFSET(Input!$BA887,0,AN$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ887,0)  +   AN887-IF(AND($B887<AO$14,AO$14-$B887<$C$5),OFFSET(Input!$BA887,0,AO$14-$B887-1),0)\n+IF(AND(AO$14>$B887,$C887>$B887,AO$14-$B887<$C$5),OFFSET(Input!$BA887,0,AO$14-$B887-1),0)*$D887   -    IF(AND(AO$14>$C887,AO$14-$C887<$C$5),OFFSET(Input!$BA887,0,AO$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK887,0)  +   AO887-IF(AND($B887<AP$14,AP$14-$B887<$C$5),OFFSET(Input!$BA887,0,AP$14-$B887-1),0)\n+IF(AND(AP$14>$B887,$C887>$B887,AP$14-$B887<$C$5),OFFSET(Input!$BA887,0,AP$14-$B887-1),0)*$D887   -    IF(AND(AP$14>$C887,AP$14-$C887<$C$5),OFFSET(Input!$BA887,0,AP$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL887,0)  +   AP887-IF(AND($B887<AQ$14,AQ$14-$B887<$C$5),OFFSET(Input!$BA887,0,AQ$14-$B887-1),0)\n+IF(AND(AQ$14>$B887,$C887>$B887,AQ$14-$B887<$C$5),OFFSET(Input!$BA887,0,AQ$14-$B887-1),0)*$D887   -    IF(AND(AQ$14>$C887,AQ$14-$C887<$C$5),OFFSET(Input!$BA887,0,AQ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM887,0)  +   AQ887-IF(AND($B887<AR$14,AR$14-$B887<$C$5),OFFSET(Input!$BA887,0,AR$14-$B887-1),0)\n+IF(AND(AR$14>$B887,$C887>$B887,AR$14-$B887<$C$5),OFFSET(Input!$BA887,0,AR$14-$B887-1),0)*$D887   -    IF(AND(AR$14>$C887,AR$14-$C887<$C$5),OFFSET(Input!$BA887,0,AR$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN887,0)  +   AR887-IF(AND($B887<AS$14,AS$14-$B887<$C$5),OFFSET(Input!$BA887,0,AS$14-$B887-1),0)\n+IF(AND(AS$14>$B887,$C887>$B887,AS$14-$B887<$C$5),OFFSET(Input!$BA887,0,AS$14-$B887-1),0)*$D887   -    IF(AND(AS$14>$C887,AS$14-$C887<$C$5),OFFSET(Input!$BA887,0,AS$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO887,0)  +   AS887-IF(AND($B887<AT$14,AT$14-$B887<$C$5),OFFSET(Input!$BA887,0,AT$14-$B887-1),0)\n+IF(AND(AT$14>$B887,$C887>$B887,AT$14-$B887<$C$5),OFFSET(Input!$BA887,0,AT$14-$B887-1),0)*$D887   -    IF(AND(AT$14>$C887,AT$14-$C887<$C$5),OFFSET(Input!$BA887,0,AT$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP887,0)  +   AT887-IF(AND($B887<AU$14,AU$14-$B887<$C$5),OFFSET(Input!$BA887,0,AU$14-$B887-1),0)\n+IF(AND(AU$14>$B887,$C887>$B887,AU$14-$B887<$C$5),OFFSET(Input!$BA887,0,AU$14-$B887-1),0)*$D887   -    IF(AND(AU$14>$C887,AU$14-$C887<$C$5),OFFSET(Input!$BA887,0,AU$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ887,0)  +   AU887-IF(AND($B887<AV$14,AV$14-$B887<$C$5),OFFSET(Input!$BA887,0,AV$14-$B887-1),0)\n+IF(AND(AV$14>$B887,$C887>$B887,AV$14-$B887<$C$5),OFFSET(Input!$BA887,0,AV$14-$B887-1),0)*$D887   -    IF(AND(AV$14>$C887,AV$14-$C887<$C$5),OFFSET(Input!$BA887,0,AV$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR887,0)  +   AV887-IF(AND($B887<AW$14,AW$14-$B887<$C$5),OFFSET(Input!$BA887,0,AW$14-$B887-1),0)\n+IF(AND(AW$14>$B887,$C887>$B887,AW$14-$B887<$C$5),OFFSET(Input!$BA887,0,AW$14-$B887-1),0)*$D887   -    IF(AND(AW$14>$C887,AW$14-$C887<$C$5),OFFSET(Input!$BA887,0,AW$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS887,0)  +   AW887-IF(AND($B887<AX$14,AX$14-$B887<$C$5),OFFSET(Input!$BA887,0,AX$14-$B887-1),0)\n+IF(AND(AX$14>$B887,$C887>$B887,AX$14-$B887<$C$5),OFFSET(Input!$BA887,0,AX$14-$B887-1),0)*$D887   -    IF(AND(AX$14>$C887,AX$14-$C887<$C$5),OFFSET(Input!$BA887,0,AX$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT887,0)  +   AX887-IF(AND($B887<AY$14,AY$14-$B887<$C$5),OFFSET(Input!$BA887,0,AY$14-$B887-1),0)\n+IF(AND(AY$14>$B887,$C887>$B887,AY$14-$B887<$C$5),OFFSET(Input!$BA887,0,AY$14-$B887-1),0)*$D887   -    IF(AND(AY$14>$C887,AY$14-$C887<$C$5),OFFSET(Input!$BA887,0,AY$14-$C887-1),0)*$D887","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU887,0)  +   AY887-IF(AND($B887<AZ$14,AZ$14-$B887<$C$5),OFFSET(Input!$BA887,0,AZ$14-$B887-1),0)\n+IF(AND(AZ$14>$B887,$C887>$B887,AZ$14-$B887<$C$5),OFFSET(Input!$BA887,0,AZ$14-$B887-1),0)*$D887   -    IF(AND(AZ$14>$C887,AZ$14-$C887<$C$5),OFFSET(Input!$BA887,0,AZ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV887,0)  +   AZ887-IF(AND($B887<BA$14,BA$14-$B887<$C$5),OFFSET(Input!$BA887,0,BA$14-$B887-1),0)\n+IF(AND(BA$14>$B887,$C887>$B887,BA$14-$B887<$C$5),OFFSET(Input!$BA887,0,BA$14-$B887-1),0)*$D887   -    IF(AND(BA$14>$C887,BA$14-$C887<$C$5),OFFSET(Input!$BA887,0,BA$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW887,0)  +   BA887-IF(AND($B887<BB$14,BB$14-$B887<$C$5),OFFSET(Input!$BA887,0,BB$14-$B887-1),0)\n+IF(AND(BB$14>$B887,$C887>$B887,BB$14-$B887<$C$5),OFFSET(Input!$BA887,0,BB$14-$B887-1),0)*$D887   -    IF(AND(BB$14>$C887,BB$14-$C887<$C$5),OFFSET(Input!$BA887,0,BB$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX887,0)  +   BB887-IF(AND($B887<BC$14,BC$14-$B887<$C$5),OFFSET(Input!$BA887,0,BC$14-$B887-1),0)\n+IF(AND(BC$14>$B887,$C887>$B887,BC$14-$B887<$C$5),OFFSET(Input!$BA887,0,BC$14-$B887-1),0)*$D887   -    IF(AND(BC$14>$C887,BC$14-$C887<$C$5),OFFSET(Input!$BA887,0,BC$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY887,0)  +   BC887-IF(AND($B887<BD$14,BD$14-$B887<$C$5),OFFSET(Input!$BA887,0,BD$14-$B887-1),0)\n+IF(AND(BD$14>$B887,$C887>$B887,BD$14-$B887<$C$5),OFFSET(Input!$BA887,0,BD$14-$B887-1),0)*$D887   -    IF(AND(BD$14>$C887,BD$14-$C887<$C$5),OFFSET(Input!$BA887,0,BD$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ887,0)  +   BD887-IF(AND($B887<BE$14,BE$14-$B887<$C$5),OFFSET(Input!$BA887,0,BE$14-$B887-1),0)\n+IF(AND(BE$14>$B887,$C887>$B887,BE$14-$B887<$C$5),OFFSET(Input!$BA887,0,BE$14-$B887-1),0)*$D887   -    IF(AND(BE$14>$C887,BE$14-$C887<$C$5),OFFSET(Input!$BA887,0,BE$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA887,0)  +   BE887-IF(AND($B887<BF$14,BF$14-$B887<$C$5),OFFSET(Input!$BA887,0,BF$14-$B887-1),0)\n+IF(AND(BF$14>$B887,$C887>$B887,BF$14-$B887<$C$5),OFFSET(Input!$BA887,0,BF$14-$B887-1),0)*$D887   -    IF(AND(BF$14>$C887,BF$14-$C887<$C$5),OFFSET(Input!$BA887,0,BF$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB887,0)  +   BF887-IF(AND($B887<BG$14,BG$14-$B887<$C$5),OFFSET(Input!$BA887,0,BG$14-$B887-1),0)\n+IF(AND(BG$14>$B887,$C887>$B887,BG$14-$B887<$C$5),OFFSET(Input!$BA887,0,BG$14-$B887-1),0)*$D887   -    IF(AND(BG$14>$C887,BG$14-$C887<$C$5),OFFSET(Input!$BA887,0,BG$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC887,0)  +   BG887-IF(AND($B887<BH$14,BH$14-$B887<$C$5),OFFSET(Input!$BA887,0,BH$14-$B887-1),0)\n+IF(AND(BH$14>$B887,$C887>$B887,BH$14-$B887<$C$5),OFFSET(Input!$BA887,0,BH$14-$B887-1),0)*$D887   -    IF(AND(BH$14>$C887,BH$14-$C887<$C$5),OFFSET(Input!$BA887,0,BH$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD887,0)  +   BH887-IF(AND($B887<BI$14,BI$14-$B887<$C$5),OFFSET(Input!$BA887,0,BI$14-$B887-1),0)\n+IF(AND(BI$14>$B887,$C887>$B887,BI$14-$B887<$C$5),OFFSET(Input!$BA887,0,BI$14-$B887-1),0)*$D887   -    IF(AND(BI$14>$C887,BI$14-$C887<$C$5),OFFSET(Input!$BA887,0,BI$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE887,0)  +   BI887-IF(AND($B887<BJ$14,BJ$14-$B887<$C$5),OFFSET(Input!$BA887,0,BJ$14-$B887-1),0)\n+IF(AND(BJ$14>$B887,$C887>$B887,BJ$14-$B887<$C$5),OFFSET(Input!$BA887,0,BJ$14-$B887-1),0)*$D887   -    IF(AND(BJ$14>$C887,BJ$14-$C887<$C$5),OFFSET(Input!$BA887,0,BJ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF887,0)  +   BJ887-IF(AND($B887<BK$14,BK$14-$B887<$C$5),OFFSET(Input!$BA887,0,BK$14-$B887-1),0)\n+IF(AND(BK$14>$B887,$C887>$B887,BK$14-$B887<$C$5),OFFSET(Input!$BA887,0,BK$14-$B887-1),0)*$D887   -    IF(AND(BK$14>$C887,BK$14-$C887<$C$5),OFFSET(Input!$BA887,0,BK$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG887,0)  +   BK887-IF(AND($B887<BL$14,BL$14-$B887<$C$5),OFFSET(Input!$BA887,0,BL$14-$B887-1),0)\n+IF(AND(BL$14>$B887,$C887>$B887,BL$14-$B887<$C$5),OFFSET(Input!$BA887,0,BL$14-$B887-1),0)*$D887   -    IF(AND(BL$14>$C887,BL$14-$C887<$C$5),OFFSET(Input!$BA887,0,BL$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH887,0)  +   BL887-IF(AND($B887<BM$14,BM$14-$B887<$C$5),OFFSET(Input!$BA887,0,BM$14-$B887-1),0)\n+IF(AND(BM$14>$B887,$C887>$B887,BM$14-$B887<$C$5),OFFSET(Input!$BA887,0,BM$14-$B887-1),0)*$D887   -    IF(AND(BM$14>$C887,BM$14-$C887<$C$5),OFFSET(Input!$BA887,0,BM$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI887,0)  +   BM887-IF(AND($B887<BN$14,BN$14-$B887<$C$5),OFFSET(Input!$BA887,0,BN$14-$B887-1),0)\n+IF(AND(BN$14>$B887,$C887>$B887,BN$14-$B887<$C$5),OFFSET(Input!$BA887,0,BN$14-$B887-1),0)*$D887   -    IF(AND(BN$14>$C887,BN$14-$C887<$C$5),OFFSET(Input!$BA887,0,BN$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ887,0)  +   BN887-IF(AND($B887<BO$14,BO$14-$B887<$C$5),OFFSET(Input!$BA887,0,BO$14-$B887-1),0)\n+IF(AND(BO$14>$B887,$C887>$B887,BO$14-$B887<$C$5),OFFSET(Input!$BA887,0,BO$14-$B887-1),0)*$D887   -    IF(AND(BO$14>$C887,BO$14-$C887<$C$5),OFFSET(Input!$BA887,0,BO$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK887,0)  +   BO887-IF(AND($B887<BP$14,BP$14-$B887<$C$5),OFFSET(Input!$BA887,0,BP$14-$B887-1),0)\n+IF(AND(BP$14>$B887,$C887>$B887,BP$14-$B887<$C$5),OFFSET(Input!$BA887,0,BP$14-$B887-1),0)*$D887   -    IF(AND(BP$14>$C887,BP$14-$C887<$C$5),OFFSET(Input!$BA887,0,BP$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL887,0)  +   BP887-IF(AND($B887<BQ$14,BQ$14-$B887<$C$5),OFFSET(Input!$BA887,0,BQ$14-$B887-1),0)\n+IF(AND(BQ$14>$B887,$C887>$B887,BQ$14-$B887<$C$5),OFFSET(Input!$BA887,0,BQ$14-$B887-1),0)*$D887   -    IF(AND(BQ$14>$C887,BQ$14-$C887<$C$5),OFFSET(Input!$BA887,0,BQ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM887,0)  +   BQ887-IF(AND($B887<BR$14,BR$14-$B887<$C$5),OFFSET(Input!$BA887,0,BR$14-$B887-1),0)\n+IF(AND(BR$14>$B887,$C887>$B887,BR$14-$B887<$C$5),OFFSET(Input!$BA887,0,BR$14-$B887-1),0)*$D887   -    IF(AND(BR$14>$C887,BR$14-$C887<$C$5),OFFSET(Input!$BA887,0,BR$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN887,0)  +   BR887-IF(AND($B887<BS$14,BS$14-$B887<$C$5),OFFSET(Input!$BA887,0,BS$14-$B887-1),0)\n+IF(AND(BS$14>$B887,$C887>$B887,BS$14-$B887<$C$5),OFFSET(Input!$BA887,0,BS$14-$B887-1),0)*$D887   -    IF(AND(BS$14>$C887,BS$14-$C887<$C$5),OFFSET(Input!$BA887,0,BS$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO887,0)  +   BS887-IF(AND($B887<BT$14,BT$14-$B887<$C$5),OFFSET(Input!$BA887,0,BT$14-$B887-1),0)\n+IF(AND(BT$14>$B887,$C887>$B887,BT$14-$B887<$C$5),OFFSET(Input!$BA887,0,BT$14-$B887-1),0)*$D887   -    IF(AND(BT$14>$C887,BT$14-$C887<$C$5),OFFSET(Input!$BA887,0,BT$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP887,0)  +   BT887-IF(AND($B887<BU$14,BU$14-$B887<$C$5),OFFSET(Input!$BA887,0,BU$14-$B887-1),0)\n+IF(AND(BU$14>$B887,$C887>$B887,BU$14-$B887<$C$5),OFFSET(Input!$BA887,0,BU$14-$B887-1),0)*$D887   -    IF(AND(BU$14>$C887,BU$14-$C887<$C$5),OFFSET(Input!$BA887,0,BU$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ887,0)  +   BU887-IF(AND($B887<BV$14,BV$14-$B887<$C$5),OFFSET(Input!$BA887,0,BV$14-$B887-1),0)\n+IF(AND(BV$14>$B887,$C887>$B887,BV$14-$B887<$C$5),OFFSET(Input!$BA887,0,BV$14-$B887-1),0)*$D887   -    IF(AND(BV$14>$C887,BV$14-$C887<$C$5),OFFSET(Input!$BA887,0,BV$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR887,0)  +   BV887-IF(AND($B887<BW$14,BW$14-$B887<$C$5),OFFSET(Input!$BA887,0,BW$14-$B887-1),0)\n+IF(AND(BW$14>$B887,$C887>$B887,BW$14-$B887<$C$5),OFFSET(Input!$BA887,0,BW$14-$B887-1),0)*$D887   -    IF(AND(BW$14>$C887,BW$14-$C887<$C$5),OFFSET(Input!$BA887,0,BW$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS887,0)  +   BW887-IF(AND($B887<BX$14,BX$14-$B887<$C$5),OFFSET(Input!$BA887,0,BX$14-$B887-1),0)\n+IF(AND(BX$14>$B887,$C887>$B887,BX$14-$B887<$C$5),OFFSET(Input!$BA887,0,BX$14-$B887-1),0)*$D887   -    IF(AND(BX$14>$C887,BX$14-$C887<$C$5),OFFSET(Input!$BA887,0,BX$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT887,0)  +   BX887-IF(AND($B887<BY$14,BY$14-$B887<$C$5),OFFSET(Input!$BA887,0,BY$14-$B887-1),0)\n+IF(AND(BY$14>$B887,$C887>$B887,BY$14-$B887<$C$5),OFFSET(Input!$BA887,0,BY$14-$B887-1),0)*$D887   -    IF(AND(BY$14>$C887,BY$14-$C887<$C$5),OFFSET(Input!$BA887,0,BY$14-$C887-1),0)*$D887","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU887,0)  +   BY887-IF(AND($B887<BZ$14,BZ$14-$B887<$C$5),OFFSET(Input!$BA887,0,BZ$14-$B887-1),0)\n+IF(AND(BZ$14>$B887,$C887>$B887,BZ$14-$B887<$C$5),OFFSET(Input!$BA887,0,BZ$14-$B887-1),0)*$D887   -    IF(AND(BZ$14>$C887,BZ$14-$C887<$C$5),OFFSET(Input!$BA887,0,BZ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV887,0)  +   BZ887-IF(AND($B887<CA$14,CA$14-$B887<$C$5),OFFSET(Input!$BA887,0,CA$14-$B887-1),0)\n+IF(AND(CA$14>$B887,$C887>$B887,CA$14-$B887<$C$5),OFFSET(Input!$BA887,0,CA$14-$B887-1),0)*$D887   -    IF(AND(CA$14>$C887,CA$14-$C887<$C$5),OFFSET(Input!$BA887,0,CA$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW887,0)  +   CA887-IF(AND($B887<CB$14,CB$14-$B887<$C$5),OFFSET(Input!$BA887,0,CB$14-$B887-1),0)\n+IF(AND(CB$14>$B887,$C887>$B887,CB$14-$B887<$C$5),OFFSET(Input!$BA887,0,CB$14-$B887-1),0)*$D887   -    IF(AND(CB$14>$C887,CB$14-$C887<$C$5),OFFSET(Input!$BA887,0,CB$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX887,0)  +   CB887-IF(AND($B887<CC$14,CC$14-$B887<$C$5),OFFSET(Input!$BA887,0,CC$14-$B887-1),0)\n+IF(AND(CC$14>$B887,$C887>$B887,CC$14-$B887<$C$5),OFFSET(Input!$BA887,0,CC$14-$B887-1),0)*$D887   -    IF(AND(CC$14>$C887,CC$14-$C887<$C$5),OFFSET(Input!$BA887,0,CC$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY887,0)  +   CC887-IF(AND($B887<CD$14,CD$14-$B887<$C$5),OFFSET(Input!$BA887,0,CD$14-$B887-1),0)\n+IF(AND(CD$14>$B887,$C887>$B887,CD$14-$B887<$C$5),OFFSET(Input!$BA887,0,CD$14-$B887-1),0)*$D887   -    IF(AND(CD$14>$C887,CD$14-$C887<$C$5),OFFSET(Input!$BA887,0,CD$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ887,0)  +   CD887-IF(AND($B887<CE$14,CE$14-$B887<$C$5),OFFSET(Input!$BA887,0,CE$14-$B887-1),0)\n+IF(AND(CE$14>$B887,$C887>$B887,CE$14-$B887<$C$5),OFFSET(Input!$BA887,0,CE$14-$B887-1),0)*$D887   -    IF(AND(CE$14>$C887,CE$14-$C887<$C$5),OFFSET(Input!$BA887,0,CE$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA887,0)  +   CE887-IF(AND($B887<CF$14,CF$14-$B887<$C$5),OFFSET(Input!$BA887,0,CF$14-$B887-1),0)\n+IF(AND(CF$14>$B887,$C887>$B887,CF$14-$B887<$C$5),OFFSET(Input!$BA887,0,CF$14-$B887-1),0)*$D887   -    IF(AND(CF$14>$C887,CF$14-$C887<$C$5),OFFSET(Input!$BA887,0,CF$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB887,0)  +   CF887-IF(AND($B887<CG$14,CG$14-$B887<$C$5),OFFSET(Input!$BA887,0,CG$14-$B887-1),0)\n+IF(AND(CG$14>$B887,$C887>$B887,CG$14-$B887<$C$5),OFFSET(Input!$BA887,0,CG$14-$B887-1),0)*$D887   -    IF(AND(CG$14>$C887,CG$14-$C887<$C$5),OFFSET(Input!$BA887,0,CG$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC887,0)  +   CG887-IF(AND($B887<CH$14,CH$14-$B887<$C$5),OFFSET(Input!$BA887,0,CH$14-$B887-1),0)\n+IF(AND(CH$14>$B887,$C887>$B887,CH$14-$B887<$C$5),OFFSET(Input!$BA887,0,CH$14-$B887-1),0)*$D887   -    IF(AND(CH$14>$C887,CH$14-$C887<$C$5),OFFSET(Input!$BA887,0,CH$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED887,0)  +   CH887-IF(AND($B887<CI$14,CI$14-$B887<$C$5),OFFSET(Input!$BA887,0,CI$14-$B887-1),0)\n+IF(AND(CI$14>$B887,$C887>$B887,CI$14-$B887<$C$5),OFFSET(Input!$BA887,0,CI$14-$B887-1),0)*$D887   -    IF(AND(CI$14>$C887,CI$14-$C887<$C$5),OFFSET(Input!$BA887,0,CI$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE887,0)  +   CI887-IF(AND($B887<CJ$14,CJ$14-$B887<$C$5),OFFSET(Input!$BA887,0,CJ$14-$B887-1),0)\n+IF(AND(CJ$14>$B887,$C887>$B887,CJ$14-$B887<$C$5),OFFSET(Input!$BA887,0,CJ$14-$B887-1),0)*$D887   -    IF(AND(CJ$14>$C887,CJ$14-$C887<$C$5),OFFSET(Input!$BA887,0,CJ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF887,0)  +   CJ887-IF(AND($B887<CK$14,CK$14-$B887<$C$5),OFFSET(Input!$BA887,0,CK$14-$B887-1),0)\n+IF(AND(CK$14>$B887,$C887>$B887,CK$14-$B887<$C$5),OFFSET(Input!$BA887,0,CK$14-$B887-1),0)*$D887   -    IF(AND(CK$14>$C887,CK$14-$C887<$C$5),OFFSET(Input!$BA887,0,CK$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG887,0)  +   CK887-IF(AND($B887<CL$14,CL$14-$B887<$C$5),OFFSET(Input!$BA887,0,CL$14-$B887-1),0)\n+IF(AND(CL$14>$B887,$C887>$B887,CL$14-$B887<$C$5),OFFSET(Input!$BA887,0,CL$14-$B887-1),0)*$D887   -    IF(AND(CL$14>$C887,CL$14-$C887<$C$5),OFFSET(Input!$BA887,0,CL$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH887,0)  +   CL887-IF(AND($B887<CM$14,CM$14-$B887<$C$5),OFFSET(Input!$BA887,0,CM$14-$B887-1),0)\n+IF(AND(CM$14>$B887,$C887>$B887,CM$14-$B887<$C$5),OFFSET(Input!$BA887,0,CM$14-$B887-1),0)*$D887   -    IF(AND(CM$14>$C887,CM$14-$C887<$C$5),OFFSET(Input!$BA887,0,CM$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI887,0)  +   CM887-IF(AND($B887<CN$14,CN$14-$B887<$C$5),OFFSET(Input!$BA887,0,CN$14-$B887-1),0)\n+IF(AND(CN$14>$B887,$C887>$B887,CN$14-$B887<$C$5),OFFSET(Input!$BA887,0,CN$14-$B887-1),0)*$D887   -    IF(AND(CN$14>$C887,CN$14-$C887<$C$5),OFFSET(Input!$BA887,0,CN$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ887,0)  +   CN887-IF(AND($B887<CO$14,CO$14-$B887<$C$5),OFFSET(Input!$BA887,0,CO$14-$B887-1),0)\n+IF(AND(CO$14>$B887,$C887>$B887,CO$14-$B887<$C$5),OFFSET(Input!$BA887,0,CO$14-$B887-1),0)*$D887   -    IF(AND(CO$14>$C887,CO$14-$C887<$C$5),OFFSET(Input!$BA887,0,CO$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK887,0)  +   CO887-IF(AND($B887<CP$14,CP$14-$B887<$C$5),OFFSET(Input!$BA887,0,CP$14-$B887-1),0)\n+IF(AND(CP$14>$B887,$C887>$B887,CP$14-$B887<$C$5),OFFSET(Input!$BA887,0,CP$14-$B887-1),0)*$D887   -    IF(AND(CP$14>$C887,CP$14-$C887<$C$5),OFFSET(Input!$BA887,0,CP$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL887,0)  +   CP887-IF(AND($B887<CQ$14,CQ$14-$B887<$C$5),OFFSET(Input!$BA887,0,CQ$14-$B887-1),0)\n+IF(AND(CQ$14>$B887,$C887>$B887,CQ$14-$B887<$C$5),OFFSET(Input!$BA887,0,CQ$14-$B887-1),0)*$D887   -    IF(AND(CQ$14>$C887,CQ$14-$C887<$C$5),OFFSET(Input!$BA887,0,CQ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM887,0)  +   CQ887-IF(AND($B887<CR$14,CR$14-$B887<$C$5),OFFSET(Input!$BA887,0,CR$14-$B887-1),0)\n+IF(AND(CR$14>$B887,$C887>$B887,CR$14-$B887<$C$5),OFFSET(Input!$BA887,0,CR$14-$B887-1),0)*$D887   -    IF(AND(CR$14>$C887,CR$14-$C887<$C$5),OFFSET(Input!$BA887,0,CR$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN887,0)  +   CR887-IF(AND($B887<CS$14,CS$14-$B887<$C$5),OFFSET(Input!$BA887,0,CS$14-$B887-1),0)\n+IF(AND(CS$14>$B887,$C887>$B887,CS$14-$B887<$C$5),OFFSET(Input!$BA887,0,CS$14-$B887-1),0)*$D887   -    IF(AND(CS$14>$C887,CS$14-$C887<$C$5),OFFSET(Input!$BA887,0,CS$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO887,0)  +   CS887-IF(AND($B887<CT$14,CT$14-$B887<$C$5),OFFSET(Input!$BA887,0,CT$14-$B887-1),0)\n+IF(AND(CT$14>$B887,$C887>$B887,CT$14-$B887<$C$5),OFFSET(Input!$BA887,0,CT$14-$B887-1),0)*$D887   -    IF(AND(CT$14>$C887,CT$14-$C887<$C$5),OFFSET(Input!$BA887,0,CT$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP887,0)  +   CT887-IF(AND($B887<CU$14,CU$14-$B887<$C$5),OFFSET(Input!$BA887,0,CU$14-$B887-1),0)\n+IF(AND(CU$14>$B887,$C887>$B887,CU$14-$B887<$C$5),OFFSET(Input!$BA887,0,CU$14-$B887-1),0)*$D887   -    IF(AND(CU$14>$C887,CU$14-$C887<$C$5),OFFSET(Input!$BA887,0,CU$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ887,0)  +   CU887-IF(AND($B887<CV$14,CV$14-$B887<$C$5),OFFSET(Input!$BA887,0,CV$14-$B887-1),0)\n+IF(AND(CV$14>$B887,$C887>$B887,CV$14-$B887<$C$5),OFFSET(Input!$BA887,0,CV$14-$B887-1),0)*$D887   -    IF(AND(CV$14>$C887,CV$14-$C887<$C$5),OFFSET(Input!$BA887,0,CV$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER887,0)  +   CV887-IF(AND($B887<CW$14,CW$14-$B887<$C$5),OFFSET(Input!$BA887,0,CW$14-$B887-1),0)\n+IF(AND(CW$14>$B887,$C887>$B887,CW$14-$B887<$C$5),OFFSET(Input!$BA887,0,CW$14-$B887-1),0)*$D887   -    IF(AND(CW$14>$C887,CW$14-$C887<$C$5),OFFSET(Input!$BA887,0,CW$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES887,0)  +   CW887-IF(AND($B887<CX$14,CX$14-$B887<$C$5),OFFSET(Input!$BA887,0,CX$14-$B887-1),0)\n+IF(AND(CX$14>$B887,$C887>$B887,CX$14-$B887<$C$5),OFFSET(Input!$BA887,0,CX$14-$B887-1),0)*$D887   -    IF(AND(CX$14>$C887,CX$14-$C887<$C$5),OFFSET(Input!$BA887,0,CX$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET887,0)  +   CX887-IF(AND($B887<CY$14,CY$14-$B887<$C$5),OFFSET(Input!$BA887,0,CY$14-$B887-1),0)\n+IF(AND(CY$14>$B887,$C887>$B887,CY$14-$B887<$C$5),OFFSET(Input!$BA887,0,CY$14-$B887-1),0)*$D887   -    IF(AND(CY$14>$C887,CY$14-$C887<$C$5),OFFSET(Input!$BA887,0,CY$14-$C887-1),0)*$D887","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU887,0)  +   CY887-IF(AND($B887<CZ$14,CZ$14-$B887<$C$5),OFFSET(Input!$BA887,0,CZ$14-$B887-1),0)\n+IF(AND(CZ$14>$B887,$C887>$B887,CZ$14-$B887<$C$5),OFFSET(Input!$BA887,0,CZ$14-$B887-1),0)*$D887   -    IF(AND(CZ$14>$C887,CZ$14-$C887<$C$5),OFFSET(Input!$BA887,0,CZ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV887,0)  +   CZ887-IF(AND($B887<DA$14,DA$14-$B887<$C$5),OFFSET(Input!$BA887,0,DA$14-$B887-1),0)\n+IF(AND(DA$14>$B887,$C887>$B887,DA$14-$B887<$C$5),OFFSET(Input!$BA887,0,DA$14-$B887-1),0)*$D887   -    IF(AND(DA$14>$C887,DA$14-$C887<$C$5),OFFSET(Input!$BA887,0,DA$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW887,0)  +   DA887-IF(AND($B887<DB$14,DB$14-$B887<$C$5),OFFSET(Input!$BA887,0,DB$14-$B887-1),0)\n+IF(AND(DB$14>$B887,$C887>$B887,DB$14-$B887<$C$5),OFFSET(Input!$BA887,0,DB$14-$B887-1),0)*$D887   -    IF(AND(DB$14>$C887,DB$14-$C887<$C$5),OFFSET(Input!$BA887,0,DB$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX887,0)  +   DB887-IF(AND($B887<DC$14,DC$14-$B887<$C$5),OFFSET(Input!$BA887,0,DC$14-$B887-1),0)\n+IF(AND(DC$14>$B887,$C887>$B887,DC$14-$B887<$C$5),OFFSET(Input!$BA887,0,DC$14-$B887-1),0)*$D887   -    IF(AND(DC$14>$C887,DC$14-$C887<$C$5),OFFSET(Input!$BA887,0,DC$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY887,0)  +   DC887-IF(AND($B887<DD$14,DD$14-$B887<$C$5),OFFSET(Input!$BA887,0,DD$14-$B887-1),0)\n+IF(AND(DD$14>$B887,$C887>$B887,DD$14-$B887<$C$5),OFFSET(Input!$BA887,0,DD$14-$B887-1),0)*$D887   -    IF(AND(DD$14>$C887,DD$14-$C887<$C$5),OFFSET(Input!$BA887,0,DD$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ887,0)  +   DD887-IF(AND($B887<DE$14,DE$14-$B887<$C$5),OFFSET(Input!$BA887,0,DE$14-$B887-1),0)\n+IF(AND(DE$14>$B887,$C887>$B887,DE$14-$B887<$C$5),OFFSET(Input!$BA887,0,DE$14-$B887-1),0)*$D887   -    IF(AND(DE$14>$C887,DE$14-$C887<$C$5),OFFSET(Input!$BA887,0,DE$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA887,0)  +   DE887-IF(AND($B887<DF$14,DF$14-$B887<$C$5),OFFSET(Input!$BA887,0,DF$14-$B887-1),0)\n+IF(AND(DF$14>$B887,$C887>$B887,DF$14-$B887<$C$5),OFFSET(Input!$BA887,0,DF$14-$B887-1),0)*$D887   -    IF(AND(DF$14>$C887,DF$14-$C887<$C$5),OFFSET(Input!$BA887,0,DF$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB887,0)  +   DF887-IF(AND($B887<DG$14,DG$14-$B887<$C$5),OFFSET(Input!$BA887,0,DG$14-$B887-1),0)\n+IF(AND(DG$14>$B887,$C887>$B887,DG$14-$B887<$C$5),OFFSET(Input!$BA887,0,DG$14-$B887-1),0)*$D887   -    IF(AND(DG$14>$C887,DG$14-$C887<$C$5),OFFSET(Input!$BA887,0,DG$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC887,0)  +   DG887-IF(AND($B887<DH$14,DH$14-$B887<$C$5),OFFSET(Input!$BA887,0,DH$14-$B887-1),0)\n+IF(AND(DH$14>$B887,$C887>$B887,DH$14-$B887<$C$5),OFFSET(Input!$BA887,0,DH$14-$B887-1),0)*$D887   -    IF(AND(DH$14>$C887,DH$14-$C887<$C$5),OFFSET(Input!$BA887,0,DH$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD887,0)  +   DH887-IF(AND($B887<DI$14,DI$14-$B887<$C$5),OFFSET(Input!$BA887,0,DI$14-$B887-1),0)\n+IF(AND(DI$14>$B887,$C887>$B887,DI$14-$B887<$C$5),OFFSET(Input!$BA887,0,DI$14-$B887-1),0)*$D887   -    IF(AND(DI$14>$C887,DI$14-$C887<$C$5),OFFSET(Input!$BA887,0,DI$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE887,0)  +   DI887-IF(AND($B887<DJ$14,DJ$14-$B887<$C$5),OFFSET(Input!$BA887,0,DJ$14-$B887-1),0)\n+IF(AND(DJ$14>$B887,$C887>$B887,DJ$14-$B887<$C$5),OFFSET(Input!$BA887,0,DJ$14-$B887-1),0)*$D887   -    IF(AND(DJ$14>$C887,DJ$14-$C887<$C$5),OFFSET(Input!$BA887,0,DJ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF887,0)  +   DJ887-IF(AND($B887<DK$14,DK$14-$B887<$C$5),OFFSET(Input!$BA887,0,DK$14-$B887-1),0)\n+IF(AND(DK$14>$B887,$C887>$B887,DK$14-$B887<$C$5),OFFSET(Input!$BA887,0,DK$14-$B887-1),0)*$D887   -    IF(AND(DK$14>$C887,DK$14-$C887<$C$5),OFFSET(Input!$BA887,0,DK$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG887,0)  +   DK887-IF(AND($B887<DL$14,DL$14-$B887<$C$5),OFFSET(Input!$BA887,0,DL$14-$B887-1),0)\n+IF(AND(DL$14>$B887,$C887>$B887,DL$14-$B887<$C$5),OFFSET(Input!$BA887,0,DL$14-$B887-1),0)*$D887   -    IF(AND(DL$14>$C887,DL$14-$C887<$C$5),OFFSET(Input!$BA887,0,DL$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH887,0)  +   DL887-IF(AND($B887<DM$14,DM$14-$B887<$C$5),OFFSET(Input!$BA887,0,DM$14-$B887-1),0)\n+IF(AND(DM$14>$B887,$C887>$B887,DM$14-$B887<$C$5),OFFSET(Input!$BA887,0,DM$14-$B887-1),0)*$D887   -    IF(AND(DM$14>$C887,DM$14-$C887<$C$5),OFFSET(Input!$BA887,0,DM$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI887,0)  +   DM887-IF(AND($B887<DN$14,DN$14-$B887<$C$5),OFFSET(Input!$BA887,0,DN$14-$B887-1),0)\n+IF(AND(DN$14>$B887,$C887>$B887,DN$14-$B887<$C$5),OFFSET(Input!$BA887,0,DN$14-$B887-1),0)*$D887   -    IF(AND(DN$14>$C887,DN$14-$C887<$C$5),OFFSET(Input!$BA887,0,DN$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ887,0)  +   DN887-IF(AND($B887<DO$14,DO$14-$B887<$C$5),OFFSET(Input!$BA887,0,DO$14-$B887-1),0)\n+IF(AND(DO$14>$B887,$C887>$B887,DO$14-$B887<$C$5),OFFSET(Input!$BA887,0,DO$14-$B887-1),0)*$D887   -    IF(AND(DO$14>$C887,DO$14-$C887<$C$5),OFFSET(Input!$BA887,0,DO$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK887,0)  +   DO887-IF(AND($B887<DP$14,DP$14-$B887<$C$5),OFFSET(Input!$BA887,0,DP$14-$B887-1),0)\n+IF(AND(DP$14>$B887,$C887>$B887,DP$14-$B887<$C$5),OFFSET(Input!$BA887,0,DP$14-$B887-1),0)*$D887   -    IF(AND(DP$14>$C887,DP$14-$C887<$C$5),OFFSET(Input!$BA887,0,DP$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL887,0)  +   DP887-IF(AND($B887<DQ$14,DQ$14-$B887<$C$5),OFFSET(Input!$BA887,0,DQ$14-$B887-1),0)\n+IF(AND(DQ$14>$B887,$C887>$B887,DQ$14-$B887<$C$5),OFFSET(Input!$BA887,0,DQ$14-$B887-1),0)*$D887   -    IF(AND(DQ$14>$C887,DQ$14-$C887<$C$5),OFFSET(Input!$BA887,0,DQ$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM887,0)  +   DQ887-IF(AND($B887<DR$14,DR$14-$B887<$C$5),OFFSET(Input!$BA887,0,DR$14-$B887-1),0)\n+IF(AND(DR$14>$B887,$C887>$B887,DR$14-$B887<$C$5),OFFSET(Input!$BA887,0,DR$14-$B887-1),0)*$D887   -    IF(AND(DR$14>$C887,DR$14-$C887<$C$5),OFFSET(Input!$BA887,0,DR$14-$C887-1),0)*$D887","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN887,0)  +   DR887-IF(AND($B887<DS$14,DS$14-$B887<$C$5),OFFSET(Input!$BA887,0,DS$14-$B887-1),0)\n+IF(AND(DS$14>$B887,$C887>$B887,DS$14-$B887<$C$5),OFFSET(Input!$BA887,0,DS$14-$B887-1),0)*$D887   -    IF(AND(DS$14>$C887,DS$14-$C887<$C$5),OFFSET(Input!$BA887,0,DS$14-$C887-1),0)*$D887","v":0}]
[{"$f":"Calcs!A944","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E944),1,Calcs!E944)*Periods,0)","v":0},{"$f":"ROUND(MAX(B944,Input!Z944*Periods),0)","v":0},{"$f":"IF(Calcs!DY944>Calcs!DZ944,IF(Input!R944<>0,Input!AC944/Input!R944,0),IF(Input!V944<>0,Input!AE944/Input!V944,0))","v":0},null,{"$f":"Input!BA944","v":0},{"$f":"IF(G$14<=$C$5,Input!BB944,0)  +   F944-IF(AND($B944<G$14,G$14-$B944<$C$5),OFFSET(Input!$BA944,0,G$14-$B944-1),0)\n+IF(AND(G$14>$B944,$C944>$B944,G$14-$B944<$C$5),OFFSET(Input!$BA944,0,G$14-$B944-1),0)*$D944   -    IF(AND(G$14>$C944,G$14-$C944<$C$5),OFFSET(Input!$BA944,0,G$14-$C944-1),0)*$D944","v":0},{"$f":"IF(H$14<=$C$5,Input!BC944,0)  +   G944-IF(AND($B944<H$14,H$14-$B944<$C$5),OFFSET(Input!$BA944,0,H$14-$B944-1),0)\n+IF(AND(H$14>$B944,$C944>$B944,H$14-$B944<$C$5),OFFSET(Input!$BA944,0,H$14-$B944-1),0)*$D944   -    IF(AND(H$14>$C944,H$14-$C944<$C$5),OFFSET(Input!$BA944,0,H$14-$C944-1),0)*$D944","v":0},{"$f":"IF(I$14<=$C$5,Input!BD944,0)  +   H944-IF(AND($B944<I$14,I$14-$B944<$C$5),OFFSET(Input!$BA944,0,I$14-$B944-1),0)\n+IF(AND(I$14>$B944,$C944>$B944,I$14-$B944<$C$5),OFFSET(Input!$BA944,0,I$14-$B944-1),0)*$D944   -    IF(AND(I$14>$C944,I$14-$C944<$C$5),OFFSET(Input!$BA944,0,I$14-$C944-1),0)*$D944","v":0},{"$f":"IF(J$14<=$C$5,Input!BE944,0)  +   I944-IF(AND($B944<J$14,J$14-$B944<$C$5),OFFSET(Input!$BA944,0,J$14-$B944-1),0)\n+IF(AND(J$14>$B944,$C944>$B944,J$14-$B944<$C$5),OFFSET(Input!$BA944,0,J$14-$B944-1),0)*$D944   -    IF(AND(J$14>$C944,J$14-$C944<$C$5),OFFSET(Input!$BA944,0,J$14-$C944-1),0)*$D944","v":0},{"$f":"IF(K$14<=$C$5,Input!BF944,0)  +   J944-IF(AND($B944<K$14,K$14-$B944<$C$5),OFFSET(Input!$BA944,0,K$14-$B944-1),0)\n+IF(AND(K$14>$B944,$C944>$B944,K$14-$B944<$C$5),OFFSET(Input!$BA944,0,K$14-$B944-1),0)*$D944   -    IF(AND(K$14>$C944,K$14-$C944<$C$5),OFFSET(Input!$BA944,0,K$14-$C944-1),0)*$D944","v":0},{"$f":"IF(L$14<=$C$5,Input!BG944,0)  +   K944-IF(AND($B944<L$14,L$14-$B944<$C$5),OFFSET(Input!$BA944,0,L$14-$B944-1),0)\n+IF(AND(L$14>$B944,$C944>$B944,L$14-$B944<$C$5),OFFSET(Input!$BA944,0,L$14-$B944-1),0)*$D944   -    IF(AND(L$14>$C944,L$14-$C944<$C$5),OFFSET(Input!$BA944,0,L$14-$C944-1),0)*$D944","v":0},{"$f":"IF(M$14<=$C$5,Input!BH944,0)  +   L944-IF(AND($B944<M$14,M$14-$B944<$C$5),OFFSET(Input!$BA944,0,M$14-$B944-1),0)\n+IF(AND(M$14>$B944,$C944>$B944,M$14-$B944<$C$5),OFFSET(Input!$BA944,0,M$14-$B944-1),0)*$D944   -    IF(AND(M$14>$C944,M$14-$C944<$C$5),OFFSET(Input!$BA944,0,M$14-$C944-1),0)*$D944","v":0},{"$f":"IF(N$14<=$C$5,Input!BI944,0)  +   M944-IF(AND($B944<N$14,N$14-$B944<$C$5),OFFSET(Input!$BA944,0,N$14-$B944-1),0)\n+IF(AND(N$14>$B944,$C944>$B944,N$14-$B944<$C$5),OFFSET(Input!$BA944,0,N$14-$B944-1),0)*$D944   -    IF(AND(N$14>$C944,N$14-$C944<$C$5),OFFSET(Input!$BA944,0,N$14-$C944-1),0)*$D944","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ944,0)  +   N944-IF(AND($B944<O$14,O$14-$B944<$C$5),OFFSET(Input!$BA944,0,O$14-$B944-1),0)\n+IF(AND(O$14>$B944,$C944>$B944,O$14-$B944<$C$5),OFFSET(Input!$BA944,0,O$14-$B944-1),0)*$D944   -    IF(AND(O$14>$C944,O$14-$C944<$C$5),OFFSET(Input!$BA944,0,O$14-$C944-1),0)*$D944","v":0},{"$f":"IF(P$14<=$C$5,Input!BK944,0)  +   O944-IF(AND($B944<P$14,P$14-$B944<$C$5),OFFSET(Input!$BA944,0,P$14-$B944-1),0)\n+IF(AND(P$14>$B944,$C944>$B944,P$14-$B944<$C$5),OFFSET(Input!$BA944,0,P$14-$B944-1),0)*$D944   -    IF(AND(P$14>$C944,P$14-$C944<$C$5),OFFSET(Input!$BA944,0,P$14-$C944-1),0)*$D944","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL944,0)  +   P944-IF(AND($B944<Q$14,Q$14-$B944<$C$5),OFFSET(Input!$BA944,0,Q$14-$B944-1),0)\n+IF(AND(Q$14>$B944,$C944>$B944,Q$14-$B944<$C$5),OFFSET(Input!$BA944,0,Q$14-$B944-1),0)*$D944   -    IF(AND(Q$14>$C944,Q$14-$C944<$C$5),OFFSET(Input!$BA944,0,Q$14-$C944-1),0)*$D944","v":0},{"$f":"IF(R$14<=$C$5,Input!BM944,0)  +   Q944-IF(AND($B944<R$14,R$14-$B944<$C$5),OFFSET(Input!$BA944,0,R$14-$B944-1),0)\n+IF(AND(R$14>$B944,$C944>$B944,R$14-$B944<$C$5),OFFSET(Input!$BA944,0,R$14-$B944-1),0)*$D944   -    IF(AND(R$14>$C944,R$14-$C944<$C$5),OFFSET(Input!$BA944,0,R$14-$C944-1),0)*$D944","v":0},{"$f":"IF(S$14<=$C$5,Input!BN944,0)  +   R944-IF(AND($B944<S$14,S$14-$B944<$C$5),OFFSET(Input!$BA944,0,S$14-$B944-1),0)\n+IF(AND(S$14>$B944,$C944>$B944,S$14-$B944<$C$5),OFFSET(Input!$BA944,0,S$14-$B944-1),0)*$D944   -    IF(AND(S$14>$C944,S$14-$C944<$C$5),OFFSET(Input!$BA944,0,S$14-$C944-1),0)*$D944","v":0},{"$f":"IF(T$14<=$C$5,Input!BO944,0)  +   S944-IF(AND($B944<T$14,T$14-$B944<$C$5),OFFSET(Input!$BA944,0,T$14-$B944-1),0)\n+IF(AND(T$14>$B944,$C944>$B944,T$14-$B944<$C$5),OFFSET(Input!$BA944,0,T$14-$B944-1),0)*$D944   -    IF(AND(T$14>$C944,T$14-$C944<$C$5),OFFSET(Input!$BA944,0,T$14-$C944-1),0)*$D944","v":0},{"$f":"IF(U$14<=$C$5,Input!BP944,0)  +   T944-IF(AND($B944<U$14,U$14-$B944<$C$5),OFFSET(Input!$BA944,0,U$14-$B944-1),0)\n+IF(AND(U$14>$B944,$C944>$B944,U$14-$B944<$C$5),OFFSET(Input!$BA944,0,U$14-$B944-1),0)*$D944   -    IF(AND(U$14>$C944,U$14-$C944<$C$5),OFFSET(Input!$BA944,0,U$14-$C944-1),0)*$D944","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ944,0)  +   U944-IF(AND($B944<V$14,V$14-$B944<$C$5),OFFSET(Input!$BA944,0,V$14-$B944-1),0)\n+IF(AND(V$14>$B944,$C944>$B944,V$14-$B944<$C$5),OFFSET(Input!$BA944,0,V$14-$B944-1),0)*$D944   -    IF(AND(V$14>$C944,V$14-$C944<$C$5),OFFSET(Input!$BA944,0,V$14-$C944-1),0)*$D944","v":0},{"$f":"IF(W$14<=$C$5,Input!BR944,0)  +   V944-IF(AND($B944<W$14,W$14-$B944<$C$5),OFFSET(Input!$BA944,0,W$14-$B944-1),0)\n+IF(AND(W$14>$B944,$C944>$B944,W$14-$B944<$C$5),OFFSET(Input!$BA944,0,W$14-$B944-1),0)*$D944   -    IF(AND(W$14>$C944,W$14-$C944<$C$5),OFFSET(Input!$BA944,0,W$14-$C944-1),0)*$D944","v":0},{"$f":"IF(X$14<=$C$5,Input!BS944,0)  +   W944-IF(AND($B944<X$14,X$14-$B944<$C$5),OFFSET(Input!$BA944,0,X$14-$B944-1),0)\n+IF(AND(X$14>$B944,$C944>$B944,X$14-$B944<$C$5),OFFSET(Input!$BA944,0,X$14-$B944-1),0)*$D944   -    IF(AND(X$14>$C944,X$14-$C944<$C$5),OFFSET(Input!$BA944,0,X$14-$C944-1),0)*$D944","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT944,0)  +   X944-IF(AND($B944<Y$14,Y$14-$B944<$C$5),OFFSET(Input!$BA944,0,Y$14-$B944-1),0)\n+IF(AND(Y$14>$B944,$C944>$B944,Y$14-$B944<$C$5),OFFSET(Input!$BA944,0,Y$14-$B944-1),0)*$D944   -    IF(AND(Y$14>$C944,Y$14-$C944<$C$5),OFFSET(Input!$BA944,0,Y$14-$C944-1),0)*$D944","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU944,0)  +   Y944-IF(AND($B944<Z$14,Z$14-$B944<$C$5),OFFSET(Input!$BA944,0,Z$14-$B944-1),0)\n+IF(AND(Z$14>$B944,$C944>$B944,Z$14-$B944<$C$5),OFFSET(Input!$BA944,0,Z$14-$B944-1),0)*$D944   -    IF(AND(Z$14>$C944,Z$14-$C944<$C$5),OFFSET(Input!$BA944,0,Z$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV944,0)  +   Z944-IF(AND($B944<AA$14,AA$14-$B944<$C$5),OFFSET(Input!$BA944,0,AA$14-$B944-1),0)\n+IF(AND(AA$14>$B944,$C944>$B944,AA$14-$B944<$C$5),OFFSET(Input!$BA944,0,AA$14-$B944-1),0)*$D944   -    IF(AND(AA$14>$C944,AA$14-$C944<$C$5),OFFSET(Input!$BA944,0,AA$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW944,0)  +   AA944-IF(AND($B944<AB$14,AB$14-$B944<$C$5),OFFSET(Input!$BA944,0,AB$14-$B944-1),0)\n+IF(AND(AB$14>$B944,$C944>$B944,AB$14-$B944<$C$5),OFFSET(Input!$BA944,0,AB$14-$B944-1),0)*$D944   -    IF(AND(AB$14>$C944,AB$14-$C944<$C$5),OFFSET(Input!$BA944,0,AB$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX944,0)  +   AB944-IF(AND($B944<AC$14,AC$14-$B944<$C$5),OFFSET(Input!$BA944,0,AC$14-$B944-1),0)\n+IF(AND(AC$14>$B944,$C944>$B944,AC$14-$B944<$C$5),OFFSET(Input!$BA944,0,AC$14-$B944-1),0)*$D944   -    IF(AND(AC$14>$C944,AC$14-$C944<$C$5),OFFSET(Input!$BA944,0,AC$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY944,0)  +   AC944-IF(AND($B944<AD$14,AD$14-$B944<$C$5),OFFSET(Input!$BA944,0,AD$14-$B944-1),0)\n+IF(AND(AD$14>$B944,$C944>$B944,AD$14-$B944<$C$5),OFFSET(Input!$BA944,0,AD$14-$B944-1),0)*$D944   -    IF(AND(AD$14>$C944,AD$14-$C944<$C$5),OFFSET(Input!$BA944,0,AD$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ944,0)  +   AD944-IF(AND($B944<AE$14,AE$14-$B944<$C$5),OFFSET(Input!$BA944,0,AE$14-$B944-1),0)\n+IF(AND(AE$14>$B944,$C944>$B944,AE$14-$B944<$C$5),OFFSET(Input!$BA944,0,AE$14-$B944-1),0)*$D944   -    IF(AND(AE$14>$C944,AE$14-$C944<$C$5),OFFSET(Input!$BA944,0,AE$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA944,0)  +   AE944-IF(AND($B944<AF$14,AF$14-$B944<$C$5),OFFSET(Input!$BA944,0,AF$14-$B944-1),0)\n+IF(AND(AF$14>$B944,$C944>$B944,AF$14-$B944<$C$5),OFFSET(Input!$BA944,0,AF$14-$B944-1),0)*$D944   -    IF(AND(AF$14>$C944,AF$14-$C944<$C$5),OFFSET(Input!$BA944,0,AF$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB944,0)  +   AF944-IF(AND($B944<AG$14,AG$14-$B944<$C$5),OFFSET(Input!$BA944,0,AG$14-$B944-1),0)\n+IF(AND(AG$14>$B944,$C944>$B944,AG$14-$B944<$C$5),OFFSET(Input!$BA944,0,AG$14-$B944-1),0)*$D944   -    IF(AND(AG$14>$C944,AG$14-$C944<$C$5),OFFSET(Input!$BA944,0,AG$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC944,0)  +   AG944-IF(AND($B944<AH$14,AH$14-$B944<$C$5),OFFSET(Input!$BA944,0,AH$14-$B944-1),0)\n+IF(AND(AH$14>$B944,$C944>$B944,AH$14-$B944<$C$5),OFFSET(Input!$BA944,0,AH$14-$B944-1),0)*$D944   -    IF(AND(AH$14>$C944,AH$14-$C944<$C$5),OFFSET(Input!$BA944,0,AH$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD944,0)  +   AH944-IF(AND($B944<AI$14,AI$14-$B944<$C$5),OFFSET(Input!$BA944,0,AI$14-$B944-1),0)\n+IF(AND(AI$14>$B944,$C944>$B944,AI$14-$B944<$C$5),OFFSET(Input!$BA944,0,AI$14-$B944-1),0)*$D944   -    IF(AND(AI$14>$C944,AI$14-$C944<$C$5),OFFSET(Input!$BA944,0,AI$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE944,0)  +   AI944-IF(AND($B944<AJ$14,AJ$14-$B944<$C$5),OFFSET(Input!$BA944,0,AJ$14-$B944-1),0)\n+IF(AND(AJ$14>$B944,$C944>$B944,AJ$14-$B944<$C$5),OFFSET(Input!$BA944,0,AJ$14-$B944-1),0)*$D944   -    IF(AND(AJ$14>$C944,AJ$14-$C944<$C$5),OFFSET(Input!$BA944,0,AJ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF944,0)  +   AJ944-IF(AND($B944<AK$14,AK$14-$B944<$C$5),OFFSET(Input!$BA944,0,AK$14-$B944-1),0)\n+IF(AND(AK$14>$B944,$C944>$B944,AK$14-$B944<$C$5),OFFSET(Input!$BA944,0,AK$14-$B944-1),0)*$D944   -    IF(AND(AK$14>$C944,AK$14-$C944<$C$5),OFFSET(Input!$BA944,0,AK$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG944,0)  +   AK944-IF(AND($B944<AL$14,AL$14-$B944<$C$5),OFFSET(Input!$BA944,0,AL$14-$B944-1),0)\n+IF(AND(AL$14>$B944,$C944>$B944,AL$14-$B944<$C$5),OFFSET(Input!$BA944,0,AL$14-$B944-1),0)*$D944   -    IF(AND(AL$14>$C944,AL$14-$C944<$C$5),OFFSET(Input!$BA944,0,AL$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH944,0)  +   AL944-IF(AND($B944<AM$14,AM$14-$B944<$C$5),OFFSET(Input!$BA944,0,AM$14-$B944-1),0)\n+IF(AND(AM$14>$B944,$C944>$B944,AM$14-$B944<$C$5),OFFSET(Input!$BA944,0,AM$14-$B944-1),0)*$D944   -    IF(AND(AM$14>$C944,AM$14-$C944<$C$5),OFFSET(Input!$BA944,0,AM$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI944,0)  +   AM944-IF(AND($B944<AN$14,AN$14-$B944<$C$5),OFFSET(Input!$BA944,0,AN$14-$B944-1),0)\n+IF(AND(AN$14>$B944,$C944>$B944,AN$14-$B944<$C$5),OFFSET(Input!$BA944,0,AN$14-$B944-1),0)*$D944   -    IF(AND(AN$14>$C944,AN$14-$C944<$C$5),OFFSET(Input!$BA944,0,AN$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ944,0)  +   AN944-IF(AND($B944<AO$14,AO$14-$B944<$C$5),OFFSET(Input!$BA944,0,AO$14-$B944-1),0)\n+IF(AND(AO$14>$B944,$C944>$B944,AO$14-$B944<$C$5),OFFSET(Input!$BA944,0,AO$14-$B944-1),0)*$D944   -    IF(AND(AO$14>$C944,AO$14-$C944<$C$5),OFFSET(Input!$BA944,0,AO$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK944,0)  +   AO944-IF(AND($B944<AP$14,AP$14-$B944<$C$5),OFFSET(Input!$BA944,0,AP$14-$B944-1),0)\n+IF(AND(AP$14>$B944,$C944>$B944,AP$14-$B944<$C$5),OFFSET(Input!$BA944,0,AP$14-$B944-1),0)*$D944   -    IF(AND(AP$14>$C944,AP$14-$C944<$C$5),OFFSET(Input!$BA944,0,AP$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL944,0)  +   AP944-IF(AND($B944<AQ$14,AQ$14-$B944<$C$5),OFFSET(Input!$BA944,0,AQ$14-$B944-1),0)\n+IF(AND(AQ$14>$B944,$C944>$B944,AQ$14-$B944<$C$5),OFFSET(Input!$BA944,0,AQ$14-$B944-1),0)*$D944   -    IF(AND(AQ$14>$C944,AQ$14-$C944<$C$5),OFFSET(Input!$BA944,0,AQ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM944,0)  +   AQ944-IF(AND($B944<AR$14,AR$14-$B944<$C$5),OFFSET(Input!$BA944,0,AR$14-$B944-1),0)\n+IF(AND(AR$14>$B944,$C944>$B944,AR$14-$B944<$C$5),OFFSET(Input!$BA944,0,AR$14-$B944-1),0)*$D944   -    IF(AND(AR$14>$C944,AR$14-$C944<$C$5),OFFSET(Input!$BA944,0,AR$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN944,0)  +   AR944-IF(AND($B944<AS$14,AS$14-$B944<$C$5),OFFSET(Input!$BA944,0,AS$14-$B944-1),0)\n+IF(AND(AS$14>$B944,$C944>$B944,AS$14-$B944<$C$5),OFFSET(Input!$BA944,0,AS$14-$B944-1),0)*$D944   -    IF(AND(AS$14>$C944,AS$14-$C944<$C$5),OFFSET(Input!$BA944,0,AS$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO944,0)  +   AS944-IF(AND($B944<AT$14,AT$14-$B944<$C$5),OFFSET(Input!$BA944,0,AT$14-$B944-1),0)\n+IF(AND(AT$14>$B944,$C944>$B944,AT$14-$B944<$C$5),OFFSET(Input!$BA944,0,AT$14-$B944-1),0)*$D944   -    IF(AND(AT$14>$C944,AT$14-$C944<$C$5),OFFSET(Input!$BA944,0,AT$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP944,0)  +   AT944-IF(AND($B944<AU$14,AU$14-$B944<$C$5),OFFSET(Input!$BA944,0,AU$14-$B944-1),0)\n+IF(AND(AU$14>$B944,$C944>$B944,AU$14-$B944<$C$5),OFFSET(Input!$BA944,0,AU$14-$B944-1),0)*$D944   -    IF(AND(AU$14>$C944,AU$14-$C944<$C$5),OFFSET(Input!$BA944,0,AU$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ944,0)  +   AU944-IF(AND($B944<AV$14,AV$14-$B944<$C$5),OFFSET(Input!$BA944,0,AV$14-$B944-1),0)\n+IF(AND(AV$14>$B944,$C944>$B944,AV$14-$B944<$C$5),OFFSET(Input!$BA944,0,AV$14-$B944-1),0)*$D944   -    IF(AND(AV$14>$C944,AV$14-$C944<$C$5),OFFSET(Input!$BA944,0,AV$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR944,0)  +   AV944-IF(AND($B944<AW$14,AW$14-$B944<$C$5),OFFSET(Input!$BA944,0,AW$14-$B944-1),0)\n+IF(AND(AW$14>$B944,$C944>$B944,AW$14-$B944<$C$5),OFFSET(Input!$BA944,0,AW$14-$B944-1),0)*$D944   -    IF(AND(AW$14>$C944,AW$14-$C944<$C$5),OFFSET(Input!$BA944,0,AW$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS944,0)  +   AW944-IF(AND($B944<AX$14,AX$14-$B944<$C$5),OFFSET(Input!$BA944,0,AX$14-$B944-1),0)\n+IF(AND(AX$14>$B944,$C944>$B944,AX$14-$B944<$C$5),OFFSET(Input!$BA944,0,AX$14-$B944-1),0)*$D944   -    IF(AND(AX$14>$C944,AX$14-$C944<$C$5),OFFSET(Input!$BA944,0,AX$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT944,0)  +   AX944-IF(AND($B944<AY$14,AY$14-$B944<$C$5),OFFSET(Input!$BA944,0,AY$14-$B944-1),0)\n+IF(AND(AY$14>$B944,$C944>$B944,AY$14-$B944<$C$5),OFFSET(Input!$BA944,0,AY$14-$B944-1),0)*$D944   -    IF(AND(AY$14>$C944,AY$14-$C944<$C$5),OFFSET(Input!$BA944,0,AY$14-$C944-1),0)*$D944","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU944,0)  +   AY944-IF(AND($B944<AZ$14,AZ$14-$B944<$C$5),OFFSET(Input!$BA944,0,AZ$14-$B944-1),0)\n+IF(AND(AZ$14>$B944,$C944>$B944,AZ$14-$B944<$C$5),OFFSET(Input!$BA944,0,AZ$14-$B944-1),0)*$D944   -    IF(AND(AZ$14>$C944,AZ$14-$C944<$C$5),OFFSET(Input!$BA944,0,AZ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV944,0)  +   AZ944-IF(AND($B944<BA$14,BA$14-$B944<$C$5),OFFSET(Input!$BA944,0,BA$14-$B944-1),0)\n+IF(AND(BA$14>$B944,$C944>$B944,BA$14-$B944<$C$5),OFFSET(Input!$BA944,0,BA$14-$B944-1),0)*$D944   -    IF(AND(BA$14>$C944,BA$14-$C944<$C$5),OFFSET(Input!$BA944,0,BA$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW944,0)  +   BA944-IF(AND($B944<BB$14,BB$14-$B944<$C$5),OFFSET(Input!$BA944,0,BB$14-$B944-1),0)\n+IF(AND(BB$14>$B944,$C944>$B944,BB$14-$B944<$C$5),OFFSET(Input!$BA944,0,BB$14-$B944-1),0)*$D944   -    IF(AND(BB$14>$C944,BB$14-$C944<$C$5),OFFSET(Input!$BA944,0,BB$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX944,0)  +   BB944-IF(AND($B944<BC$14,BC$14-$B944<$C$5),OFFSET(Input!$BA944,0,BC$14-$B944-1),0)\n+IF(AND(BC$14>$B944,$C944>$B944,BC$14-$B944<$C$5),OFFSET(Input!$BA944,0,BC$14-$B944-1),0)*$D944   -    IF(AND(BC$14>$C944,BC$14-$C944<$C$5),OFFSET(Input!$BA944,0,BC$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY944,0)  +   BC944-IF(AND($B944<BD$14,BD$14-$B944<$C$5),OFFSET(Input!$BA944,0,BD$14-$B944-1),0)\n+IF(AND(BD$14>$B944,$C944>$B944,BD$14-$B944<$C$5),OFFSET(Input!$BA944,0,BD$14-$B944-1),0)*$D944   -    IF(AND(BD$14>$C944,BD$14-$C944<$C$5),OFFSET(Input!$BA944,0,BD$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ944,0)  +   BD944-IF(AND($B944<BE$14,BE$14-$B944<$C$5),OFFSET(Input!$BA944,0,BE$14-$B944-1),0)\n+IF(AND(BE$14>$B944,$C944>$B944,BE$14-$B944<$C$5),OFFSET(Input!$BA944,0,BE$14-$B944-1),0)*$D944   -    IF(AND(BE$14>$C944,BE$14-$C944<$C$5),OFFSET(Input!$BA944,0,BE$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA944,0)  +   BE944-IF(AND($B944<BF$14,BF$14-$B944<$C$5),OFFSET(Input!$BA944,0,BF$14-$B944-1),0)\n+IF(AND(BF$14>$B944,$C944>$B944,BF$14-$B944<$C$5),OFFSET(Input!$BA944,0,BF$14-$B944-1),0)*$D944   -    IF(AND(BF$14>$C944,BF$14-$C944<$C$5),OFFSET(Input!$BA944,0,BF$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB944,0)  +   BF944-IF(AND($B944<BG$14,BG$14-$B944<$C$5),OFFSET(Input!$BA944,0,BG$14-$B944-1),0)\n+IF(AND(BG$14>$B944,$C944>$B944,BG$14-$B944<$C$5),OFFSET(Input!$BA944,0,BG$14-$B944-1),0)*$D944   -    IF(AND(BG$14>$C944,BG$14-$C944<$C$5),OFFSET(Input!$BA944,0,BG$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC944,0)  +   BG944-IF(AND($B944<BH$14,BH$14-$B944<$C$5),OFFSET(Input!$BA944,0,BH$14-$B944-1),0)\n+IF(AND(BH$14>$B944,$C944>$B944,BH$14-$B944<$C$5),OFFSET(Input!$BA944,0,BH$14-$B944-1),0)*$D944   -    IF(AND(BH$14>$C944,BH$14-$C944<$C$5),OFFSET(Input!$BA944,0,BH$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD944,0)  +   BH944-IF(AND($B944<BI$14,BI$14-$B944<$C$5),OFFSET(Input!$BA944,0,BI$14-$B944-1),0)\n+IF(AND(BI$14>$B944,$C944>$B944,BI$14-$B944<$C$5),OFFSET(Input!$BA944,0,BI$14-$B944-1),0)*$D944   -    IF(AND(BI$14>$C944,BI$14-$C944<$C$5),OFFSET(Input!$BA944,0,BI$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE944,0)  +   BI944-IF(AND($B944<BJ$14,BJ$14-$B944<$C$5),OFFSET(Input!$BA944,0,BJ$14-$B944-1),0)\n+IF(AND(BJ$14>$B944,$C944>$B944,BJ$14-$B944<$C$5),OFFSET(Input!$BA944,0,BJ$14-$B944-1),0)*$D944   -    IF(AND(BJ$14>$C944,BJ$14-$C944<$C$5),OFFSET(Input!$BA944,0,BJ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF944,0)  +   BJ944-IF(AND($B944<BK$14,BK$14-$B944<$C$5),OFFSET(Input!$BA944,0,BK$14-$B944-1),0)\n+IF(AND(BK$14>$B944,$C944>$B944,BK$14-$B944<$C$5),OFFSET(Input!$BA944,0,BK$14-$B944-1),0)*$D944   -    IF(AND(BK$14>$C944,BK$14-$C944<$C$5),OFFSET(Input!$BA944,0,BK$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG944,0)  +   BK944-IF(AND($B944<BL$14,BL$14-$B944<$C$5),OFFSET(Input!$BA944,0,BL$14-$B944-1),0)\n+IF(AND(BL$14>$B944,$C944>$B944,BL$14-$B944<$C$5),OFFSET(Input!$BA944,0,BL$14-$B944-1),0)*$D944   -    IF(AND(BL$14>$C944,BL$14-$C944<$C$5),OFFSET(Input!$BA944,0,BL$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH944,0)  +   BL944-IF(AND($B944<BM$14,BM$14-$B944<$C$5),OFFSET(Input!$BA944,0,BM$14-$B944-1),0)\n+IF(AND(BM$14>$B944,$C944>$B944,BM$14-$B944<$C$5),OFFSET(Input!$BA944,0,BM$14-$B944-1),0)*$D944   -    IF(AND(BM$14>$C944,BM$14-$C944<$C$5),OFFSET(Input!$BA944,0,BM$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI944,0)  +   BM944-IF(AND($B944<BN$14,BN$14-$B944<$C$5),OFFSET(Input!$BA944,0,BN$14-$B944-1),0)\n+IF(AND(BN$14>$B944,$C944>$B944,BN$14-$B944<$C$5),OFFSET(Input!$BA944,0,BN$14-$B944-1),0)*$D944   -    IF(AND(BN$14>$C944,BN$14-$C944<$C$5),OFFSET(Input!$BA944,0,BN$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ944,0)  +   BN944-IF(AND($B944<BO$14,BO$14-$B944<$C$5),OFFSET(Input!$BA944,0,BO$14-$B944-1),0)\n+IF(AND(BO$14>$B944,$C944>$B944,BO$14-$B944<$C$5),OFFSET(Input!$BA944,0,BO$14-$B944-1),0)*$D944   -    IF(AND(BO$14>$C944,BO$14-$C944<$C$5),OFFSET(Input!$BA944,0,BO$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK944,0)  +   BO944-IF(AND($B944<BP$14,BP$14-$B944<$C$5),OFFSET(Input!$BA944,0,BP$14-$B944-1),0)\n+IF(AND(BP$14>$B944,$C944>$B944,BP$14-$B944<$C$5),OFFSET(Input!$BA944,0,BP$14-$B944-1),0)*$D944   -    IF(AND(BP$14>$C944,BP$14-$C944<$C$5),OFFSET(Input!$BA944,0,BP$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL944,0)  +   BP944-IF(AND($B944<BQ$14,BQ$14-$B944<$C$5),OFFSET(Input!$BA944,0,BQ$14-$B944-1),0)\n+IF(AND(BQ$14>$B944,$C944>$B944,BQ$14-$B944<$C$5),OFFSET(Input!$BA944,0,BQ$14-$B944-1),0)*$D944   -    IF(AND(BQ$14>$C944,BQ$14-$C944<$C$5),OFFSET(Input!$BA944,0,BQ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM944,0)  +   BQ944-IF(AND($B944<BR$14,BR$14-$B944<$C$5),OFFSET(Input!$BA944,0,BR$14-$B944-1),0)\n+IF(AND(BR$14>$B944,$C944>$B944,BR$14-$B944<$C$5),OFFSET(Input!$BA944,0,BR$14-$B944-1),0)*$D944   -    IF(AND(BR$14>$C944,BR$14-$C944<$C$5),OFFSET(Input!$BA944,0,BR$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN944,0)  +   BR944-IF(AND($B944<BS$14,BS$14-$B944<$C$5),OFFSET(Input!$BA944,0,BS$14-$B944-1),0)\n+IF(AND(BS$14>$B944,$C944>$B944,BS$14-$B944<$C$5),OFFSET(Input!$BA944,0,BS$14-$B944-1),0)*$D944   -    IF(AND(BS$14>$C944,BS$14-$C944<$C$5),OFFSET(Input!$BA944,0,BS$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO944,0)  +   BS944-IF(AND($B944<BT$14,BT$14-$B944<$C$5),OFFSET(Input!$BA944,0,BT$14-$B944-1),0)\n+IF(AND(BT$14>$B944,$C944>$B944,BT$14-$B944<$C$5),OFFSET(Input!$BA944,0,BT$14-$B944-1),0)*$D944   -    IF(AND(BT$14>$C944,BT$14-$C944<$C$5),OFFSET(Input!$BA944,0,BT$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP944,0)  +   BT944-IF(AND($B944<BU$14,BU$14-$B944<$C$5),OFFSET(Input!$BA944,0,BU$14-$B944-1),0)\n+IF(AND(BU$14>$B944,$C944>$B944,BU$14-$B944<$C$5),OFFSET(Input!$BA944,0,BU$14-$B944-1),0)*$D944   -    IF(AND(BU$14>$C944,BU$14-$C944<$C$5),OFFSET(Input!$BA944,0,BU$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ944,0)  +   BU944-IF(AND($B944<BV$14,BV$14-$B944<$C$5),OFFSET(Input!$BA944,0,BV$14-$B944-1),0)\n+IF(AND(BV$14>$B944,$C944>$B944,BV$14-$B944<$C$5),OFFSET(Input!$BA944,0,BV$14-$B944-1),0)*$D944   -    IF(AND(BV$14>$C944,BV$14-$C944<$C$5),OFFSET(Input!$BA944,0,BV$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR944,0)  +   BV944-IF(AND($B944<BW$14,BW$14-$B944<$C$5),OFFSET(Input!$BA944,0,BW$14-$B944-1),0)\n+IF(AND(BW$14>$B944,$C944>$B944,BW$14-$B944<$C$5),OFFSET(Input!$BA944,0,BW$14-$B944-1),0)*$D944   -    IF(AND(BW$14>$C944,BW$14-$C944<$C$5),OFFSET(Input!$BA944,0,BW$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS944,0)  +   BW944-IF(AND($B944<BX$14,BX$14-$B944<$C$5),OFFSET(Input!$BA944,0,BX$14-$B944-1),0)\n+IF(AND(BX$14>$B944,$C944>$B944,BX$14-$B944<$C$5),OFFSET(Input!$BA944,0,BX$14-$B944-1),0)*$D944   -    IF(AND(BX$14>$C944,BX$14-$C944<$C$5),OFFSET(Input!$BA944,0,BX$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT944,0)  +   BX944-IF(AND($B944<BY$14,BY$14-$B944<$C$5),OFFSET(Input!$BA944,0,BY$14-$B944-1),0)\n+IF(AND(BY$14>$B944,$C944>$B944,BY$14-$B944<$C$5),OFFSET(Input!$BA944,0,BY$14-$B944-1),0)*$D944   -    IF(AND(BY$14>$C944,BY$14-$C944<$C$5),OFFSET(Input!$BA944,0,BY$14-$C944-1),0)*$D944","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU944,0)  +   BY944-IF(AND($B944<BZ$14,BZ$14-$B944<$C$5),OFFSET(Input!$BA944,0,BZ$14-$B944-1),0)\n+IF(AND(BZ$14>$B944,$C944>$B944,BZ$14-$B944<$C$5),OFFSET(Input!$BA944,0,BZ$14-$B944-1),0)*$D944   -    IF(AND(BZ$14>$C944,BZ$14-$C944<$C$5),OFFSET(Input!$BA944,0,BZ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV944,0)  +   BZ944-IF(AND($B944<CA$14,CA$14-$B944<$C$5),OFFSET(Input!$BA944,0,CA$14-$B944-1),0)\n+IF(AND(CA$14>$B944,$C944>$B944,CA$14-$B944<$C$5),OFFSET(Input!$BA944,0,CA$14-$B944-1),0)*$D944   -    IF(AND(CA$14>$C944,CA$14-$C944<$C$5),OFFSET(Input!$BA944,0,CA$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW944,0)  +   CA944-IF(AND($B944<CB$14,CB$14-$B944<$C$5),OFFSET(Input!$BA944,0,CB$14-$B944-1),0)\n+IF(AND(CB$14>$B944,$C944>$B944,CB$14-$B944<$C$5),OFFSET(Input!$BA944,0,CB$14-$B944-1),0)*$D944   -    IF(AND(CB$14>$C944,CB$14-$C944<$C$5),OFFSET(Input!$BA944,0,CB$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX944,0)  +   CB944-IF(AND($B944<CC$14,CC$14-$B944<$C$5),OFFSET(Input!$BA944,0,CC$14-$B944-1),0)\n+IF(AND(CC$14>$B944,$C944>$B944,CC$14-$B944<$C$5),OFFSET(Input!$BA944,0,CC$14-$B944-1),0)*$D944   -    IF(AND(CC$14>$C944,CC$14-$C944<$C$5),OFFSET(Input!$BA944,0,CC$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY944,0)  +   CC944-IF(AND($B944<CD$14,CD$14-$B944<$C$5),OFFSET(Input!$BA944,0,CD$14-$B944-1),0)\n+IF(AND(CD$14>$B944,$C944>$B944,CD$14-$B944<$C$5),OFFSET(Input!$BA944,0,CD$14-$B944-1),0)*$D944   -    IF(AND(CD$14>$C944,CD$14-$C944<$C$5),OFFSET(Input!$BA944,0,CD$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ944,0)  +   CD944-IF(AND($B944<CE$14,CE$14-$B944<$C$5),OFFSET(Input!$BA944,0,CE$14-$B944-1),0)\n+IF(AND(CE$14>$B944,$C944>$B944,CE$14-$B944<$C$5),OFFSET(Input!$BA944,0,CE$14-$B944-1),0)*$D944   -    IF(AND(CE$14>$C944,CE$14-$C944<$C$5),OFFSET(Input!$BA944,0,CE$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA944,0)  +   CE944-IF(AND($B944<CF$14,CF$14-$B944<$C$5),OFFSET(Input!$BA944,0,CF$14-$B944-1),0)\n+IF(AND(CF$14>$B944,$C944>$B944,CF$14-$B944<$C$5),OFFSET(Input!$BA944,0,CF$14-$B944-1),0)*$D944   -    IF(AND(CF$14>$C944,CF$14-$C944<$C$5),OFFSET(Input!$BA944,0,CF$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB944,0)  +   CF944-IF(AND($B944<CG$14,CG$14-$B944<$C$5),OFFSET(Input!$BA944,0,CG$14-$B944-1),0)\n+IF(AND(CG$14>$B944,$C944>$B944,CG$14-$B944<$C$5),OFFSET(Input!$BA944,0,CG$14-$B944-1),0)*$D944   -    IF(AND(CG$14>$C944,CG$14-$C944<$C$5),OFFSET(Input!$BA944,0,CG$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC944,0)  +   CG944-IF(AND($B944<CH$14,CH$14-$B944<$C$5),OFFSET(Input!$BA944,0,CH$14-$B944-1),0)\n+IF(AND(CH$14>$B944,$C944>$B944,CH$14-$B944<$C$5),OFFSET(Input!$BA944,0,CH$14-$B944-1),0)*$D944   -    IF(AND(CH$14>$C944,CH$14-$C944<$C$5),OFFSET(Input!$BA944,0,CH$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED944,0)  +   CH944-IF(AND($B944<CI$14,CI$14-$B944<$C$5),OFFSET(Input!$BA944,0,CI$14-$B944-1),0)\n+IF(AND(CI$14>$B944,$C944>$B944,CI$14-$B944<$C$5),OFFSET(Input!$BA944,0,CI$14-$B944-1),0)*$D944   -    IF(AND(CI$14>$C944,CI$14-$C944<$C$5),OFFSET(Input!$BA944,0,CI$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE944,0)  +   CI944-IF(AND($B944<CJ$14,CJ$14-$B944<$C$5),OFFSET(Input!$BA944,0,CJ$14-$B944-1),0)\n+IF(AND(CJ$14>$B944,$C944>$B944,CJ$14-$B944<$C$5),OFFSET(Input!$BA944,0,CJ$14-$B944-1),0)*$D944   -    IF(AND(CJ$14>$C944,CJ$14-$C944<$C$5),OFFSET(Input!$BA944,0,CJ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF944,0)  +   CJ944-IF(AND($B944<CK$14,CK$14-$B944<$C$5),OFFSET(Input!$BA944,0,CK$14-$B944-1),0)\n+IF(AND(CK$14>$B944,$C944>$B944,CK$14-$B944<$C$5),OFFSET(Input!$BA944,0,CK$14-$B944-1),0)*$D944   -    IF(AND(CK$14>$C944,CK$14-$C944<$C$5),OFFSET(Input!$BA944,0,CK$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG944,0)  +   CK944-IF(AND($B944<CL$14,CL$14-$B944<$C$5),OFFSET(Input!$BA944,0,CL$14-$B944-1),0)\n+IF(AND(CL$14>$B944,$C944>$B944,CL$14-$B944<$C$5),OFFSET(Input!$BA944,0,CL$14-$B944-1),0)*$D944   -    IF(AND(CL$14>$C944,CL$14-$C944<$C$5),OFFSET(Input!$BA944,0,CL$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH944,0)  +   CL944-IF(AND($B944<CM$14,CM$14-$B944<$C$5),OFFSET(Input!$BA944,0,CM$14-$B944-1),0)\n+IF(AND(CM$14>$B944,$C944>$B944,CM$14-$B944<$C$5),OFFSET(Input!$BA944,0,CM$14-$B944-1),0)*$D944   -    IF(AND(CM$14>$C944,CM$14-$C944<$C$5),OFFSET(Input!$BA944,0,CM$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI944,0)  +   CM944-IF(AND($B944<CN$14,CN$14-$B944<$C$5),OFFSET(Input!$BA944,0,CN$14-$B944-1),0)\n+IF(AND(CN$14>$B944,$C944>$B944,CN$14-$B944<$C$5),OFFSET(Input!$BA944,0,CN$14-$B944-1),0)*$D944   -    IF(AND(CN$14>$C944,CN$14-$C944<$C$5),OFFSET(Input!$BA944,0,CN$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ944,0)  +   CN944-IF(AND($B944<CO$14,CO$14-$B944<$C$5),OFFSET(Input!$BA944,0,CO$14-$B944-1),0)\n+IF(AND(CO$14>$B944,$C944>$B944,CO$14-$B944<$C$5),OFFSET(Input!$BA944,0,CO$14-$B944-1),0)*$D944   -    IF(AND(CO$14>$C944,CO$14-$C944<$C$5),OFFSET(Input!$BA944,0,CO$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK944,0)  +   CO944-IF(AND($B944<CP$14,CP$14-$B944<$C$5),OFFSET(Input!$BA944,0,CP$14-$B944-1),0)\n+IF(AND(CP$14>$B944,$C944>$B944,CP$14-$B944<$C$5),OFFSET(Input!$BA944,0,CP$14-$B944-1),0)*$D944   -    IF(AND(CP$14>$C944,CP$14-$C944<$C$5),OFFSET(Input!$BA944,0,CP$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL944,0)  +   CP944-IF(AND($B944<CQ$14,CQ$14-$B944<$C$5),OFFSET(Input!$BA944,0,CQ$14-$B944-1),0)\n+IF(AND(CQ$14>$B944,$C944>$B944,CQ$14-$B944<$C$5),OFFSET(Input!$BA944,0,CQ$14-$B944-1),0)*$D944   -    IF(AND(CQ$14>$C944,CQ$14-$C944<$C$5),OFFSET(Input!$BA944,0,CQ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM944,0)  +   CQ944-IF(AND($B944<CR$14,CR$14-$B944<$C$5),OFFSET(Input!$BA944,0,CR$14-$B944-1),0)\n+IF(AND(CR$14>$B944,$C944>$B944,CR$14-$B944<$C$5),OFFSET(Input!$BA944,0,CR$14-$B944-1),0)*$D944   -    IF(AND(CR$14>$C944,CR$14-$C944<$C$5),OFFSET(Input!$BA944,0,CR$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN944,0)  +   CR944-IF(AND($B944<CS$14,CS$14-$B944<$C$5),OFFSET(Input!$BA944,0,CS$14-$B944-1),0)\n+IF(AND(CS$14>$B944,$C944>$B944,CS$14-$B944<$C$5),OFFSET(Input!$BA944,0,CS$14-$B944-1),0)*$D944   -    IF(AND(CS$14>$C944,CS$14-$C944<$C$5),OFFSET(Input!$BA944,0,CS$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO944,0)  +   CS944-IF(AND($B944<CT$14,CT$14-$B944<$C$5),OFFSET(Input!$BA944,0,CT$14-$B944-1),0)\n+IF(AND(CT$14>$B944,$C944>$B944,CT$14-$B944<$C$5),OFFSET(Input!$BA944,0,CT$14-$B944-1),0)*$D944   -    IF(AND(CT$14>$C944,CT$14-$C944<$C$5),OFFSET(Input!$BA944,0,CT$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP944,0)  +   CT944-IF(AND($B944<CU$14,CU$14-$B944<$C$5),OFFSET(Input!$BA944,0,CU$14-$B944-1),0)\n+IF(AND(CU$14>$B944,$C944>$B944,CU$14-$B944<$C$5),OFFSET(Input!$BA944,0,CU$14-$B944-1),0)*$D944   -    IF(AND(CU$14>$C944,CU$14-$C944<$C$5),OFFSET(Input!$BA944,0,CU$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ944,0)  +   CU944-IF(AND($B944<CV$14,CV$14-$B944<$C$5),OFFSET(Input!$BA944,0,CV$14-$B944-1),0)\n+IF(AND(CV$14>$B944,$C944>$B944,CV$14-$B944<$C$5),OFFSET(Input!$BA944,0,CV$14-$B944-1),0)*$D944   -    IF(AND(CV$14>$C944,CV$14-$C944<$C$5),OFFSET(Input!$BA944,0,CV$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER944,0)  +   CV944-IF(AND($B944<CW$14,CW$14-$B944<$C$5),OFFSET(Input!$BA944,0,CW$14-$B944-1),0)\n+IF(AND(CW$14>$B944,$C944>$B944,CW$14-$B944<$C$5),OFFSET(Input!$BA944,0,CW$14-$B944-1),0)*$D944   -    IF(AND(CW$14>$C944,CW$14-$C944<$C$5),OFFSET(Input!$BA944,0,CW$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES944,0)  +   CW944-IF(AND($B944<CX$14,CX$14-$B944<$C$5),OFFSET(Input!$BA944,0,CX$14-$B944-1),0)\n+IF(AND(CX$14>$B944,$C944>$B944,CX$14-$B944<$C$5),OFFSET(Input!$BA944,0,CX$14-$B944-1),0)*$D944   -    IF(AND(CX$14>$C944,CX$14-$C944<$C$5),OFFSET(Input!$BA944,0,CX$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET944,0)  +   CX944-IF(AND($B944<CY$14,CY$14-$B944<$C$5),OFFSET(Input!$BA944,0,CY$14-$B944-1),0)\n+IF(AND(CY$14>$B944,$C944>$B944,CY$14-$B944<$C$5),OFFSET(Input!$BA944,0,CY$14-$B944-1),0)*$D944   -    IF(AND(CY$14>$C944,CY$14-$C944<$C$5),OFFSET(Input!$BA944,0,CY$14-$C944-1),0)*$D944","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU944,0)  +   CY944-IF(AND($B944<CZ$14,CZ$14-$B944<$C$5),OFFSET(Input!$BA944,0,CZ$14-$B944-1),0)\n+IF(AND(CZ$14>$B944,$C944>$B944,CZ$14-$B944<$C$5),OFFSET(Input!$BA944,0,CZ$14-$B944-1),0)*$D944   -    IF(AND(CZ$14>$C944,CZ$14-$C944<$C$5),OFFSET(Input!$BA944,0,CZ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV944,0)  +   CZ944-IF(AND($B944<DA$14,DA$14-$B944<$C$5),OFFSET(Input!$BA944,0,DA$14-$B944-1),0)\n+IF(AND(DA$14>$B944,$C944>$B944,DA$14-$B944<$C$5),OFFSET(Input!$BA944,0,DA$14-$B944-1),0)*$D944   -    IF(AND(DA$14>$C944,DA$14-$C944<$C$5),OFFSET(Input!$BA944,0,DA$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW944,0)  +   DA944-IF(AND($B944<DB$14,DB$14-$B944<$C$5),OFFSET(Input!$BA944,0,DB$14-$B944-1),0)\n+IF(AND(DB$14>$B944,$C944>$B944,DB$14-$B944<$C$5),OFFSET(Input!$BA944,0,DB$14-$B944-1),0)*$D944   -    IF(AND(DB$14>$C944,DB$14-$C944<$C$5),OFFSET(Input!$BA944,0,DB$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX944,0)  +   DB944-IF(AND($B944<DC$14,DC$14-$B944<$C$5),OFFSET(Input!$BA944,0,DC$14-$B944-1),0)\n+IF(AND(DC$14>$B944,$C944>$B944,DC$14-$B944<$C$5),OFFSET(Input!$BA944,0,DC$14-$B944-1),0)*$D944   -    IF(AND(DC$14>$C944,DC$14-$C944<$C$5),OFFSET(Input!$BA944,0,DC$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY944,0)  +   DC944-IF(AND($B944<DD$14,DD$14-$B944<$C$5),OFFSET(Input!$BA944,0,DD$14-$B944-1),0)\n+IF(AND(DD$14>$B944,$C944>$B944,DD$14-$B944<$C$5),OFFSET(Input!$BA944,0,DD$14-$B944-1),0)*$D944   -    IF(AND(DD$14>$C944,DD$14-$C944<$C$5),OFFSET(Input!$BA944,0,DD$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ944,0)  +   DD944-IF(AND($B944<DE$14,DE$14-$B944<$C$5),OFFSET(Input!$BA944,0,DE$14-$B944-1),0)\n+IF(AND(DE$14>$B944,$C944>$B944,DE$14-$B944<$C$5),OFFSET(Input!$BA944,0,DE$14-$B944-1),0)*$D944   -    IF(AND(DE$14>$C944,DE$14-$C944<$C$5),OFFSET(Input!$BA944,0,DE$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA944,0)  +   DE944-IF(AND($B944<DF$14,DF$14-$B944<$C$5),OFFSET(Input!$BA944,0,DF$14-$B944-1),0)\n+IF(AND(DF$14>$B944,$C944>$B944,DF$14-$B944<$C$5),OFFSET(Input!$BA944,0,DF$14-$B944-1),0)*$D944   -    IF(AND(DF$14>$C944,DF$14-$C944<$C$5),OFFSET(Input!$BA944,0,DF$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB944,0)  +   DF944-IF(AND($B944<DG$14,DG$14-$B944<$C$5),OFFSET(Input!$BA944,0,DG$14-$B944-1),0)\n+IF(AND(DG$14>$B944,$C944>$B944,DG$14-$B944<$C$5),OFFSET(Input!$BA944,0,DG$14-$B944-1),0)*$D944   -    IF(AND(DG$14>$C944,DG$14-$C944<$C$5),OFFSET(Input!$BA944,0,DG$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC944,0)  +   DG944-IF(AND($B944<DH$14,DH$14-$B944<$C$5),OFFSET(Input!$BA944,0,DH$14-$B944-1),0)\n+IF(AND(DH$14>$B944,$C944>$B944,DH$14-$B944<$C$5),OFFSET(Input!$BA944,0,DH$14-$B944-1),0)*$D944   -    IF(AND(DH$14>$C944,DH$14-$C944<$C$5),OFFSET(Input!$BA944,0,DH$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD944,0)  +   DH944-IF(AND($B944<DI$14,DI$14-$B944<$C$5),OFFSET(Input!$BA944,0,DI$14-$B944-1),0)\n+IF(AND(DI$14>$B944,$C944>$B944,DI$14-$B944<$C$5),OFFSET(Input!$BA944,0,DI$14-$B944-1),0)*$D944   -    IF(AND(DI$14>$C944,DI$14-$C944<$C$5),OFFSET(Input!$BA944,0,DI$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE944,0)  +   DI944-IF(AND($B944<DJ$14,DJ$14-$B944<$C$5),OFFSET(Input!$BA944,0,DJ$14-$B944-1),0)\n+IF(AND(DJ$14>$B944,$C944>$B944,DJ$14-$B944<$C$5),OFFSET(Input!$BA944,0,DJ$14-$B944-1),0)*$D944   -    IF(AND(DJ$14>$C944,DJ$14-$C944<$C$5),OFFSET(Input!$BA944,0,DJ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF944,0)  +   DJ944-IF(AND($B944<DK$14,DK$14-$B944<$C$5),OFFSET(Input!$BA944,0,DK$14-$B944-1),0)\n+IF(AND(DK$14>$B944,$C944>$B944,DK$14-$B944<$C$5),OFFSET(Input!$BA944,0,DK$14-$B944-1),0)*$D944   -    IF(AND(DK$14>$C944,DK$14-$C944<$C$5),OFFSET(Input!$BA944,0,DK$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG944,0)  +   DK944-IF(AND($B944<DL$14,DL$14-$B944<$C$5),OFFSET(Input!$BA944,0,DL$14-$B944-1),0)\n+IF(AND(DL$14>$B944,$C944>$B944,DL$14-$B944<$C$5),OFFSET(Input!$BA944,0,DL$14-$B944-1),0)*$D944   -    IF(AND(DL$14>$C944,DL$14-$C944<$C$5),OFFSET(Input!$BA944,0,DL$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH944,0)  +   DL944-IF(AND($B944<DM$14,DM$14-$B944<$C$5),OFFSET(Input!$BA944,0,DM$14-$B944-1),0)\n+IF(AND(DM$14>$B944,$C944>$B944,DM$14-$B944<$C$5),OFFSET(Input!$BA944,0,DM$14-$B944-1),0)*$D944   -    IF(AND(DM$14>$C944,DM$14-$C944<$C$5),OFFSET(Input!$BA944,0,DM$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI944,0)  +   DM944-IF(AND($B944<DN$14,DN$14-$B944<$C$5),OFFSET(Input!$BA944,0,DN$14-$B944-1),0)\n+IF(AND(DN$14>$B944,$C944>$B944,DN$14-$B944<$C$5),OFFSET(Input!$BA944,0,DN$14-$B944-1),0)*$D944   -    IF(AND(DN$14>$C944,DN$14-$C944<$C$5),OFFSET(Input!$BA944,0,DN$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ944,0)  +   DN944-IF(AND($B944<DO$14,DO$14-$B944<$C$5),OFFSET(Input!$BA944,0,DO$14-$B944-1),0)\n+IF(AND(DO$14>$B944,$C944>$B944,DO$14-$B944<$C$5),OFFSET(Input!$BA944,0,DO$14-$B944-1),0)*$D944   -    IF(AND(DO$14>$C944,DO$14-$C944<$C$5),OFFSET(Input!$BA944,0,DO$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK944,0)  +   DO944-IF(AND($B944<DP$14,DP$14-$B944<$C$5),OFFSET(Input!$BA944,0,DP$14-$B944-1),0)\n+IF(AND(DP$14>$B944,$C944>$B944,DP$14-$B944<$C$5),OFFSET(Input!$BA944,0,DP$14-$B944-1),0)*$D944   -    IF(AND(DP$14>$C944,DP$14-$C944<$C$5),OFFSET(Input!$BA944,0,DP$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL944,0)  +   DP944-IF(AND($B944<DQ$14,DQ$14-$B944<$C$5),OFFSET(Input!$BA944,0,DQ$14-$B944-1),0)\n+IF(AND(DQ$14>$B944,$C944>$B944,DQ$14-$B944<$C$5),OFFSET(Input!$BA944,0,DQ$14-$B944-1),0)*$D944   -    IF(AND(DQ$14>$C944,DQ$14-$C944<$C$5),OFFSET(Input!$BA944,0,DQ$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM944,0)  +   DQ944-IF(AND($B944<DR$14,DR$14-$B944<$C$5),OFFSET(Input!$BA944,0,DR$14-$B944-1),0)\n+IF(AND(DR$14>$B944,$C944>$B944,DR$14-$B944<$C$5),OFFSET(Input!$BA944,0,DR$14-$B944-1),0)*$D944   -    IF(AND(DR$14>$C944,DR$14-$C944<$C$5),OFFSET(Input!$BA944,0,DR$14-$C944-1),0)*$D944","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN944,0)  +   DR944-IF(AND($B944<DS$14,DS$14-$B944<$C$5),OFFSET(Input!$BA944,0,DS$14-$B944-1),0)\n+IF(AND(DS$14>$B944,$C944>$B944,DS$14-$B944<$C$5),OFFSET(Input!$BA944,0,DS$14-$B944-1),0)*$D944   -    IF(AND(DS$14>$C944,DS$14-$C944<$C$5),OFFSET(Input!$BA944,0,DS$14-$C944-1),0)*$D944","v":0}]
[{"$f":"Calcs!A952","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E952),1,Calcs!E952)*Periods,0)","v":0},{"$f":"ROUND(MAX(B952,Input!Z952*Periods),0)","v":0},{"$f":"IF(Calcs!DY952>Calcs!DZ952,IF(Input!R952<>0,Input!AC952/Input!R952,0),IF(Input!V952<>0,Input!AE952/Input!V952,0))","v":0},null,{"$f":"Input!BA952","v":0},{"$f":"IF(G$14<=$C$5,Input!BB952,0)  +   F952-IF(AND($B952<G$14,G$14-$B952<$C$5),OFFSET(Input!$BA952,0,G$14-$B952-1),0)\n+IF(AND(G$14>$B952,$C952>$B952,G$14-$B952<$C$5),OFFSET(Input!$BA952,0,G$14-$B952-1),0)*$D952   -    IF(AND(G$14>$C952,G$14-$C952<$C$5),OFFSET(Input!$BA952,0,G$14-$C952-1),0)*$D952","v":0},{"$f":"IF(H$14<=$C$5,Input!BC952,0)  +   G952-IF(AND($B952<H$14,H$14-$B952<$C$5),OFFSET(Input!$BA952,0,H$14-$B952-1),0)\n+IF(AND(H$14>$B952,$C952>$B952,H$14-$B952<$C$5),OFFSET(Input!$BA952,0,H$14-$B952-1),0)*$D952   -    IF(AND(H$14>$C952,H$14-$C952<$C$5),OFFSET(Input!$BA952,0,H$14-$C952-1),0)*$D952","v":0},{"$f":"IF(I$14<=$C$5,Input!BD952,0)  +   H952-IF(AND($B952<I$14,I$14-$B952<$C$5),OFFSET(Input!$BA952,0,I$14-$B952-1),0)\n+IF(AND(I$14>$B952,$C952>$B952,I$14-$B952<$C$5),OFFSET(Input!$BA952,0,I$14-$B952-1),0)*$D952   -    IF(AND(I$14>$C952,I$14-$C952<$C$5),OFFSET(Input!$BA952,0,I$14-$C952-1),0)*$D952","v":0},{"$f":"IF(J$14<=$C$5,Input!BE952,0)  +   I952-IF(AND($B952<J$14,J$14-$B952<$C$5),OFFSET(Input!$BA952,0,J$14-$B952-1),0)\n+IF(AND(J$14>$B952,$C952>$B952,J$14-$B952<$C$5),OFFSET(Input!$BA952,0,J$14-$B952-1),0)*$D952   -    IF(AND(J$14>$C952,J$14-$C952<$C$5),OFFSET(Input!$BA952,0,J$14-$C952-1),0)*$D952","v":0},{"$f":"IF(K$14<=$C$5,Input!BF952,0)  +   J952-IF(AND($B952<K$14,K$14-$B952<$C$5),OFFSET(Input!$BA952,0,K$14-$B952-1),0)\n+IF(AND(K$14>$B952,$C952>$B952,K$14-$B952<$C$5),OFFSET(Input!$BA952,0,K$14-$B952-1),0)*$D952   -    IF(AND(K$14>$C952,K$14-$C952<$C$5),OFFSET(Input!$BA952,0,K$14-$C952-1),0)*$D952","v":0},{"$f":"IF(L$14<=$C$5,Input!BG952,0)  +   K952-IF(AND($B952<L$14,L$14-$B952<$C$5),OFFSET(Input!$BA952,0,L$14-$B952-1),0)\n+IF(AND(L$14>$B952,$C952>$B952,L$14-$B952<$C$5),OFFSET(Input!$BA952,0,L$14-$B952-1),0)*$D952   -    IF(AND(L$14>$C952,L$14-$C952<$C$5),OFFSET(Input!$BA952,0,L$14-$C952-1),0)*$D952","v":0},{"$f":"IF(M$14<=$C$5,Input!BH952,0)  +   L952-IF(AND($B952<M$14,M$14-$B952<$C$5),OFFSET(Input!$BA952,0,M$14-$B952-1),0)\n+IF(AND(M$14>$B952,$C952>$B952,M$14-$B952<$C$5),OFFSET(Input!$BA952,0,M$14-$B952-1),0)*$D952   -    IF(AND(M$14>$C952,M$14-$C952<$C$5),OFFSET(Input!$BA952,0,M$14-$C952-1),0)*$D952","v":0},{"$f":"IF(N$14<=$C$5,Input!BI952,0)  +   M952-IF(AND($B952<N$14,N$14-$B952<$C$5),OFFSET(Input!$BA952,0,N$14-$B952-1),0)\n+IF(AND(N$14>$B952,$C952>$B952,N$14-$B952<$C$5),OFFSET(Input!$BA952,0,N$14-$B952-1),0)*$D952   -    IF(AND(N$14>$C952,N$14-$C952<$C$5),OFFSET(Input!$BA952,0,N$14-$C952-1),0)*$D952","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ952,0)  +   N952-IF(AND($B952<O$14,O$14-$B952<$C$5),OFFSET(Input!$BA952,0,O$14-$B952-1),0)\n+IF(AND(O$14>$B952,$C952>$B952,O$14-$B952<$C$5),OFFSET(Input!$BA952,0,O$14-$B952-1),0)*$D952   -    IF(AND(O$14>$C952,O$14-$C952<$C$5),OFFSET(Input!$BA952,0,O$14-$C952-1),0)*$D952","v":0},{"$f":"IF(P$14<=$C$5,Input!BK952,0)  +   O952-IF(AND($B952<P$14,P$14-$B952<$C$5),OFFSET(Input!$BA952,0,P$14-$B952-1),0)\n+IF(AND(P$14>$B952,$C952>$B952,P$14-$B952<$C$5),OFFSET(Input!$BA952,0,P$14-$B952-1),0)*$D952   -    IF(AND(P$14>$C952,P$14-$C952<$C$5),OFFSET(Input!$BA952,0,P$14-$C952-1),0)*$D952","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL952,0)  +   P952-IF(AND($B952<Q$14,Q$14-$B952<$C$5),OFFSET(Input!$BA952,0,Q$14-$B952-1),0)\n+IF(AND(Q$14>$B952,$C952>$B952,Q$14-$B952<$C$5),OFFSET(Input!$BA952,0,Q$14-$B952-1),0)*$D952   -    IF(AND(Q$14>$C952,Q$14-$C952<$C$5),OFFSET(Input!$BA952,0,Q$14-$C952-1),0)*$D952","v":0},{"$f":"IF(R$14<=$C$5,Input!BM952,0)  +   Q952-IF(AND($B952<R$14,R$14-$B952<$C$5),OFFSET(Input!$BA952,0,R$14-$B952-1),0)\n+IF(AND(R$14>$B952,$C952>$B952,R$14-$B952<$C$5),OFFSET(Input!$BA952,0,R$14-$B952-1),0)*$D952   -    IF(AND(R$14>$C952,R$14-$C952<$C$5),OFFSET(Input!$BA952,0,R$14-$C952-1),0)*$D952","v":0},{"$f":"IF(S$14<=$C$5,Input!BN952,0)  +   R952-IF(AND($B952<S$14,S$14-$B952<$C$5),OFFSET(Input!$BA952,0,S$14-$B952-1),0)\n+IF(AND(S$14>$B952,$C952>$B952,S$14-$B952<$C$5),OFFSET(Input!$BA952,0,S$14-$B952-1),0)*$D952   -    IF(AND(S$14>$C952,S$14-$C952<$C$5),OFFSET(Input!$BA952,0,S$14-$C952-1),0)*$D952","v":0},{"$f":"IF(T$14<=$C$5,Input!BO952,0)  +   S952-IF(AND($B952<T$14,T$14-$B952<$C$5),OFFSET(Input!$BA952,0,T$14-$B952-1),0)\n+IF(AND(T$14>$B952,$C952>$B952,T$14-$B952<$C$5),OFFSET(Input!$BA952,0,T$14-$B952-1),0)*$D952   -    IF(AND(T$14>$C952,T$14-$C952<$C$5),OFFSET(Input!$BA952,0,T$14-$C952-1),0)*$D952","v":0},{"$f":"IF(U$14<=$C$5,Input!BP952,0)  +   T952-IF(AND($B952<U$14,U$14-$B952<$C$5),OFFSET(Input!$BA952,0,U$14-$B952-1),0)\n+IF(AND(U$14>$B952,$C952>$B952,U$14-$B952<$C$5),OFFSET(Input!$BA952,0,U$14-$B952-1),0)*$D952   -    IF(AND(U$14>$C952,U$14-$C952<$C$5),OFFSET(Input!$BA952,0,U$14-$C952-1),0)*$D952","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ952,0)  +   U952-IF(AND($B952<V$14,V$14-$B952<$C$5),OFFSET(Input!$BA952,0,V$14-$B952-1),0)\n+IF(AND(V$14>$B952,$C952>$B952,V$14-$B952<$C$5),OFFSET(Input!$BA952,0,V$14-$B952-1),0)*$D952   -    IF(AND(V$14>$C952,V$14-$C952<$C$5),OFFSET(Input!$BA952,0,V$14-$C952-1),0)*$D952","v":0},{"$f":"IF(W$14<=$C$5,Input!BR952,0)  +   V952-IF(AND($B952<W$14,W$14-$B952<$C$5),OFFSET(Input!$BA952,0,W$14-$B952-1),0)\n+IF(AND(W$14>$B952,$C952>$B952,W$14-$B952<$C$5),OFFSET(Input!$BA952,0,W$14-$B952-1),0)*$D952   -    IF(AND(W$14>$C952,W$14-$C952<$C$5),OFFSET(Input!$BA952,0,W$14-$C952-1),0)*$D952","v":0},{"$f":"IF(X$14<=$C$5,Input!BS952,0)  +   W952-IF(AND($B952<X$14,X$14-$B952<$C$5),OFFSET(Input!$BA952,0,X$14-$B952-1),0)\n+IF(AND(X$14>$B952,$C952>$B952,X$14-$B952<$C$5),OFFSET(Input!$BA952,0,X$14-$B952-1),0)*$D952   -    IF(AND(X$14>$C952,X$14-$C952<$C$5),OFFSET(Input!$BA952,0,X$14-$C952-1),0)*$D952","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT952,0)  +   X952-IF(AND($B952<Y$14,Y$14-$B952<$C$5),OFFSET(Input!$BA952,0,Y$14-$B952-1),0)\n+IF(AND(Y$14>$B952,$C952>$B952,Y$14-$B952<$C$5),OFFSET(Input!$BA952,0,Y$14-$B952-1),0)*$D952   -    IF(AND(Y$14>$C952,Y$14-$C952<$C$5),OFFSET(Input!$BA952,0,Y$14-$C952-1),0)*$D952","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU952,0)  +   Y952-IF(AND($B952<Z$14,Z$14-$B952<$C$5),OFFSET(Input!$BA952,0,Z$14-$B952-1),0)\n+IF(AND(Z$14>$B952,$C952>$B952,Z$14-$B952<$C$5),OFFSET(Input!$BA952,0,Z$14-$B952-1),0)*$D952   -    IF(AND(Z$14>$C952,Z$14-$C952<$C$5),OFFSET(Input!$BA952,0,Z$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV952,0)  +   Z952-IF(AND($B952<AA$14,AA$14-$B952<$C$5),OFFSET(Input!$BA952,0,AA$14-$B952-1),0)\n+IF(AND(AA$14>$B952,$C952>$B952,AA$14-$B952<$C$5),OFFSET(Input!$BA952,0,AA$14-$B952-1),0)*$D952   -    IF(AND(AA$14>$C952,AA$14-$C952<$C$5),OFFSET(Input!$BA952,0,AA$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW952,0)  +   AA952-IF(AND($B952<AB$14,AB$14-$B952<$C$5),OFFSET(Input!$BA952,0,AB$14-$B952-1),0)\n+IF(AND(AB$14>$B952,$C952>$B952,AB$14-$B952<$C$5),OFFSET(Input!$BA952,0,AB$14-$B952-1),0)*$D952   -    IF(AND(AB$14>$C952,AB$14-$C952<$C$5),OFFSET(Input!$BA952,0,AB$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX952,0)  +   AB952-IF(AND($B952<AC$14,AC$14-$B952<$C$5),OFFSET(Input!$BA952,0,AC$14-$B952-1),0)\n+IF(AND(AC$14>$B952,$C952>$B952,AC$14-$B952<$C$5),OFFSET(Input!$BA952,0,AC$14-$B952-1),0)*$D952   -    IF(AND(AC$14>$C952,AC$14-$C952<$C$5),OFFSET(Input!$BA952,0,AC$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY952,0)  +   AC952-IF(AND($B952<AD$14,AD$14-$B952<$C$5),OFFSET(Input!$BA952,0,AD$14-$B952-1),0)\n+IF(AND(AD$14>$B952,$C952>$B952,AD$14-$B952<$C$5),OFFSET(Input!$BA952,0,AD$14-$B952-1),0)*$D952   -    IF(AND(AD$14>$C952,AD$14-$C952<$C$5),OFFSET(Input!$BA952,0,AD$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ952,0)  +   AD952-IF(AND($B952<AE$14,AE$14-$B952<$C$5),OFFSET(Input!$BA952,0,AE$14-$B952-1),0)\n+IF(AND(AE$14>$B952,$C952>$B952,AE$14-$B952<$C$5),OFFSET(Input!$BA952,0,AE$14-$B952-1),0)*$D952   -    IF(AND(AE$14>$C952,AE$14-$C952<$C$5),OFFSET(Input!$BA952,0,AE$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA952,0)  +   AE952-IF(AND($B952<AF$14,AF$14-$B952<$C$5),OFFSET(Input!$BA952,0,AF$14-$B952-1),0)\n+IF(AND(AF$14>$B952,$C952>$B952,AF$14-$B952<$C$5),OFFSET(Input!$BA952,0,AF$14-$B952-1),0)*$D952   -    IF(AND(AF$14>$C952,AF$14-$C952<$C$5),OFFSET(Input!$BA952,0,AF$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB952,0)  +   AF952-IF(AND($B952<AG$14,AG$14-$B952<$C$5),OFFSET(Input!$BA952,0,AG$14-$B952-1),0)\n+IF(AND(AG$14>$B952,$C952>$B952,AG$14-$B952<$C$5),OFFSET(Input!$BA952,0,AG$14-$B952-1),0)*$D952   -    IF(AND(AG$14>$C952,AG$14-$C952<$C$5),OFFSET(Input!$BA952,0,AG$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC952,0)  +   AG952-IF(AND($B952<AH$14,AH$14-$B952<$C$5),OFFSET(Input!$BA952,0,AH$14-$B952-1),0)\n+IF(AND(AH$14>$B952,$C952>$B952,AH$14-$B952<$C$5),OFFSET(Input!$BA952,0,AH$14-$B952-1),0)*$D952   -    IF(AND(AH$14>$C952,AH$14-$C952<$C$5),OFFSET(Input!$BA952,0,AH$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD952,0)  +   AH952-IF(AND($B952<AI$14,AI$14-$B952<$C$5),OFFSET(Input!$BA952,0,AI$14-$B952-1),0)\n+IF(AND(AI$14>$B952,$C952>$B952,AI$14-$B952<$C$5),OFFSET(Input!$BA952,0,AI$14-$B952-1),0)*$D952   -    IF(AND(AI$14>$C952,AI$14-$C952<$C$5),OFFSET(Input!$BA952,0,AI$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE952,0)  +   AI952-IF(AND($B952<AJ$14,AJ$14-$B952<$C$5),OFFSET(Input!$BA952,0,AJ$14-$B952-1),0)\n+IF(AND(AJ$14>$B952,$C952>$B952,AJ$14-$B952<$C$5),OFFSET(Input!$BA952,0,AJ$14-$B952-1),0)*$D952   -    IF(AND(AJ$14>$C952,AJ$14-$C952<$C$5),OFFSET(Input!$BA952,0,AJ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF952,0)  +   AJ952-IF(AND($B952<AK$14,AK$14-$B952<$C$5),OFFSET(Input!$BA952,0,AK$14-$B952-1),0)\n+IF(AND(AK$14>$B952,$C952>$B952,AK$14-$B952<$C$5),OFFSET(Input!$BA952,0,AK$14-$B952-1),0)*$D952   -    IF(AND(AK$14>$C952,AK$14-$C952<$C$5),OFFSET(Input!$BA952,0,AK$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG952,0)  +   AK952-IF(AND($B952<AL$14,AL$14-$B952<$C$5),OFFSET(Input!$BA952,0,AL$14-$B952-1),0)\n+IF(AND(AL$14>$B952,$C952>$B952,AL$14-$B952<$C$5),OFFSET(Input!$BA952,0,AL$14-$B952-1),0)*$D952   -    IF(AND(AL$14>$C952,AL$14-$C952<$C$5),OFFSET(Input!$BA952,0,AL$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH952,0)  +   AL952-IF(AND($B952<AM$14,AM$14-$B952<$C$5),OFFSET(Input!$BA952,0,AM$14-$B952-1),0)\n+IF(AND(AM$14>$B952,$C952>$B952,AM$14-$B952<$C$5),OFFSET(Input!$BA952,0,AM$14-$B952-1),0)*$D952   -    IF(AND(AM$14>$C952,AM$14-$C952<$C$5),OFFSET(Input!$BA952,0,AM$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI952,0)  +   AM952-IF(AND($B952<AN$14,AN$14-$B952<$C$5),OFFSET(Input!$BA952,0,AN$14-$B952-1),0)\n+IF(AND(AN$14>$B952,$C952>$B952,AN$14-$B952<$C$5),OFFSET(Input!$BA952,0,AN$14-$B952-1),0)*$D952   -    IF(AND(AN$14>$C952,AN$14-$C952<$C$5),OFFSET(Input!$BA952,0,AN$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ952,0)  +   AN952-IF(AND($B952<AO$14,AO$14-$B952<$C$5),OFFSET(Input!$BA952,0,AO$14-$B952-1),0)\n+IF(AND(AO$14>$B952,$C952>$B952,AO$14-$B952<$C$5),OFFSET(Input!$BA952,0,AO$14-$B952-1),0)*$D952   -    IF(AND(AO$14>$C952,AO$14-$C952<$C$5),OFFSET(Input!$BA952,0,AO$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK952,0)  +   AO952-IF(AND($B952<AP$14,AP$14-$B952<$C$5),OFFSET(Input!$BA952,0,AP$14-$B952-1),0)\n+IF(AND(AP$14>$B952,$C952>$B952,AP$14-$B952<$C$5),OFFSET(Input!$BA952,0,AP$14-$B952-1),0)*$D952   -    IF(AND(AP$14>$C952,AP$14-$C952<$C$5),OFFSET(Input!$BA952,0,AP$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL952,0)  +   AP952-IF(AND($B952<AQ$14,AQ$14-$B952<$C$5),OFFSET(Input!$BA952,0,AQ$14-$B952-1),0)\n+IF(AND(AQ$14>$B952,$C952>$B952,AQ$14-$B952<$C$5),OFFSET(Input!$BA952,0,AQ$14-$B952-1),0)*$D952   -    IF(AND(AQ$14>$C952,AQ$14-$C952<$C$5),OFFSET(Input!$BA952,0,AQ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM952,0)  +   AQ952-IF(AND($B952<AR$14,AR$14-$B952<$C$5),OFFSET(Input!$BA952,0,AR$14-$B952-1),0)\n+IF(AND(AR$14>$B952,$C952>$B952,AR$14-$B952<$C$5),OFFSET(Input!$BA952,0,AR$14-$B952-1),0)*$D952   -    IF(AND(AR$14>$C952,AR$14-$C952<$C$5),OFFSET(Input!$BA952,0,AR$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN952,0)  +   AR952-IF(AND($B952<AS$14,AS$14-$B952<$C$5),OFFSET(Input!$BA952,0,AS$14-$B952-1),0)\n+IF(AND(AS$14>$B952,$C952>$B952,AS$14-$B952<$C$5),OFFSET(Input!$BA952,0,AS$14-$B952-1),0)*$D952   -    IF(AND(AS$14>$C952,AS$14-$C952<$C$5),OFFSET(Input!$BA952,0,AS$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO952,0)  +   AS952-IF(AND($B952<AT$14,AT$14-$B952<$C$5),OFFSET(Input!$BA952,0,AT$14-$B952-1),0)\n+IF(AND(AT$14>$B952,$C952>$B952,AT$14-$B952<$C$5),OFFSET(Input!$BA952,0,AT$14-$B952-1),0)*$D952   -    IF(AND(AT$14>$C952,AT$14-$C952<$C$5),OFFSET(Input!$BA952,0,AT$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP952,0)  +   AT952-IF(AND($B952<AU$14,AU$14-$B952<$C$5),OFFSET(Input!$BA952,0,AU$14-$B952-1),0)\n+IF(AND(AU$14>$B952,$C952>$B952,AU$14-$B952<$C$5),OFFSET(Input!$BA952,0,AU$14-$B952-1),0)*$D952   -    IF(AND(AU$14>$C952,AU$14-$C952<$C$5),OFFSET(Input!$BA952,0,AU$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ952,0)  +   AU952-IF(AND($B952<AV$14,AV$14-$B952<$C$5),OFFSET(Input!$BA952,0,AV$14-$B952-1),0)\n+IF(AND(AV$14>$B952,$C952>$B952,AV$14-$B952<$C$5),OFFSET(Input!$BA952,0,AV$14-$B952-1),0)*$D952   -    IF(AND(AV$14>$C952,AV$14-$C952<$C$5),OFFSET(Input!$BA952,0,AV$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR952,0)  +   AV952-IF(AND($B952<AW$14,AW$14-$B952<$C$5),OFFSET(Input!$BA952,0,AW$14-$B952-1),0)\n+IF(AND(AW$14>$B952,$C952>$B952,AW$14-$B952<$C$5),OFFSET(Input!$BA952,0,AW$14-$B952-1),0)*$D952   -    IF(AND(AW$14>$C952,AW$14-$C952<$C$5),OFFSET(Input!$BA952,0,AW$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS952,0)  +   AW952-IF(AND($B952<AX$14,AX$14-$B952<$C$5),OFFSET(Input!$BA952,0,AX$14-$B952-1),0)\n+IF(AND(AX$14>$B952,$C952>$B952,AX$14-$B952<$C$5),OFFSET(Input!$BA952,0,AX$14-$B952-1),0)*$D952   -    IF(AND(AX$14>$C952,AX$14-$C952<$C$5),OFFSET(Input!$BA952,0,AX$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT952,0)  +   AX952-IF(AND($B952<AY$14,AY$14-$B952<$C$5),OFFSET(Input!$BA952,0,AY$14-$B952-1),0)\n+IF(AND(AY$14>$B952,$C952>$B952,AY$14-$B952<$C$5),OFFSET(Input!$BA952,0,AY$14-$B952-1),0)*$D952   -    IF(AND(AY$14>$C952,AY$14-$C952<$C$5),OFFSET(Input!$BA952,0,AY$14-$C952-1),0)*$D952","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU952,0)  +   AY952-IF(AND($B952<AZ$14,AZ$14-$B952<$C$5),OFFSET(Input!$BA952,0,AZ$14-$B952-1),0)\n+IF(AND(AZ$14>$B952,$C952>$B952,AZ$14-$B952<$C$5),OFFSET(Input!$BA952,0,AZ$14-$B952-1),0)*$D952   -    IF(AND(AZ$14>$C952,AZ$14-$C952<$C$5),OFFSET(Input!$BA952,0,AZ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV952,0)  +   AZ952-IF(AND($B952<BA$14,BA$14-$B952<$C$5),OFFSET(Input!$BA952,0,BA$14-$B952-1),0)\n+IF(AND(BA$14>$B952,$C952>$B952,BA$14-$B952<$C$5),OFFSET(Input!$BA952,0,BA$14-$B952-1),0)*$D952   -    IF(AND(BA$14>$C952,BA$14-$C952<$C$5),OFFSET(Input!$BA952,0,BA$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW952,0)  +   BA952-IF(AND($B952<BB$14,BB$14-$B952<$C$5),OFFSET(Input!$BA952,0,BB$14-$B952-1),0)\n+IF(AND(BB$14>$B952,$C952>$B952,BB$14-$B952<$C$5),OFFSET(Input!$BA952,0,BB$14-$B952-1),0)*$D952   -    IF(AND(BB$14>$C952,BB$14-$C952<$C$5),OFFSET(Input!$BA952,0,BB$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX952,0)  +   BB952-IF(AND($B952<BC$14,BC$14-$B952<$C$5),OFFSET(Input!$BA952,0,BC$14-$B952-1),0)\n+IF(AND(BC$14>$B952,$C952>$B952,BC$14-$B952<$C$5),OFFSET(Input!$BA952,0,BC$14-$B952-1),0)*$D952   -    IF(AND(BC$14>$C952,BC$14-$C952<$C$5),OFFSET(Input!$BA952,0,BC$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY952,0)  +   BC952-IF(AND($B952<BD$14,BD$14-$B952<$C$5),OFFSET(Input!$BA952,0,BD$14-$B952-1),0)\n+IF(AND(BD$14>$B952,$C952>$B952,BD$14-$B952<$C$5),OFFSET(Input!$BA952,0,BD$14-$B952-1),0)*$D952   -    IF(AND(BD$14>$C952,BD$14-$C952<$C$5),OFFSET(Input!$BA952,0,BD$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ952,0)  +   BD952-IF(AND($B952<BE$14,BE$14-$B952<$C$5),OFFSET(Input!$BA952,0,BE$14-$B952-1),0)\n+IF(AND(BE$14>$B952,$C952>$B952,BE$14-$B952<$C$5),OFFSET(Input!$BA952,0,BE$14-$B952-1),0)*$D952   -    IF(AND(BE$14>$C952,BE$14-$C952<$C$5),OFFSET(Input!$BA952,0,BE$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA952,0)  +   BE952-IF(AND($B952<BF$14,BF$14-$B952<$C$5),OFFSET(Input!$BA952,0,BF$14-$B952-1),0)\n+IF(AND(BF$14>$B952,$C952>$B952,BF$14-$B952<$C$5),OFFSET(Input!$BA952,0,BF$14-$B952-1),0)*$D952   -    IF(AND(BF$14>$C952,BF$14-$C952<$C$5),OFFSET(Input!$BA952,0,BF$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB952,0)  +   BF952-IF(AND($B952<BG$14,BG$14-$B952<$C$5),OFFSET(Input!$BA952,0,BG$14-$B952-1),0)\n+IF(AND(BG$14>$B952,$C952>$B952,BG$14-$B952<$C$5),OFFSET(Input!$BA952,0,BG$14-$B952-1),0)*$D952   -    IF(AND(BG$14>$C952,BG$14-$C952<$C$5),OFFSET(Input!$BA952,0,BG$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC952,0)  +   BG952-IF(AND($B952<BH$14,BH$14-$B952<$C$5),OFFSET(Input!$BA952,0,BH$14-$B952-1),0)\n+IF(AND(BH$14>$B952,$C952>$B952,BH$14-$B952<$C$5),OFFSET(Input!$BA952,0,BH$14-$B952-1),0)*$D952   -    IF(AND(BH$14>$C952,BH$14-$C952<$C$5),OFFSET(Input!$BA952,0,BH$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD952,0)  +   BH952-IF(AND($B952<BI$14,BI$14-$B952<$C$5),OFFSET(Input!$BA952,0,BI$14-$B952-1),0)\n+IF(AND(BI$14>$B952,$C952>$B952,BI$14-$B952<$C$5),OFFSET(Input!$BA952,0,BI$14-$B952-1),0)*$D952   -    IF(AND(BI$14>$C952,BI$14-$C952<$C$5),OFFSET(Input!$BA952,0,BI$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE952,0)  +   BI952-IF(AND($B952<BJ$14,BJ$14-$B952<$C$5),OFFSET(Input!$BA952,0,BJ$14-$B952-1),0)\n+IF(AND(BJ$14>$B952,$C952>$B952,BJ$14-$B952<$C$5),OFFSET(Input!$BA952,0,BJ$14-$B952-1),0)*$D952   -    IF(AND(BJ$14>$C952,BJ$14-$C952<$C$5),OFFSET(Input!$BA952,0,BJ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF952,0)  +   BJ952-IF(AND($B952<BK$14,BK$14-$B952<$C$5),OFFSET(Input!$BA952,0,BK$14-$B952-1),0)\n+IF(AND(BK$14>$B952,$C952>$B952,BK$14-$B952<$C$5),OFFSET(Input!$BA952,0,BK$14-$B952-1),0)*$D952   -    IF(AND(BK$14>$C952,BK$14-$C952<$C$5),OFFSET(Input!$BA952,0,BK$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG952,0)  +   BK952-IF(AND($B952<BL$14,BL$14-$B952<$C$5),OFFSET(Input!$BA952,0,BL$14-$B952-1),0)\n+IF(AND(BL$14>$B952,$C952>$B952,BL$14-$B952<$C$5),OFFSET(Input!$BA952,0,BL$14-$B952-1),0)*$D952   -    IF(AND(BL$14>$C952,BL$14-$C952<$C$5),OFFSET(Input!$BA952,0,BL$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH952,0)  +   BL952-IF(AND($B952<BM$14,BM$14-$B952<$C$5),OFFSET(Input!$BA952,0,BM$14-$B952-1),0)\n+IF(AND(BM$14>$B952,$C952>$B952,BM$14-$B952<$C$5),OFFSET(Input!$BA952,0,BM$14-$B952-1),0)*$D952   -    IF(AND(BM$14>$C952,BM$14-$C952<$C$5),OFFSET(Input!$BA952,0,BM$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI952,0)  +   BM952-IF(AND($B952<BN$14,BN$14-$B952<$C$5),OFFSET(Input!$BA952,0,BN$14-$B952-1),0)\n+IF(AND(BN$14>$B952,$C952>$B952,BN$14-$B952<$C$5),OFFSET(Input!$BA952,0,BN$14-$B952-1),0)*$D952   -    IF(AND(BN$14>$C952,BN$14-$C952<$C$5),OFFSET(Input!$BA952,0,BN$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ952,0)  +   BN952-IF(AND($B952<BO$14,BO$14-$B952<$C$5),OFFSET(Input!$BA952,0,BO$14-$B952-1),0)\n+IF(AND(BO$14>$B952,$C952>$B952,BO$14-$B952<$C$5),OFFSET(Input!$BA952,0,BO$14-$B952-1),0)*$D952   -    IF(AND(BO$14>$C952,BO$14-$C952<$C$5),OFFSET(Input!$BA952,0,BO$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK952,0)  +   BO952-IF(AND($B952<BP$14,BP$14-$B952<$C$5),OFFSET(Input!$BA952,0,BP$14-$B952-1),0)\n+IF(AND(BP$14>$B952,$C952>$B952,BP$14-$B952<$C$5),OFFSET(Input!$BA952,0,BP$14-$B952-1),0)*$D952   -    IF(AND(BP$14>$C952,BP$14-$C952<$C$5),OFFSET(Input!$BA952,0,BP$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL952,0)  +   BP952-IF(AND($B952<BQ$14,BQ$14-$B952<$C$5),OFFSET(Input!$BA952,0,BQ$14-$B952-1),0)\n+IF(AND(BQ$14>$B952,$C952>$B952,BQ$14-$B952<$C$5),OFFSET(Input!$BA952,0,BQ$14-$B952-1),0)*$D952   -    IF(AND(BQ$14>$C952,BQ$14-$C952<$C$5),OFFSET(Input!$BA952,0,BQ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM952,0)  +   BQ952-IF(AND($B952<BR$14,BR$14-$B952<$C$5),OFFSET(Input!$BA952,0,BR$14-$B952-1),0)\n+IF(AND(BR$14>$B952,$C952>$B952,BR$14-$B952<$C$5),OFFSET(Input!$BA952,0,BR$14-$B952-1),0)*$D952   -    IF(AND(BR$14>$C952,BR$14-$C952<$C$5),OFFSET(Input!$BA952,0,BR$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN952,0)  +   BR952-IF(AND($B952<BS$14,BS$14-$B952<$C$5),OFFSET(Input!$BA952,0,BS$14-$B952-1),0)\n+IF(AND(BS$14>$B952,$C952>$B952,BS$14-$B952<$C$5),OFFSET(Input!$BA952,0,BS$14-$B952-1),0)*$D952   -    IF(AND(BS$14>$C952,BS$14-$C952<$C$5),OFFSET(Input!$BA952,0,BS$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO952,0)  +   BS952-IF(AND($B952<BT$14,BT$14-$B952<$C$5),OFFSET(Input!$BA952,0,BT$14-$B952-1),0)\n+IF(AND(BT$14>$B952,$C952>$B952,BT$14-$B952<$C$5),OFFSET(Input!$BA952,0,BT$14-$B952-1),0)*$D952   -    IF(AND(BT$14>$C952,BT$14-$C952<$C$5),OFFSET(Input!$BA952,0,BT$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP952,0)  +   BT952-IF(AND($B952<BU$14,BU$14-$B952<$C$5),OFFSET(Input!$BA952,0,BU$14-$B952-1),0)\n+IF(AND(BU$14>$B952,$C952>$B952,BU$14-$B952<$C$5),OFFSET(Input!$BA952,0,BU$14-$B952-1),0)*$D952   -    IF(AND(BU$14>$C952,BU$14-$C952<$C$5),OFFSET(Input!$BA952,0,BU$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ952,0)  +   BU952-IF(AND($B952<BV$14,BV$14-$B952<$C$5),OFFSET(Input!$BA952,0,BV$14-$B952-1),0)\n+IF(AND(BV$14>$B952,$C952>$B952,BV$14-$B952<$C$5),OFFSET(Input!$BA952,0,BV$14-$B952-1),0)*$D952   -    IF(AND(BV$14>$C952,BV$14-$C952<$C$5),OFFSET(Input!$BA952,0,BV$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR952,0)  +   BV952-IF(AND($B952<BW$14,BW$14-$B952<$C$5),OFFSET(Input!$BA952,0,BW$14-$B952-1),0)\n+IF(AND(BW$14>$B952,$C952>$B952,BW$14-$B952<$C$5),OFFSET(Input!$BA952,0,BW$14-$B952-1),0)*$D952   -    IF(AND(BW$14>$C952,BW$14-$C952<$C$5),OFFSET(Input!$BA952,0,BW$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS952,0)  +   BW952-IF(AND($B952<BX$14,BX$14-$B952<$C$5),OFFSET(Input!$BA952,0,BX$14-$B952-1),0)\n+IF(AND(BX$14>$B952,$C952>$B952,BX$14-$B952<$C$5),OFFSET(Input!$BA952,0,BX$14-$B952-1),0)*$D952   -    IF(AND(BX$14>$C952,BX$14-$C952<$C$5),OFFSET(Input!$BA952,0,BX$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT952,0)  +   BX952-IF(AND($B952<BY$14,BY$14-$B952<$C$5),OFFSET(Input!$BA952,0,BY$14-$B952-1),0)\n+IF(AND(BY$14>$B952,$C952>$B952,BY$14-$B952<$C$5),OFFSET(Input!$BA952,0,BY$14-$B952-1),0)*$D952   -    IF(AND(BY$14>$C952,BY$14-$C952<$C$5),OFFSET(Input!$BA952,0,BY$14-$C952-1),0)*$D952","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU952,0)  +   BY952-IF(AND($B952<BZ$14,BZ$14-$B952<$C$5),OFFSET(Input!$BA952,0,BZ$14-$B952-1),0)\n+IF(AND(BZ$14>$B952,$C952>$B952,BZ$14-$B952<$C$5),OFFSET(Input!$BA952,0,BZ$14-$B952-1),0)*$D952   -    IF(AND(BZ$14>$C952,BZ$14-$C952<$C$5),OFFSET(Input!$BA952,0,BZ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV952,0)  +   BZ952-IF(AND($B952<CA$14,CA$14-$B952<$C$5),OFFSET(Input!$BA952,0,CA$14-$B952-1),0)\n+IF(AND(CA$14>$B952,$C952>$B952,CA$14-$B952<$C$5),OFFSET(Input!$BA952,0,CA$14-$B952-1),0)*$D952   -    IF(AND(CA$14>$C952,CA$14-$C952<$C$5),OFFSET(Input!$BA952,0,CA$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW952,0)  +   CA952-IF(AND($B952<CB$14,CB$14-$B952<$C$5),OFFSET(Input!$BA952,0,CB$14-$B952-1),0)\n+IF(AND(CB$14>$B952,$C952>$B952,CB$14-$B952<$C$5),OFFSET(Input!$BA952,0,CB$14-$B952-1),0)*$D952   -    IF(AND(CB$14>$C952,CB$14-$C952<$C$5),OFFSET(Input!$BA952,0,CB$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX952,0)  +   CB952-IF(AND($B952<CC$14,CC$14-$B952<$C$5),OFFSET(Input!$BA952,0,CC$14-$B952-1),0)\n+IF(AND(CC$14>$B952,$C952>$B952,CC$14-$B952<$C$5),OFFSET(Input!$BA952,0,CC$14-$B952-1),0)*$D952   -    IF(AND(CC$14>$C952,CC$14-$C952<$C$5),OFFSET(Input!$BA952,0,CC$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY952,0)  +   CC952-IF(AND($B952<CD$14,CD$14-$B952<$C$5),OFFSET(Input!$BA952,0,CD$14-$B952-1),0)\n+IF(AND(CD$14>$B952,$C952>$B952,CD$14-$B952<$C$5),OFFSET(Input!$BA952,0,CD$14-$B952-1),0)*$D952   -    IF(AND(CD$14>$C952,CD$14-$C952<$C$5),OFFSET(Input!$BA952,0,CD$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ952,0)  +   CD952-IF(AND($B952<CE$14,CE$14-$B952<$C$5),OFFSET(Input!$BA952,0,CE$14-$B952-1),0)\n+IF(AND(CE$14>$B952,$C952>$B952,CE$14-$B952<$C$5),OFFSET(Input!$BA952,0,CE$14-$B952-1),0)*$D952   -    IF(AND(CE$14>$C952,CE$14-$C952<$C$5),OFFSET(Input!$BA952,0,CE$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA952,0)  +   CE952-IF(AND($B952<CF$14,CF$14-$B952<$C$5),OFFSET(Input!$BA952,0,CF$14-$B952-1),0)\n+IF(AND(CF$14>$B952,$C952>$B952,CF$14-$B952<$C$5),OFFSET(Input!$BA952,0,CF$14-$B952-1),0)*$D952   -    IF(AND(CF$14>$C952,CF$14-$C952<$C$5),OFFSET(Input!$BA952,0,CF$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB952,0)  +   CF952-IF(AND($B952<CG$14,CG$14-$B952<$C$5),OFFSET(Input!$BA952,0,CG$14-$B952-1),0)\n+IF(AND(CG$14>$B952,$C952>$B952,CG$14-$B952<$C$5),OFFSET(Input!$BA952,0,CG$14-$B952-1),0)*$D952   -    IF(AND(CG$14>$C952,CG$14-$C952<$C$5),OFFSET(Input!$BA952,0,CG$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC952,0)  +   CG952-IF(AND($B952<CH$14,CH$14-$B952<$C$5),OFFSET(Input!$BA952,0,CH$14-$B952-1),0)\n+IF(AND(CH$14>$B952,$C952>$B952,CH$14-$B952<$C$5),OFFSET(Input!$BA952,0,CH$14-$B952-1),0)*$D952   -    IF(AND(CH$14>$C952,CH$14-$C952<$C$5),OFFSET(Input!$BA952,0,CH$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED952,0)  +   CH952-IF(AND($B952<CI$14,CI$14-$B952<$C$5),OFFSET(Input!$BA952,0,CI$14-$B952-1),0)\n+IF(AND(CI$14>$B952,$C952>$B952,CI$14-$B952<$C$5),OFFSET(Input!$BA952,0,CI$14-$B952-1),0)*$D952   -    IF(AND(CI$14>$C952,CI$14-$C952<$C$5),OFFSET(Input!$BA952,0,CI$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE952,0)  +   CI952-IF(AND($B952<CJ$14,CJ$14-$B952<$C$5),OFFSET(Input!$BA952,0,CJ$14-$B952-1),0)\n+IF(AND(CJ$14>$B952,$C952>$B952,CJ$14-$B952<$C$5),OFFSET(Input!$BA952,0,CJ$14-$B952-1),0)*$D952   -    IF(AND(CJ$14>$C952,CJ$14-$C952<$C$5),OFFSET(Input!$BA952,0,CJ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF952,0)  +   CJ952-IF(AND($B952<CK$14,CK$14-$B952<$C$5),OFFSET(Input!$BA952,0,CK$14-$B952-1),0)\n+IF(AND(CK$14>$B952,$C952>$B952,CK$14-$B952<$C$5),OFFSET(Input!$BA952,0,CK$14-$B952-1),0)*$D952   -    IF(AND(CK$14>$C952,CK$14-$C952<$C$5),OFFSET(Input!$BA952,0,CK$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG952,0)  +   CK952-IF(AND($B952<CL$14,CL$14-$B952<$C$5),OFFSET(Input!$BA952,0,CL$14-$B952-1),0)\n+IF(AND(CL$14>$B952,$C952>$B952,CL$14-$B952<$C$5),OFFSET(Input!$BA952,0,CL$14-$B952-1),0)*$D952   -    IF(AND(CL$14>$C952,CL$14-$C952<$C$5),OFFSET(Input!$BA952,0,CL$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH952,0)  +   CL952-IF(AND($B952<CM$14,CM$14-$B952<$C$5),OFFSET(Input!$BA952,0,CM$14-$B952-1),0)\n+IF(AND(CM$14>$B952,$C952>$B952,CM$14-$B952<$C$5),OFFSET(Input!$BA952,0,CM$14-$B952-1),0)*$D952   -    IF(AND(CM$14>$C952,CM$14-$C952<$C$5),OFFSET(Input!$BA952,0,CM$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI952,0)  +   CM952-IF(AND($B952<CN$14,CN$14-$B952<$C$5),OFFSET(Input!$BA952,0,CN$14-$B952-1),0)\n+IF(AND(CN$14>$B952,$C952>$B952,CN$14-$B952<$C$5),OFFSET(Input!$BA952,0,CN$14-$B952-1),0)*$D952   -    IF(AND(CN$14>$C952,CN$14-$C952<$C$5),OFFSET(Input!$BA952,0,CN$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ952,0)  +   CN952-IF(AND($B952<CO$14,CO$14-$B952<$C$5),OFFSET(Input!$BA952,0,CO$14-$B952-1),0)\n+IF(AND(CO$14>$B952,$C952>$B952,CO$14-$B952<$C$5),OFFSET(Input!$BA952,0,CO$14-$B952-1),0)*$D952   -    IF(AND(CO$14>$C952,CO$14-$C952<$C$5),OFFSET(Input!$BA952,0,CO$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK952,0)  +   CO952-IF(AND($B952<CP$14,CP$14-$B952<$C$5),OFFSET(Input!$BA952,0,CP$14-$B952-1),0)\n+IF(AND(CP$14>$B952,$C952>$B952,CP$14-$B952<$C$5),OFFSET(Input!$BA952,0,CP$14-$B952-1),0)*$D952   -    IF(AND(CP$14>$C952,CP$14-$C952<$C$5),OFFSET(Input!$BA952,0,CP$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL952,0)  +   CP952-IF(AND($B952<CQ$14,CQ$14-$B952<$C$5),OFFSET(Input!$BA952,0,CQ$14-$B952-1),0)\n+IF(AND(CQ$14>$B952,$C952>$B952,CQ$14-$B952<$C$5),OFFSET(Input!$BA952,0,CQ$14-$B952-1),0)*$D952   -    IF(AND(CQ$14>$C952,CQ$14-$C952<$C$5),OFFSET(Input!$BA952,0,CQ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM952,0)  +   CQ952-IF(AND($B952<CR$14,CR$14-$B952<$C$5),OFFSET(Input!$BA952,0,CR$14-$B952-1),0)\n+IF(AND(CR$14>$B952,$C952>$B952,CR$14-$B952<$C$5),OFFSET(Input!$BA952,0,CR$14-$B952-1),0)*$D952   -    IF(AND(CR$14>$C952,CR$14-$C952<$C$5),OFFSET(Input!$BA952,0,CR$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN952,0)  +   CR952-IF(AND($B952<CS$14,CS$14-$B952<$C$5),OFFSET(Input!$BA952,0,CS$14-$B952-1),0)\n+IF(AND(CS$14>$B952,$C952>$B952,CS$14-$B952<$C$5),OFFSET(Input!$BA952,0,CS$14-$B952-1),0)*$D952   -    IF(AND(CS$14>$C952,CS$14-$C952<$C$5),OFFSET(Input!$BA952,0,CS$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO952,0)  +   CS952-IF(AND($B952<CT$14,CT$14-$B952<$C$5),OFFSET(Input!$BA952,0,CT$14-$B952-1),0)\n+IF(AND(CT$14>$B952,$C952>$B952,CT$14-$B952<$C$5),OFFSET(Input!$BA952,0,CT$14-$B952-1),0)*$D952   -    IF(AND(CT$14>$C952,CT$14-$C952<$C$5),OFFSET(Input!$BA952,0,CT$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP952,0)  +   CT952-IF(AND($B952<CU$14,CU$14-$B952<$C$5),OFFSET(Input!$BA952,0,CU$14-$B952-1),0)\n+IF(AND(CU$14>$B952,$C952>$B952,CU$14-$B952<$C$5),OFFSET(Input!$BA952,0,CU$14-$B952-1),0)*$D952   -    IF(AND(CU$14>$C952,CU$14-$C952<$C$5),OFFSET(Input!$BA952,0,CU$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ952,0)  +   CU952-IF(AND($B952<CV$14,CV$14-$B952<$C$5),OFFSET(Input!$BA952,0,CV$14-$B952-1),0)\n+IF(AND(CV$14>$B952,$C952>$B952,CV$14-$B952<$C$5),OFFSET(Input!$BA952,0,CV$14-$B952-1),0)*$D952   -    IF(AND(CV$14>$C952,CV$14-$C952<$C$5),OFFSET(Input!$BA952,0,CV$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER952,0)  +   CV952-IF(AND($B952<CW$14,CW$14-$B952<$C$5),OFFSET(Input!$BA952,0,CW$14-$B952-1),0)\n+IF(AND(CW$14>$B952,$C952>$B952,CW$14-$B952<$C$5),OFFSET(Input!$BA952,0,CW$14-$B952-1),0)*$D952   -    IF(AND(CW$14>$C952,CW$14-$C952<$C$5),OFFSET(Input!$BA952,0,CW$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES952,0)  +   CW952-IF(AND($B952<CX$14,CX$14-$B952<$C$5),OFFSET(Input!$BA952,0,CX$14-$B952-1),0)\n+IF(AND(CX$14>$B952,$C952>$B952,CX$14-$B952<$C$5),OFFSET(Input!$BA952,0,CX$14-$B952-1),0)*$D952   -    IF(AND(CX$14>$C952,CX$14-$C952<$C$5),OFFSET(Input!$BA952,0,CX$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET952,0)  +   CX952-IF(AND($B952<CY$14,CY$14-$B952<$C$5),OFFSET(Input!$BA952,0,CY$14-$B952-1),0)\n+IF(AND(CY$14>$B952,$C952>$B952,CY$14-$B952<$C$5),OFFSET(Input!$BA952,0,CY$14-$B952-1),0)*$D952   -    IF(AND(CY$14>$C952,CY$14-$C952<$C$5),OFFSET(Input!$BA952,0,CY$14-$C952-1),0)*$D952","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU952,0)  +   CY952-IF(AND($B952<CZ$14,CZ$14-$B952<$C$5),OFFSET(Input!$BA952,0,CZ$14-$B952-1),0)\n+IF(AND(CZ$14>$B952,$C952>$B952,CZ$14-$B952<$C$5),OFFSET(Input!$BA952,0,CZ$14-$B952-1),0)*$D952   -    IF(AND(CZ$14>$C952,CZ$14-$C952<$C$5),OFFSET(Input!$BA952,0,CZ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV952,0)  +   CZ952-IF(AND($B952<DA$14,DA$14-$B952<$C$5),OFFSET(Input!$BA952,0,DA$14-$B952-1),0)\n+IF(AND(DA$14>$B952,$C952>$B952,DA$14-$B952<$C$5),OFFSET(Input!$BA952,0,DA$14-$B952-1),0)*$D952   -    IF(AND(DA$14>$C952,DA$14-$C952<$C$5),OFFSET(Input!$BA952,0,DA$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW952,0)  +   DA952-IF(AND($B952<DB$14,DB$14-$B952<$C$5),OFFSET(Input!$BA952,0,DB$14-$B952-1),0)\n+IF(AND(DB$14>$B952,$C952>$B952,DB$14-$B952<$C$5),OFFSET(Input!$BA952,0,DB$14-$B952-1),0)*$D952   -    IF(AND(DB$14>$C952,DB$14-$C952<$C$5),OFFSET(Input!$BA952,0,DB$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX952,0)  +   DB952-IF(AND($B952<DC$14,DC$14-$B952<$C$5),OFFSET(Input!$BA952,0,DC$14-$B952-1),0)\n+IF(AND(DC$14>$B952,$C952>$B952,DC$14-$B952<$C$5),OFFSET(Input!$BA952,0,DC$14-$B952-1),0)*$D952   -    IF(AND(DC$14>$C952,DC$14-$C952<$C$5),OFFSET(Input!$BA952,0,DC$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY952,0)  +   DC952-IF(AND($B952<DD$14,DD$14-$B952<$C$5),OFFSET(Input!$BA952,0,DD$14-$B952-1),0)\n+IF(AND(DD$14>$B952,$C952>$B952,DD$14-$B952<$C$5),OFFSET(Input!$BA952,0,DD$14-$B952-1),0)*$D952   -    IF(AND(DD$14>$C952,DD$14-$C952<$C$5),OFFSET(Input!$BA952,0,DD$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ952,0)  +   DD952-IF(AND($B952<DE$14,DE$14-$B952<$C$5),OFFSET(Input!$BA952,0,DE$14-$B952-1),0)\n+IF(AND(DE$14>$B952,$C952>$B952,DE$14-$B952<$C$5),OFFSET(Input!$BA952,0,DE$14-$B952-1),0)*$D952   -    IF(AND(DE$14>$C952,DE$14-$C952<$C$5),OFFSET(Input!$BA952,0,DE$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA952,0)  +   DE952-IF(AND($B952<DF$14,DF$14-$B952<$C$5),OFFSET(Input!$BA952,0,DF$14-$B952-1),0)\n+IF(AND(DF$14>$B952,$C952>$B952,DF$14-$B952<$C$5),OFFSET(Input!$BA952,0,DF$14-$B952-1),0)*$D952   -    IF(AND(DF$14>$C952,DF$14-$C952<$C$5),OFFSET(Input!$BA952,0,DF$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB952,0)  +   DF952-IF(AND($B952<DG$14,DG$14-$B952<$C$5),OFFSET(Input!$BA952,0,DG$14-$B952-1),0)\n+IF(AND(DG$14>$B952,$C952>$B952,DG$14-$B952<$C$5),OFFSET(Input!$BA952,0,DG$14-$B952-1),0)*$D952   -    IF(AND(DG$14>$C952,DG$14-$C952<$C$5),OFFSET(Input!$BA952,0,DG$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC952,0)  +   DG952-IF(AND($B952<DH$14,DH$14-$B952<$C$5),OFFSET(Input!$BA952,0,DH$14-$B952-1),0)\n+IF(AND(DH$14>$B952,$C952>$B952,DH$14-$B952<$C$5),OFFSET(Input!$BA952,0,DH$14-$B952-1),0)*$D952   -    IF(AND(DH$14>$C952,DH$14-$C952<$C$5),OFFSET(Input!$BA952,0,DH$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD952,0)  +   DH952-IF(AND($B952<DI$14,DI$14-$B952<$C$5),OFFSET(Input!$BA952,0,DI$14-$B952-1),0)\n+IF(AND(DI$14>$B952,$C952>$B952,DI$14-$B952<$C$5),OFFSET(Input!$BA952,0,DI$14-$B952-1),0)*$D952   -    IF(AND(DI$14>$C952,DI$14-$C952<$C$5),OFFSET(Input!$BA952,0,DI$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE952,0)  +   DI952-IF(AND($B952<DJ$14,DJ$14-$B952<$C$5),OFFSET(Input!$BA952,0,DJ$14-$B952-1),0)\n+IF(AND(DJ$14>$B952,$C952>$B952,DJ$14-$B952<$C$5),OFFSET(Input!$BA952,0,DJ$14-$B952-1),0)*$D952   -    IF(AND(DJ$14>$C952,DJ$14-$C952<$C$5),OFFSET(Input!$BA952,0,DJ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF952,0)  +   DJ952-IF(AND($B952<DK$14,DK$14-$B952<$C$5),OFFSET(Input!$BA952,0,DK$14-$B952-1),0)\n+IF(AND(DK$14>$B952,$C952>$B952,DK$14-$B952<$C$5),OFFSET(Input!$BA952,0,DK$14-$B952-1),0)*$D952   -    IF(AND(DK$14>$C952,DK$14-$C952<$C$5),OFFSET(Input!$BA952,0,DK$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG952,0)  +   DK952-IF(AND($B952<DL$14,DL$14-$B952<$C$5),OFFSET(Input!$BA952,0,DL$14-$B952-1),0)\n+IF(AND(DL$14>$B952,$C952>$B952,DL$14-$B952<$C$5),OFFSET(Input!$BA952,0,DL$14-$B952-1),0)*$D952   -    IF(AND(DL$14>$C952,DL$14-$C952<$C$5),OFFSET(Input!$BA952,0,DL$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH952,0)  +   DL952-IF(AND($B952<DM$14,DM$14-$B952<$C$5),OFFSET(Input!$BA952,0,DM$14-$B952-1),0)\n+IF(AND(DM$14>$B952,$C952>$B952,DM$14-$B952<$C$5),OFFSET(Input!$BA952,0,DM$14-$B952-1),0)*$D952   -    IF(AND(DM$14>$C952,DM$14-$C952<$C$5),OFFSET(Input!$BA952,0,DM$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI952,0)  +   DM952-IF(AND($B952<DN$14,DN$14-$B952<$C$5),OFFSET(Input!$BA952,0,DN$14-$B952-1),0)\n+IF(AND(DN$14>$B952,$C952>$B952,DN$14-$B952<$C$5),OFFSET(Input!$BA952,0,DN$14-$B952-1),0)*$D952   -    IF(AND(DN$14>$C952,DN$14-$C952<$C$5),OFFSET(Input!$BA952,0,DN$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ952,0)  +   DN952-IF(AND($B952<DO$14,DO$14-$B952<$C$5),OFFSET(Input!$BA952,0,DO$14-$B952-1),0)\n+IF(AND(DO$14>$B952,$C952>$B952,DO$14-$B952<$C$5),OFFSET(Input!$BA952,0,DO$14-$B952-1),0)*$D952   -    IF(AND(DO$14>$C952,DO$14-$C952<$C$5),OFFSET(Input!$BA952,0,DO$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK952,0)  +   DO952-IF(AND($B952<DP$14,DP$14-$B952<$C$5),OFFSET(Input!$BA952,0,DP$14-$B952-1),0)\n+IF(AND(DP$14>$B952,$C952>$B952,DP$14-$B952<$C$5),OFFSET(Input!$BA952,0,DP$14-$B952-1),0)*$D952   -    IF(AND(DP$14>$C952,DP$14-$C952<$C$5),OFFSET(Input!$BA952,0,DP$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL952,0)  +   DP952-IF(AND($B952<DQ$14,DQ$14-$B952<$C$5),OFFSET(Input!$BA952,0,DQ$14-$B952-1),0)\n+IF(AND(DQ$14>$B952,$C952>$B952,DQ$14-$B952<$C$5),OFFSET(Input!$BA952,0,DQ$14-$B952-1),0)*$D952   -    IF(AND(DQ$14>$C952,DQ$14-$C952<$C$5),OFFSET(Input!$BA952,0,DQ$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM952,0)  +   DQ952-IF(AND($B952<DR$14,DR$14-$B952<$C$5),OFFSET(Input!$BA952,0,DR$14-$B952-1),0)\n+IF(AND(DR$14>$B952,$C952>$B952,DR$14-$B952<$C$5),OFFSET(Input!$BA952,0,DR$14-$B952-1),0)*$D952   -    IF(AND(DR$14>$C952,DR$14-$C952<$C$5),OFFSET(Input!$BA952,0,DR$14-$C952-1),0)*$D952","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN952,0)  +   DR952-IF(AND($B952<DS$14,DS$14-$B952<$C$5),OFFSET(Input!$BA952,0,DS$14-$B952-1),0)\n+IF(AND(DS$14>$B952,$C952>$B952,DS$14-$B952<$C$5),OFFSET(Input!$BA952,0,DS$14-$B952-1),0)*$D952   -    IF(AND(DS$14>$C952,DS$14-$C952<$C$5),OFFSET(Input!$BA952,0,DS$14-$C952-1),0)*$D952","v":0}]
[{"$f":"Calcs!A1001","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1001),1,Calcs!E1001)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1001,Input!Z1001*Periods),0)","v":0},{"$f":"IF(Calcs!DY1001>Calcs!DZ1001,IF(Input!R1001<>0,Input!AC1001/Input!R1001,0),IF(Input!V1001<>0,Input!AE1001/Input!V1001,0))","v":0},null,{"$f":"Input!BA1001","v":0},{"$f":"IF(G$14<=$C$5,Input!BB1001,0)  +   F1001-IF(AND($B1001<G$14,G$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,G$14-$B1001-1),0)\n+IF(AND(G$14>$B1001,$C1001>$B1001,G$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,G$14-$B1001-1),0)*$D1001   -    IF(AND(G$14>$C1001,G$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,G$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(H$14<=$C$5,Input!BC1001,0)  +   G1001-IF(AND($B1001<H$14,H$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,H$14-$B1001-1),0)\n+IF(AND(H$14>$B1001,$C1001>$B1001,H$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,H$14-$B1001-1),0)*$D1001   -    IF(AND(H$14>$C1001,H$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,H$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(I$14<=$C$5,Input!BD1001,0)  +   H1001-IF(AND($B1001<I$14,I$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,I$14-$B1001-1),0)\n+IF(AND(I$14>$B1001,$C1001>$B1001,I$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,I$14-$B1001-1),0)*$D1001   -    IF(AND(I$14>$C1001,I$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,I$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(J$14<=$C$5,Input!BE1001,0)  +   I1001-IF(AND($B1001<J$14,J$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,J$14-$B1001-1),0)\n+IF(AND(J$14>$B1001,$C1001>$B1001,J$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,J$14-$B1001-1),0)*$D1001   -    IF(AND(J$14>$C1001,J$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,J$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(K$14<=$C$5,Input!BF1001,0)  +   J1001-IF(AND($B1001<K$14,K$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,K$14-$B1001-1),0)\n+IF(AND(K$14>$B1001,$C1001>$B1001,K$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,K$14-$B1001-1),0)*$D1001   -    IF(AND(K$14>$C1001,K$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,K$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(L$14<=$C$5,Input!BG1001,0)  +   K1001-IF(AND($B1001<L$14,L$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,L$14-$B1001-1),0)\n+IF(AND(L$14>$B1001,$C1001>$B1001,L$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,L$14-$B1001-1),0)*$D1001   -    IF(AND(L$14>$C1001,L$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,L$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(M$14<=$C$5,Input!BH1001,0)  +   L1001-IF(AND($B1001<M$14,M$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,M$14-$B1001-1),0)\n+IF(AND(M$14>$B1001,$C1001>$B1001,M$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,M$14-$B1001-1),0)*$D1001   -    IF(AND(M$14>$C1001,M$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,M$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(N$14<=$C$5,Input!BI1001,0)  +   M1001-IF(AND($B1001<N$14,N$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,N$14-$B1001-1),0)\n+IF(AND(N$14>$B1001,$C1001>$B1001,N$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,N$14-$B1001-1),0)*$D1001   -    IF(AND(N$14>$C1001,N$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,N$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ1001,0)  +   N1001-IF(AND($B1001<O$14,O$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,O$14-$B1001-1),0)\n+IF(AND(O$14>$B1001,$C1001>$B1001,O$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,O$14-$B1001-1),0)*$D1001   -    IF(AND(O$14>$C1001,O$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,O$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(P$14<=$C$5,Input!BK1001,0)  +   O1001-IF(AND($B1001<P$14,P$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,P$14-$B1001-1),0)\n+IF(AND(P$14>$B1001,$C1001>$B1001,P$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,P$14-$B1001-1),0)*$D1001   -    IF(AND(P$14>$C1001,P$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,P$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL1001,0)  +   P1001-IF(AND($B1001<Q$14,Q$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,Q$14-$B1001-1),0)\n+IF(AND(Q$14>$B1001,$C1001>$B1001,Q$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,Q$14-$B1001-1),0)*$D1001   -    IF(AND(Q$14>$C1001,Q$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,Q$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(R$14<=$C$5,Input!BM1001,0)  +   Q1001-IF(AND($B1001<R$14,R$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,R$14-$B1001-1),0)\n+IF(AND(R$14>$B1001,$C1001>$B1001,R$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,R$14-$B1001-1),0)*$D1001   -    IF(AND(R$14>$C1001,R$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,R$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(S$14<=$C$5,Input!BN1001,0)  +   R1001-IF(AND($B1001<S$14,S$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,S$14-$B1001-1),0)\n+IF(AND(S$14>$B1001,$C1001>$B1001,S$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,S$14-$B1001-1),0)*$D1001   -    IF(AND(S$14>$C1001,S$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,S$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(T$14<=$C$5,Input!BO1001,0)  +   S1001-IF(AND($B1001<T$14,T$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,T$14-$B1001-1),0)\n+IF(AND(T$14>$B1001,$C1001>$B1001,T$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,T$14-$B1001-1),0)*$D1001   -    IF(AND(T$14>$C1001,T$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,T$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(U$14<=$C$5,Input!BP1001,0)  +   T1001-IF(AND($B1001<U$14,U$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,U$14-$B1001-1),0)\n+IF(AND(U$14>$B1001,$C1001>$B1001,U$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,U$14-$B1001-1),0)*$D1001   -    IF(AND(U$14>$C1001,U$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,U$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ1001,0)  +   U1001-IF(AND($B1001<V$14,V$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,V$14-$B1001-1),0)\n+IF(AND(V$14>$B1001,$C1001>$B1001,V$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,V$14-$B1001-1),0)*$D1001   -    IF(AND(V$14>$C1001,V$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,V$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(W$14<=$C$5,Input!BR1001,0)  +   V1001-IF(AND($B1001<W$14,W$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,W$14-$B1001-1),0)\n+IF(AND(W$14>$B1001,$C1001>$B1001,W$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,W$14-$B1001-1),0)*$D1001   -    IF(AND(W$14>$C1001,W$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,W$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(X$14<=$C$5,Input!BS1001,0)  +   W1001-IF(AND($B1001<X$14,X$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,X$14-$B1001-1),0)\n+IF(AND(X$14>$B1001,$C1001>$B1001,X$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,X$14-$B1001-1),0)*$D1001   -    IF(AND(X$14>$C1001,X$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,X$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT1001,0)  +   X1001-IF(AND($B1001<Y$14,Y$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,Y$14-$B1001-1),0)\n+IF(AND(Y$14>$B1001,$C1001>$B1001,Y$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,Y$14-$B1001-1),0)*$D1001   -    IF(AND(Y$14>$C1001,Y$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,Y$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU1001,0)  +   Y1001-IF(AND($B1001<Z$14,Z$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,Z$14-$B1001-1),0)\n+IF(AND(Z$14>$B1001,$C1001>$B1001,Z$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,Z$14-$B1001-1),0)*$D1001   -    IF(AND(Z$14>$C1001,Z$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,Z$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV1001,0)  +   Z1001-IF(AND($B1001<AA$14,AA$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AA$14-$B1001-1),0)\n+IF(AND(AA$14>$B1001,$C1001>$B1001,AA$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AA$14-$B1001-1),0)*$D1001   -    IF(AND(AA$14>$C1001,AA$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AA$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW1001,0)  +   AA1001-IF(AND($B1001<AB$14,AB$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AB$14-$B1001-1),0)\n+IF(AND(AB$14>$B1001,$C1001>$B1001,AB$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AB$14-$B1001-1),0)*$D1001   -    IF(AND(AB$14>$C1001,AB$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AB$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX1001,0)  +   AB1001-IF(AND($B1001<AC$14,AC$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AC$14-$B1001-1),0)\n+IF(AND(AC$14>$B1001,$C1001>$B1001,AC$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AC$14-$B1001-1),0)*$D1001   -    IF(AND(AC$14>$C1001,AC$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AC$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY1001,0)  +   AC1001-IF(AND($B1001<AD$14,AD$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AD$14-$B1001-1),0)\n+IF(AND(AD$14>$B1001,$C1001>$B1001,AD$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AD$14-$B1001-1),0)*$D1001   -    IF(AND(AD$14>$C1001,AD$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AD$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ1001,0)  +   AD1001-IF(AND($B1001<AE$14,AE$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AE$14-$B1001-1),0)\n+IF(AND(AE$14>$B1001,$C1001>$B1001,AE$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AE$14-$B1001-1),0)*$D1001   -    IF(AND(AE$14>$C1001,AE$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AE$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA1001,0)  +   AE1001-IF(AND($B1001<AF$14,AF$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AF$14-$B1001-1),0)\n+IF(AND(AF$14>$B1001,$C1001>$B1001,AF$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AF$14-$B1001-1),0)*$D1001   -    IF(AND(AF$14>$C1001,AF$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AF$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB1001,0)  +   AF1001-IF(AND($B1001<AG$14,AG$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AG$14-$B1001-1),0)\n+IF(AND(AG$14>$B1001,$C1001>$B1001,AG$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AG$14-$B1001-1),0)*$D1001   -    IF(AND(AG$14>$C1001,AG$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AG$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC1001,0)  +   AG1001-IF(AND($B1001<AH$14,AH$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AH$14-$B1001-1),0)\n+IF(AND(AH$14>$B1001,$C1001>$B1001,AH$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AH$14-$B1001-1),0)*$D1001   -    IF(AND(AH$14>$C1001,AH$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AH$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD1001,0)  +   AH1001-IF(AND($B1001<AI$14,AI$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AI$14-$B1001-1),0)\n+IF(AND(AI$14>$B1001,$C1001>$B1001,AI$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AI$14-$B1001-1),0)*$D1001   -    IF(AND(AI$14>$C1001,AI$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AI$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE1001,0)  +   AI1001-IF(AND($B1001<AJ$14,AJ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AJ$14-$B1001-1),0)\n+IF(AND(AJ$14>$B1001,$C1001>$B1001,AJ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AJ$14-$B1001-1),0)*$D1001   -    IF(AND(AJ$14>$C1001,AJ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AJ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF1001,0)  +   AJ1001-IF(AND($B1001<AK$14,AK$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AK$14-$B1001-1),0)\n+IF(AND(AK$14>$B1001,$C1001>$B1001,AK$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AK$14-$B1001-1),0)*$D1001   -    IF(AND(AK$14>$C1001,AK$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AK$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG1001,0)  +   AK1001-IF(AND($B1001<AL$14,AL$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AL$14-$B1001-1),0)\n+IF(AND(AL$14>$B1001,$C1001>$B1001,AL$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AL$14-$B1001-1),0)*$D1001   -    IF(AND(AL$14>$C1001,AL$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AL$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH1001,0)  +   AL1001-IF(AND($B1001<AM$14,AM$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AM$14-$B1001-1),0)\n+IF(AND(AM$14>$B1001,$C1001>$B1001,AM$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AM$14-$B1001-1),0)*$D1001   -    IF(AND(AM$14>$C1001,AM$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AM$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI1001,0)  +   AM1001-IF(AND($B1001<AN$14,AN$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AN$14-$B1001-1),0)\n+IF(AND(AN$14>$B1001,$C1001>$B1001,AN$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AN$14-$B1001-1),0)*$D1001   -    IF(AND(AN$14>$C1001,AN$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AN$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ1001,0)  +   AN1001-IF(AND($B1001<AO$14,AO$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AO$14-$B1001-1),0)\n+IF(AND(AO$14>$B1001,$C1001>$B1001,AO$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AO$14-$B1001-1),0)*$D1001   -    IF(AND(AO$14>$C1001,AO$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AO$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK1001,0)  +   AO1001-IF(AND($B1001<AP$14,AP$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AP$14-$B1001-1),0)\n+IF(AND(AP$14>$B1001,$C1001>$B1001,AP$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AP$14-$B1001-1),0)*$D1001   -    IF(AND(AP$14>$C1001,AP$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AP$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL1001,0)  +   AP1001-IF(AND($B1001<AQ$14,AQ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AQ$14-$B1001-1),0)\n+IF(AND(AQ$14>$B1001,$C1001>$B1001,AQ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AQ$14-$B1001-1),0)*$D1001   -    IF(AND(AQ$14>$C1001,AQ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AQ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM1001,0)  +   AQ1001-IF(AND($B1001<AR$14,AR$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AR$14-$B1001-1),0)\n+IF(AND(AR$14>$B1001,$C1001>$B1001,AR$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AR$14-$B1001-1),0)*$D1001   -    IF(AND(AR$14>$C1001,AR$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AR$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN1001,0)  +   AR1001-IF(AND($B1001<AS$14,AS$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AS$14-$B1001-1),0)\n+IF(AND(AS$14>$B1001,$C1001>$B1001,AS$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AS$14-$B1001-1),0)*$D1001   -    IF(AND(AS$14>$C1001,AS$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AS$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO1001,0)  +   AS1001-IF(AND($B1001<AT$14,AT$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AT$14-$B1001-1),0)\n+IF(AND(AT$14>$B1001,$C1001>$B1001,AT$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AT$14-$B1001-1),0)*$D1001   -    IF(AND(AT$14>$C1001,AT$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AT$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP1001,0)  +   AT1001-IF(AND($B1001<AU$14,AU$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AU$14-$B1001-1),0)\n+IF(AND(AU$14>$B1001,$C1001>$B1001,AU$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AU$14-$B1001-1),0)*$D1001   -    IF(AND(AU$14>$C1001,AU$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AU$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ1001,0)  +   AU1001-IF(AND($B1001<AV$14,AV$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AV$14-$B1001-1),0)\n+IF(AND(AV$14>$B1001,$C1001>$B1001,AV$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AV$14-$B1001-1),0)*$D1001   -    IF(AND(AV$14>$C1001,AV$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AV$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR1001,0)  +   AV1001-IF(AND($B1001<AW$14,AW$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AW$14-$B1001-1),0)\n+IF(AND(AW$14>$B1001,$C1001>$B1001,AW$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AW$14-$B1001-1),0)*$D1001   -    IF(AND(AW$14>$C1001,AW$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AW$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS1001,0)  +   AW1001-IF(AND($B1001<AX$14,AX$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AX$14-$B1001-1),0)\n+IF(AND(AX$14>$B1001,$C1001>$B1001,AX$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AX$14-$B1001-1),0)*$D1001   -    IF(AND(AX$14>$C1001,AX$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AX$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT1001,0)  +   AX1001-IF(AND($B1001<AY$14,AY$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AY$14-$B1001-1),0)\n+IF(AND(AY$14>$B1001,$C1001>$B1001,AY$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AY$14-$B1001-1),0)*$D1001   -    IF(AND(AY$14>$C1001,AY$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AY$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU1001,0)  +   AY1001-IF(AND($B1001<AZ$14,AZ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AZ$14-$B1001-1),0)\n+IF(AND(AZ$14>$B1001,$C1001>$B1001,AZ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,AZ$14-$B1001-1),0)*$D1001   -    IF(AND(AZ$14>$C1001,AZ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,AZ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV1001,0)  +   AZ1001-IF(AND($B1001<BA$14,BA$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BA$14-$B1001-1),0)\n+IF(AND(BA$14>$B1001,$C1001>$B1001,BA$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BA$14-$B1001-1),0)*$D1001   -    IF(AND(BA$14>$C1001,BA$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BA$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW1001,0)  +   BA1001-IF(AND($B1001<BB$14,BB$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BB$14-$B1001-1),0)\n+IF(AND(BB$14>$B1001,$C1001>$B1001,BB$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BB$14-$B1001-1),0)*$D1001   -    IF(AND(BB$14>$C1001,BB$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BB$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX1001,0)  +   BB1001-IF(AND($B1001<BC$14,BC$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BC$14-$B1001-1),0)\n+IF(AND(BC$14>$B1001,$C1001>$B1001,BC$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BC$14-$B1001-1),0)*$D1001   -    IF(AND(BC$14>$C1001,BC$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BC$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY1001,0)  +   BC1001-IF(AND($B1001<BD$14,BD$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BD$14-$B1001-1),0)\n+IF(AND(BD$14>$B1001,$C1001>$B1001,BD$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BD$14-$B1001-1),0)*$D1001   -    IF(AND(BD$14>$C1001,BD$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BD$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ1001,0)  +   BD1001-IF(AND($B1001<BE$14,BE$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BE$14-$B1001-1),0)\n+IF(AND(BE$14>$B1001,$C1001>$B1001,BE$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BE$14-$B1001-1),0)*$D1001   -    IF(AND(BE$14>$C1001,BE$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BE$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA1001,0)  +   BE1001-IF(AND($B1001<BF$14,BF$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BF$14-$B1001-1),0)\n+IF(AND(BF$14>$B1001,$C1001>$B1001,BF$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BF$14-$B1001-1),0)*$D1001   -    IF(AND(BF$14>$C1001,BF$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BF$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB1001,0)  +   BF1001-IF(AND($B1001<BG$14,BG$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BG$14-$B1001-1),0)\n+IF(AND(BG$14>$B1001,$C1001>$B1001,BG$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BG$14-$B1001-1),0)*$D1001   -    IF(AND(BG$14>$C1001,BG$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BG$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC1001,0)  +   BG1001-IF(AND($B1001<BH$14,BH$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BH$14-$B1001-1),0)\n+IF(AND(BH$14>$B1001,$C1001>$B1001,BH$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BH$14-$B1001-1),0)*$D1001   -    IF(AND(BH$14>$C1001,BH$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BH$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD1001,0)  +   BH1001-IF(AND($B1001<BI$14,BI$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BI$14-$B1001-1),0)\n+IF(AND(BI$14>$B1001,$C1001>$B1001,BI$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BI$14-$B1001-1),0)*$D1001   -    IF(AND(BI$14>$C1001,BI$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BI$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE1001,0)  +   BI1001-IF(AND($B1001<BJ$14,BJ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BJ$14-$B1001-1),0)\n+IF(AND(BJ$14>$B1001,$C1001>$B1001,BJ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BJ$14-$B1001-1),0)*$D1001   -    IF(AND(BJ$14>$C1001,BJ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BJ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF1001,0)  +   BJ1001-IF(AND($B1001<BK$14,BK$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BK$14-$B1001-1),0)\n+IF(AND(BK$14>$B1001,$C1001>$B1001,BK$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BK$14-$B1001-1),0)*$D1001   -    IF(AND(BK$14>$C1001,BK$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BK$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG1001,0)  +   BK1001-IF(AND($B1001<BL$14,BL$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BL$14-$B1001-1),0)\n+IF(AND(BL$14>$B1001,$C1001>$B1001,BL$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BL$14-$B1001-1),0)*$D1001   -    IF(AND(BL$14>$C1001,BL$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BL$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH1001,0)  +   BL1001-IF(AND($B1001<BM$14,BM$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BM$14-$B1001-1),0)\n+IF(AND(BM$14>$B1001,$C1001>$B1001,BM$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BM$14-$B1001-1),0)*$D1001   -    IF(AND(BM$14>$C1001,BM$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BM$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI1001,0)  +   BM1001-IF(AND($B1001<BN$14,BN$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BN$14-$B1001-1),0)\n+IF(AND(BN$14>$B1001,$C1001>$B1001,BN$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BN$14-$B1001-1),0)*$D1001   -    IF(AND(BN$14>$C1001,BN$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BN$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ1001,0)  +   BN1001-IF(AND($B1001<BO$14,BO$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BO$14-$B1001-1),0)\n+IF(AND(BO$14>$B1001,$C1001>$B1001,BO$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BO$14-$B1001-1),0)*$D1001   -    IF(AND(BO$14>$C1001,BO$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BO$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK1001,0)  +   BO1001-IF(AND($B1001<BP$14,BP$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BP$14-$B1001-1),0)\n+IF(AND(BP$14>$B1001,$C1001>$B1001,BP$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BP$14-$B1001-1),0)*$D1001   -    IF(AND(BP$14>$C1001,BP$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BP$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL1001,0)  +   BP1001-IF(AND($B1001<BQ$14,BQ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BQ$14-$B1001-1),0)\n+IF(AND(BQ$14>$B1001,$C1001>$B1001,BQ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BQ$14-$B1001-1),0)*$D1001   -    IF(AND(BQ$14>$C1001,BQ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BQ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM1001,0)  +   BQ1001-IF(AND($B1001<BR$14,BR$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BR$14-$B1001-1),0)\n+IF(AND(BR$14>$B1001,$C1001>$B1001,BR$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BR$14-$B1001-1),0)*$D1001   -    IF(AND(BR$14>$C1001,BR$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BR$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN1001,0)  +   BR1001-IF(AND($B1001<BS$14,BS$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BS$14-$B1001-1),0)\n+IF(AND(BS$14>$B1001,$C1001>$B1001,BS$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BS$14-$B1001-1),0)*$D1001   -    IF(AND(BS$14>$C1001,BS$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BS$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO1001,0)  +   BS1001-IF(AND($B1001<BT$14,BT$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BT$14-$B1001-1),0)\n+IF(AND(BT$14>$B1001,$C1001>$B1001,BT$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BT$14-$B1001-1),0)*$D1001   -    IF(AND(BT$14>$C1001,BT$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BT$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP1001,0)  +   BT1001-IF(AND($B1001<BU$14,BU$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BU$14-$B1001-1),0)\n+IF(AND(BU$14>$B1001,$C1001>$B1001,BU$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BU$14-$B1001-1),0)*$D1001   -    IF(AND(BU$14>$C1001,BU$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BU$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ1001,0)  +   BU1001-IF(AND($B1001<BV$14,BV$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BV$14-$B1001-1),0)\n+IF(AND(BV$14>$B1001,$C1001>$B1001,BV$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BV$14-$B1001-1),0)*$D1001   -    IF(AND(BV$14>$C1001,BV$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BV$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR1001,0)  +   BV1001-IF(AND($B1001<BW$14,BW$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BW$14-$B1001-1),0)\n+IF(AND(BW$14>$B1001,$C1001>$B1001,BW$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BW$14-$B1001-1),0)*$D1001   -    IF(AND(BW$14>$C1001,BW$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BW$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS1001,0)  +   BW1001-IF(AND($B1001<BX$14,BX$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BX$14-$B1001-1),0)\n+IF(AND(BX$14>$B1001,$C1001>$B1001,BX$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BX$14-$B1001-1),0)*$D1001   -    IF(AND(BX$14>$C1001,BX$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BX$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT1001,0)  +   BX1001-IF(AND($B1001<BY$14,BY$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BY$14-$B1001-1),0)\n+IF(AND(BY$14>$B1001,$C1001>$B1001,BY$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BY$14-$B1001-1),0)*$D1001   -    IF(AND(BY$14>$C1001,BY$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BY$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU1001,0)  +   BY1001-IF(AND($B1001<BZ$14,BZ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BZ$14-$B1001-1),0)\n+IF(AND(BZ$14>$B1001,$C1001>$B1001,BZ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,BZ$14-$B1001-1),0)*$D1001   -    IF(AND(BZ$14>$C1001,BZ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,BZ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV1001,0)  +   BZ1001-IF(AND($B1001<CA$14,CA$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CA$14-$B1001-1),0)\n+IF(AND(CA$14>$B1001,$C1001>$B1001,CA$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CA$14-$B1001-1),0)*$D1001   -    IF(AND(CA$14>$C1001,CA$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CA$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW1001,0)  +   CA1001-IF(AND($B1001<CB$14,CB$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CB$14-$B1001-1),0)\n+IF(AND(CB$14>$B1001,$C1001>$B1001,CB$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CB$14-$B1001-1),0)*$D1001   -    IF(AND(CB$14>$C1001,CB$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CB$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX1001,0)  +   CB1001-IF(AND($B1001<CC$14,CC$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CC$14-$B1001-1),0)\n+IF(AND(CC$14>$B1001,$C1001>$B1001,CC$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CC$14-$B1001-1),0)*$D1001   -    IF(AND(CC$14>$C1001,CC$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CC$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY1001,0)  +   CC1001-IF(AND($B1001<CD$14,CD$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CD$14-$B1001-1),0)\n+IF(AND(CD$14>$B1001,$C1001>$B1001,CD$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CD$14-$B1001-1),0)*$D1001   -    IF(AND(CD$14>$C1001,CD$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CD$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ1001,0)  +   CD1001-IF(AND($B1001<CE$14,CE$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CE$14-$B1001-1),0)\n+IF(AND(CE$14>$B1001,$C1001>$B1001,CE$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CE$14-$B1001-1),0)*$D1001   -    IF(AND(CE$14>$C1001,CE$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CE$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA1001,0)  +   CE1001-IF(AND($B1001<CF$14,CF$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CF$14-$B1001-1),0)\n+IF(AND(CF$14>$B1001,$C1001>$B1001,CF$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CF$14-$B1001-1),0)*$D1001   -    IF(AND(CF$14>$C1001,CF$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CF$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB1001,0)  +   CF1001-IF(AND($B1001<CG$14,CG$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CG$14-$B1001-1),0)\n+IF(AND(CG$14>$B1001,$C1001>$B1001,CG$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CG$14-$B1001-1),0)*$D1001   -    IF(AND(CG$14>$C1001,CG$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CG$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC1001,0)  +   CG1001-IF(AND($B1001<CH$14,CH$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CH$14-$B1001-1),0)\n+IF(AND(CH$14>$B1001,$C1001>$B1001,CH$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CH$14-$B1001-1),0)*$D1001   -    IF(AND(CH$14>$C1001,CH$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CH$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED1001,0)  +   CH1001-IF(AND($B1001<CI$14,CI$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CI$14-$B1001-1),0)\n+IF(AND(CI$14>$B1001,$C1001>$B1001,CI$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CI$14-$B1001-1),0)*$D1001   -    IF(AND(CI$14>$C1001,CI$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CI$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE1001,0)  +   CI1001-IF(AND($B1001<CJ$14,CJ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CJ$14-$B1001-1),0)\n+IF(AND(CJ$14>$B1001,$C1001>$B1001,CJ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CJ$14-$B1001-1),0)*$D1001   -    IF(AND(CJ$14>$C1001,CJ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CJ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF1001,0)  +   CJ1001-IF(AND($B1001<CK$14,CK$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CK$14-$B1001-1),0)\n+IF(AND(CK$14>$B1001,$C1001>$B1001,CK$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CK$14-$B1001-1),0)*$D1001   -    IF(AND(CK$14>$C1001,CK$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CK$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG1001,0)  +   CK1001-IF(AND($B1001<CL$14,CL$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CL$14-$B1001-1),0)\n+IF(AND(CL$14>$B1001,$C1001>$B1001,CL$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CL$14-$B1001-1),0)*$D1001   -    IF(AND(CL$14>$C1001,CL$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CL$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH1001,0)  +   CL1001-IF(AND($B1001<CM$14,CM$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CM$14-$B1001-1),0)\n+IF(AND(CM$14>$B1001,$C1001>$B1001,CM$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CM$14-$B1001-1),0)*$D1001   -    IF(AND(CM$14>$C1001,CM$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CM$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI1001,0)  +   CM1001-IF(AND($B1001<CN$14,CN$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CN$14-$B1001-1),0)\n+IF(AND(CN$14>$B1001,$C1001>$B1001,CN$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CN$14-$B1001-1),0)*$D1001   -    IF(AND(CN$14>$C1001,CN$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CN$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ1001,0)  +   CN1001-IF(AND($B1001<CO$14,CO$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CO$14-$B1001-1),0)\n+IF(AND(CO$14>$B1001,$C1001>$B1001,CO$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CO$14-$B1001-1),0)*$D1001   -    IF(AND(CO$14>$C1001,CO$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CO$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK1001,0)  +   CO1001-IF(AND($B1001<CP$14,CP$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CP$14-$B1001-1),0)\n+IF(AND(CP$14>$B1001,$C1001>$B1001,CP$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CP$14-$B1001-1),0)*$D1001   -    IF(AND(CP$14>$C1001,CP$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CP$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL1001,0)  +   CP1001-IF(AND($B1001<CQ$14,CQ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CQ$14-$B1001-1),0)\n+IF(AND(CQ$14>$B1001,$C1001>$B1001,CQ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CQ$14-$B1001-1),0)*$D1001   -    IF(AND(CQ$14>$C1001,CQ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CQ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM1001,0)  +   CQ1001-IF(AND($B1001<CR$14,CR$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CR$14-$B1001-1),0)\n+IF(AND(CR$14>$B1001,$C1001>$B1001,CR$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CR$14-$B1001-1),0)*$D1001   -    IF(AND(CR$14>$C1001,CR$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CR$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN1001,0)  +   CR1001-IF(AND($B1001<CS$14,CS$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CS$14-$B1001-1),0)\n+IF(AND(CS$14>$B1001,$C1001>$B1001,CS$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CS$14-$B1001-1),0)*$D1001   -    IF(AND(CS$14>$C1001,CS$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CS$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO1001,0)  +   CS1001-IF(AND($B1001<CT$14,CT$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CT$14-$B1001-1),0)\n+IF(AND(CT$14>$B1001,$C1001>$B1001,CT$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CT$14-$B1001-1),0)*$D1001   -    IF(AND(CT$14>$C1001,CT$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CT$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP1001,0)  +   CT1001-IF(AND($B1001<CU$14,CU$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CU$14-$B1001-1),0)\n+IF(AND(CU$14>$B1001,$C1001>$B1001,CU$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CU$14-$B1001-1),0)*$D1001   -    IF(AND(CU$14>$C1001,CU$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CU$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ1001,0)  +   CU1001-IF(AND($B1001<CV$14,CV$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CV$14-$B1001-1),0)\n+IF(AND(CV$14>$B1001,$C1001>$B1001,CV$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CV$14-$B1001-1),0)*$D1001   -    IF(AND(CV$14>$C1001,CV$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CV$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER1001,0)  +   CV1001-IF(AND($B1001<CW$14,CW$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CW$14-$B1001-1),0)\n+IF(AND(CW$14>$B1001,$C1001>$B1001,CW$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CW$14-$B1001-1),0)*$D1001   -    IF(AND(CW$14>$C1001,CW$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CW$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES1001,0)  +   CW1001-IF(AND($B1001<CX$14,CX$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CX$14-$B1001-1),0)\n+IF(AND(CX$14>$B1001,$C1001>$B1001,CX$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CX$14-$B1001-1),0)*$D1001   -    IF(AND(CX$14>$C1001,CX$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CX$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET1001,0)  +   CX1001-IF(AND($B1001<CY$14,CY$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CY$14-$B1001-1),0)\n+IF(AND(CY$14>$B1001,$C1001>$B1001,CY$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CY$14-$B1001-1),0)*$D1001   -    IF(AND(CY$14>$C1001,CY$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CY$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU1001,0)  +   CY1001-IF(AND($B1001<CZ$14,CZ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CZ$14-$B1001-1),0)\n+IF(AND(CZ$14>$B1001,$C1001>$B1001,CZ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,CZ$14-$B1001-1),0)*$D1001   -    IF(AND(CZ$14>$C1001,CZ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,CZ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV1001,0)  +   CZ1001-IF(AND($B1001<DA$14,DA$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DA$14-$B1001-1),0)\n+IF(AND(DA$14>$B1001,$C1001>$B1001,DA$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DA$14-$B1001-1),0)*$D1001   -    IF(AND(DA$14>$C1001,DA$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DA$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW1001,0)  +   DA1001-IF(AND($B1001<DB$14,DB$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DB$14-$B1001-1),0)\n+IF(AND(DB$14>$B1001,$C1001>$B1001,DB$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DB$14-$B1001-1),0)*$D1001   -    IF(AND(DB$14>$C1001,DB$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DB$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX1001,0)  +   DB1001-IF(AND($B1001<DC$14,DC$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DC$14-$B1001-1),0)\n+IF(AND(DC$14>$B1001,$C1001>$B1001,DC$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DC$14-$B1001-1),0)*$D1001   -    IF(AND(DC$14>$C1001,DC$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DC$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY1001,0)  +   DC1001-IF(AND($B1001<DD$14,DD$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DD$14-$B1001-1),0)\n+IF(AND(DD$14>$B1001,$C1001>$B1001,DD$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DD$14-$B1001-1),0)*$D1001   -    IF(AND(DD$14>$C1001,DD$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DD$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ1001,0)  +   DD1001-IF(AND($B1001<DE$14,DE$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DE$14-$B1001-1),0)\n+IF(AND(DE$14>$B1001,$C1001>$B1001,DE$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DE$14-$B1001-1),0)*$D1001   -    IF(AND(DE$14>$C1001,DE$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DE$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA1001,0)  +   DE1001-IF(AND($B1001<DF$14,DF$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DF$14-$B1001-1),0)\n+IF(AND(DF$14>$B1001,$C1001>$B1001,DF$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DF$14-$B1001-1),0)*$D1001   -    IF(AND(DF$14>$C1001,DF$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DF$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB1001,0)  +   DF1001-IF(AND($B1001<DG$14,DG$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DG$14-$B1001-1),0)\n+IF(AND(DG$14>$B1001,$C1001>$B1001,DG$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DG$14-$B1001-1),0)*$D1001   -    IF(AND(DG$14>$C1001,DG$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DG$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC1001,0)  +   DG1001-IF(AND($B1001<DH$14,DH$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DH$14-$B1001-1),0)\n+IF(AND(DH$14>$B1001,$C1001>$B1001,DH$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DH$14-$B1001-1),0)*$D1001   -    IF(AND(DH$14>$C1001,DH$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DH$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD1001,0)  +   DH1001-IF(AND($B1001<DI$14,DI$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DI$14-$B1001-1),0)\n+IF(AND(DI$14>$B1001,$C1001>$B1001,DI$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DI$14-$B1001-1),0)*$D1001   -    IF(AND(DI$14>$C1001,DI$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DI$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE1001,0)  +   DI1001-IF(AND($B1001<DJ$14,DJ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DJ$14-$B1001-1),0)\n+IF(AND(DJ$14>$B1001,$C1001>$B1001,DJ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DJ$14-$B1001-1),0)*$D1001   -    IF(AND(DJ$14>$C1001,DJ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DJ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF1001,0)  +   DJ1001-IF(AND($B1001<DK$14,DK$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DK$14-$B1001-1),0)\n+IF(AND(DK$14>$B1001,$C1001>$B1001,DK$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DK$14-$B1001-1),0)*$D1001   -    IF(AND(DK$14>$C1001,DK$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DK$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG1001,0)  +   DK1001-IF(AND($B1001<DL$14,DL$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DL$14-$B1001-1),0)\n+IF(AND(DL$14>$B1001,$C1001>$B1001,DL$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DL$14-$B1001-1),0)*$D1001   -    IF(AND(DL$14>$C1001,DL$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DL$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH1001,0)  +   DL1001-IF(AND($B1001<DM$14,DM$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DM$14-$B1001-1),0)\n+IF(AND(DM$14>$B1001,$C1001>$B1001,DM$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DM$14-$B1001-1),0)*$D1001   -    IF(AND(DM$14>$C1001,DM$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DM$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI1001,0)  +   DM1001-IF(AND($B1001<DN$14,DN$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DN$14-$B1001-1),0)\n+IF(AND(DN$14>$B1001,$C1001>$B1001,DN$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DN$14-$B1001-1),0)*$D1001   -    IF(AND(DN$14>$C1001,DN$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DN$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ1001,0)  +   DN1001-IF(AND($B1001<DO$14,DO$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DO$14-$B1001-1),0)\n+IF(AND(DO$14>$B1001,$C1001>$B1001,DO$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DO$14-$B1001-1),0)*$D1001   -    IF(AND(DO$14>$C1001,DO$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DO$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK1001,0)  +   DO1001-IF(AND($B1001<DP$14,DP$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DP$14-$B1001-1),0)\n+IF(AND(DP$14>$B1001,$C1001>$B1001,DP$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DP$14-$B1001-1),0)*$D1001   -    IF(AND(DP$14>$C1001,DP$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DP$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL1001,0)  +   DP1001-IF(AND($B1001<DQ$14,DQ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DQ$14-$B1001-1),0)\n+IF(AND(DQ$14>$B1001,$C1001>$B1001,DQ$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DQ$14-$B1001-1),0)*$D1001   -    IF(AND(DQ$14>$C1001,DQ$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DQ$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM1001,0)  +   DQ1001-IF(AND($B1001<DR$14,DR$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DR$14-$B1001-1),0)\n+IF(AND(DR$14>$B1001,$C1001>$B1001,DR$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DR$14-$B1001-1),0)*$D1001   -    IF(AND(DR$14>$C1001,DR$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DR$14-$C1001-1),0)*$D1001","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN1001,0)  +   DR1001-IF(AND($B1001<DS$14,DS$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DS$14-$B1001-1),0)\n+IF(AND(DS$14>$B1001,$C1001>$B1001,DS$14-$B1001<$C$5),OFFSET(Input!$BA1001,0,DS$14-$B1001-1),0)*$D1001   -    IF(AND(DS$14>$C1001,DS$14-$C1001<$C$5),OFFSET(Input!$BA1001,0,DS$14-$C1001-1),0)*$D1001","v":0}]
[{"$f":"Calcs!A1010","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1010),1,Calcs!E1010)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1010,Input!Z1010*Periods),0)","v":0},{"$f":"IF(Calcs!DY1010>Calcs!DZ1010,IF(Input!R1010<>0,Input!AC1010/Input!R1010,0),IF(Input!V1010<>0,Input!AE1010/Input!V1010,0))","v":0},null,{"$f":"Input!BA1010","v":0},{"$f":"IF(G$14<=$C$5,Input!BB1010,0)  +   F1010-IF(AND($B1010<G$14,G$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,G$14-$B1010-1),0)\n+IF(AND(G$14>$B1010,$C1010>$B1010,G$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,G$14-$B1010-1),0)*$D1010   -    IF(AND(G$14>$C1010,G$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,G$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(H$14<=$C$5,Input!BC1010,0)  +   G1010-IF(AND($B1010<H$14,H$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,H$14-$B1010-1),0)\n+IF(AND(H$14>$B1010,$C1010>$B1010,H$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,H$14-$B1010-1),0)*$D1010   -    IF(AND(H$14>$C1010,H$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,H$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(I$14<=$C$5,Input!BD1010,0)  +   H1010-IF(AND($B1010<I$14,I$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,I$14-$B1010-1),0)\n+IF(AND(I$14>$B1010,$C1010>$B1010,I$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,I$14-$B1010-1),0)*$D1010   -    IF(AND(I$14>$C1010,I$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,I$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(J$14<=$C$5,Input!BE1010,0)  +   I1010-IF(AND($B1010<J$14,J$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,J$14-$B1010-1),0)\n+IF(AND(J$14>$B1010,$C1010>$B1010,J$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,J$14-$B1010-1),0)*$D1010   -    IF(AND(J$14>$C1010,J$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,J$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(K$14<=$C$5,Input!BF1010,0)  +   J1010-IF(AND($B1010<K$14,K$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,K$14-$B1010-1),0)\n+IF(AND(K$14>$B1010,$C1010>$B1010,K$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,K$14-$B1010-1),0)*$D1010   -    IF(AND(K$14>$C1010,K$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,K$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(L$14<=$C$5,Input!BG1010,0)  +   K1010-IF(AND($B1010<L$14,L$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,L$14-$B1010-1),0)\n+IF(AND(L$14>$B1010,$C1010>$B1010,L$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,L$14-$B1010-1),0)*$D1010   -    IF(AND(L$14>$C1010,L$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,L$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(M$14<=$C$5,Input!BH1010,0)  +   L1010-IF(AND($B1010<M$14,M$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,M$14-$B1010-1),0)\n+IF(AND(M$14>$B1010,$C1010>$B1010,M$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,M$14-$B1010-1),0)*$D1010   -    IF(AND(M$14>$C1010,M$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,M$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(N$14<=$C$5,Input!BI1010,0)  +   M1010-IF(AND($B1010<N$14,N$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,N$14-$B1010-1),0)\n+IF(AND(N$14>$B1010,$C1010>$B1010,N$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,N$14-$B1010-1),0)*$D1010   -    IF(AND(N$14>$C1010,N$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,N$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ1010,0)  +   N1010-IF(AND($B1010<O$14,O$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,O$14-$B1010-1),0)\n+IF(AND(O$14>$B1010,$C1010>$B1010,O$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,O$14-$B1010-1),0)*$D1010   -    IF(AND(O$14>$C1010,O$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,O$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(P$14<=$C$5,Input!BK1010,0)  +   O1010-IF(AND($B1010<P$14,P$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,P$14-$B1010-1),0)\n+IF(AND(P$14>$B1010,$C1010>$B1010,P$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,P$14-$B1010-1),0)*$D1010   -    IF(AND(P$14>$C1010,P$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,P$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL1010,0)  +   P1010-IF(AND($B1010<Q$14,Q$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,Q$14-$B1010-1),0)\n+IF(AND(Q$14>$B1010,$C1010>$B1010,Q$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,Q$14-$B1010-1),0)*$D1010   -    IF(AND(Q$14>$C1010,Q$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,Q$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(R$14<=$C$5,Input!BM1010,0)  +   Q1010-IF(AND($B1010<R$14,R$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,R$14-$B1010-1),0)\n+IF(AND(R$14>$B1010,$C1010>$B1010,R$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,R$14-$B1010-1),0)*$D1010   -    IF(AND(R$14>$C1010,R$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,R$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(S$14<=$C$5,Input!BN1010,0)  +   R1010-IF(AND($B1010<S$14,S$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,S$14-$B1010-1),0)\n+IF(AND(S$14>$B1010,$C1010>$B1010,S$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,S$14-$B1010-1),0)*$D1010   -    IF(AND(S$14>$C1010,S$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,S$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(T$14<=$C$5,Input!BO1010,0)  +   S1010-IF(AND($B1010<T$14,T$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,T$14-$B1010-1),0)\n+IF(AND(T$14>$B1010,$C1010>$B1010,T$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,T$14-$B1010-1),0)*$D1010   -    IF(AND(T$14>$C1010,T$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,T$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(U$14<=$C$5,Input!BP1010,0)  +   T1010-IF(AND($B1010<U$14,U$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,U$14-$B1010-1),0)\n+IF(AND(U$14>$B1010,$C1010>$B1010,U$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,U$14-$B1010-1),0)*$D1010   -    IF(AND(U$14>$C1010,U$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,U$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ1010,0)  +   U1010-IF(AND($B1010<V$14,V$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,V$14-$B1010-1),0)\n+IF(AND(V$14>$B1010,$C1010>$B1010,V$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,V$14-$B1010-1),0)*$D1010   -    IF(AND(V$14>$C1010,V$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,V$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(W$14<=$C$5,Input!BR1010,0)  +   V1010-IF(AND($B1010<W$14,W$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,W$14-$B1010-1),0)\n+IF(AND(W$14>$B1010,$C1010>$B1010,W$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,W$14-$B1010-1),0)*$D1010   -    IF(AND(W$14>$C1010,W$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,W$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(X$14<=$C$5,Input!BS1010,0)  +   W1010-IF(AND($B1010<X$14,X$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,X$14-$B1010-1),0)\n+IF(AND(X$14>$B1010,$C1010>$B1010,X$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,X$14-$B1010-1),0)*$D1010   -    IF(AND(X$14>$C1010,X$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,X$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT1010,0)  +   X1010-IF(AND($B1010<Y$14,Y$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,Y$14-$B1010-1),0)\n+IF(AND(Y$14>$B1010,$C1010>$B1010,Y$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,Y$14-$B1010-1),0)*$D1010   -    IF(AND(Y$14>$C1010,Y$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,Y$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU1010,0)  +   Y1010-IF(AND($B1010<Z$14,Z$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,Z$14-$B1010-1),0)\n+IF(AND(Z$14>$B1010,$C1010>$B1010,Z$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,Z$14-$B1010-1),0)*$D1010   -    IF(AND(Z$14>$C1010,Z$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,Z$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV1010,0)  +   Z1010-IF(AND($B1010<AA$14,AA$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AA$14-$B1010-1),0)\n+IF(AND(AA$14>$B1010,$C1010>$B1010,AA$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AA$14-$B1010-1),0)*$D1010   -    IF(AND(AA$14>$C1010,AA$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AA$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW1010,0)  +   AA1010-IF(AND($B1010<AB$14,AB$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AB$14-$B1010-1),0)\n+IF(AND(AB$14>$B1010,$C1010>$B1010,AB$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AB$14-$B1010-1),0)*$D1010   -    IF(AND(AB$14>$C1010,AB$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AB$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX1010,0)  +   AB1010-IF(AND($B1010<AC$14,AC$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AC$14-$B1010-1),0)\n+IF(AND(AC$14>$B1010,$C1010>$B1010,AC$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AC$14-$B1010-1),0)*$D1010   -    IF(AND(AC$14>$C1010,AC$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AC$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY1010,0)  +   AC1010-IF(AND($B1010<AD$14,AD$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AD$14-$B1010-1),0)\n+IF(AND(AD$14>$B1010,$C1010>$B1010,AD$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AD$14-$B1010-1),0)*$D1010   -    IF(AND(AD$14>$C1010,AD$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AD$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ1010,0)  +   AD1010-IF(AND($B1010<AE$14,AE$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AE$14-$B1010-1),0)\n+IF(AND(AE$14>$B1010,$C1010>$B1010,AE$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AE$14-$B1010-1),0)*$D1010   -    IF(AND(AE$14>$C1010,AE$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AE$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA1010,0)  +   AE1010-IF(AND($B1010<AF$14,AF$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AF$14-$B1010-1),0)\n+IF(AND(AF$14>$B1010,$C1010>$B1010,AF$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AF$14-$B1010-1),0)*$D1010   -    IF(AND(AF$14>$C1010,AF$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AF$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB1010,0)  +   AF1010-IF(AND($B1010<AG$14,AG$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AG$14-$B1010-1),0)\n+IF(AND(AG$14>$B1010,$C1010>$B1010,AG$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AG$14-$B1010-1),0)*$D1010   -    IF(AND(AG$14>$C1010,AG$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AG$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC1010,0)  +   AG1010-IF(AND($B1010<AH$14,AH$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AH$14-$B1010-1),0)\n+IF(AND(AH$14>$B1010,$C1010>$B1010,AH$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AH$14-$B1010-1),0)*$D1010   -    IF(AND(AH$14>$C1010,AH$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AH$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD1010,0)  +   AH1010-IF(AND($B1010<AI$14,AI$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AI$14-$B1010-1),0)\n+IF(AND(AI$14>$B1010,$C1010>$B1010,AI$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AI$14-$B1010-1),0)*$D1010   -    IF(AND(AI$14>$C1010,AI$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AI$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE1010,0)  +   AI1010-IF(AND($B1010<AJ$14,AJ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AJ$14-$B1010-1),0)\n+IF(AND(AJ$14>$B1010,$C1010>$B1010,AJ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AJ$14-$B1010-1),0)*$D1010   -    IF(AND(AJ$14>$C1010,AJ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AJ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF1010,0)  +   AJ1010-IF(AND($B1010<AK$14,AK$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AK$14-$B1010-1),0)\n+IF(AND(AK$14>$B1010,$C1010>$B1010,AK$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AK$14-$B1010-1),0)*$D1010   -    IF(AND(AK$14>$C1010,AK$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AK$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG1010,0)  +   AK1010-IF(AND($B1010<AL$14,AL$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AL$14-$B1010-1),0)\n+IF(AND(AL$14>$B1010,$C1010>$B1010,AL$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AL$14-$B1010-1),0)*$D1010   -    IF(AND(AL$14>$C1010,AL$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AL$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH1010,0)  +   AL1010-IF(AND($B1010<AM$14,AM$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AM$14-$B1010-1),0)\n+IF(AND(AM$14>$B1010,$C1010>$B1010,AM$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AM$14-$B1010-1),0)*$D1010   -    IF(AND(AM$14>$C1010,AM$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AM$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI1010,0)  +   AM1010-IF(AND($B1010<AN$14,AN$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AN$14-$B1010-1),0)\n+IF(AND(AN$14>$B1010,$C1010>$B1010,AN$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AN$14-$B1010-1),0)*$D1010   -    IF(AND(AN$14>$C1010,AN$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AN$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ1010,0)  +   AN1010-IF(AND($B1010<AO$14,AO$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AO$14-$B1010-1),0)\n+IF(AND(AO$14>$B1010,$C1010>$B1010,AO$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AO$14-$B1010-1),0)*$D1010   -    IF(AND(AO$14>$C1010,AO$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AO$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK1010,0)  +   AO1010-IF(AND($B1010<AP$14,AP$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AP$14-$B1010-1),0)\n+IF(AND(AP$14>$B1010,$C1010>$B1010,AP$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AP$14-$B1010-1),0)*$D1010   -    IF(AND(AP$14>$C1010,AP$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AP$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL1010,0)  +   AP1010-IF(AND($B1010<AQ$14,AQ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AQ$14-$B1010-1),0)\n+IF(AND(AQ$14>$B1010,$C1010>$B1010,AQ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AQ$14-$B1010-1),0)*$D1010   -    IF(AND(AQ$14>$C1010,AQ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AQ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM1010,0)  +   AQ1010-IF(AND($B1010<AR$14,AR$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AR$14-$B1010-1),0)\n+IF(AND(AR$14>$B1010,$C1010>$B1010,AR$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AR$14-$B1010-1),0)*$D1010   -    IF(AND(AR$14>$C1010,AR$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AR$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN1010,0)  +   AR1010-IF(AND($B1010<AS$14,AS$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AS$14-$B1010-1),0)\n+IF(AND(AS$14>$B1010,$C1010>$B1010,AS$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AS$14-$B1010-1),0)*$D1010   -    IF(AND(AS$14>$C1010,AS$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AS$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO1010,0)  +   AS1010-IF(AND($B1010<AT$14,AT$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AT$14-$B1010-1),0)\n+IF(AND(AT$14>$B1010,$C1010>$B1010,AT$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AT$14-$B1010-1),0)*$D1010   -    IF(AND(AT$14>$C1010,AT$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AT$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP1010,0)  +   AT1010-IF(AND($B1010<AU$14,AU$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AU$14-$B1010-1),0)\n+IF(AND(AU$14>$B1010,$C1010>$B1010,AU$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AU$14-$B1010-1),0)*$D1010   -    IF(AND(AU$14>$C1010,AU$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AU$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ1010,0)  +   AU1010-IF(AND($B1010<AV$14,AV$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AV$14-$B1010-1),0)\n+IF(AND(AV$14>$B1010,$C1010>$B1010,AV$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AV$14-$B1010-1),0)*$D1010   -    IF(AND(AV$14>$C1010,AV$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AV$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR1010,0)  +   AV1010-IF(AND($B1010<AW$14,AW$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AW$14-$B1010-1),0)\n+IF(AND(AW$14>$B1010,$C1010>$B1010,AW$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AW$14-$B1010-1),0)*$D1010   -    IF(AND(AW$14>$C1010,AW$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AW$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS1010,0)  +   AW1010-IF(AND($B1010<AX$14,AX$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AX$14-$B1010-1),0)\n+IF(AND(AX$14>$B1010,$C1010>$B1010,AX$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AX$14-$B1010-1),0)*$D1010   -    IF(AND(AX$14>$C1010,AX$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AX$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT1010,0)  +   AX1010-IF(AND($B1010<AY$14,AY$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AY$14-$B1010-1),0)\n+IF(AND(AY$14>$B1010,$C1010>$B1010,AY$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AY$14-$B1010-1),0)*$D1010   -    IF(AND(AY$14>$C1010,AY$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AY$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU1010,0)  +   AY1010-IF(AND($B1010<AZ$14,AZ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AZ$14-$B1010-1),0)\n+IF(AND(AZ$14>$B1010,$C1010>$B1010,AZ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,AZ$14-$B1010-1),0)*$D1010   -    IF(AND(AZ$14>$C1010,AZ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,AZ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV1010,0)  +   AZ1010-IF(AND($B1010<BA$14,BA$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BA$14-$B1010-1),0)\n+IF(AND(BA$14>$B1010,$C1010>$B1010,BA$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BA$14-$B1010-1),0)*$D1010   -    IF(AND(BA$14>$C1010,BA$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BA$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW1010,0)  +   BA1010-IF(AND($B1010<BB$14,BB$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BB$14-$B1010-1),0)\n+IF(AND(BB$14>$B1010,$C1010>$B1010,BB$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BB$14-$B1010-1),0)*$D1010   -    IF(AND(BB$14>$C1010,BB$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BB$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX1010,0)  +   BB1010-IF(AND($B1010<BC$14,BC$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BC$14-$B1010-1),0)\n+IF(AND(BC$14>$B1010,$C1010>$B1010,BC$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BC$14-$B1010-1),0)*$D1010   -    IF(AND(BC$14>$C1010,BC$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BC$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY1010,0)  +   BC1010-IF(AND($B1010<BD$14,BD$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BD$14-$B1010-1),0)\n+IF(AND(BD$14>$B1010,$C1010>$B1010,BD$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BD$14-$B1010-1),0)*$D1010   -    IF(AND(BD$14>$C1010,BD$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BD$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ1010,0)  +   BD1010-IF(AND($B1010<BE$14,BE$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BE$14-$B1010-1),0)\n+IF(AND(BE$14>$B1010,$C1010>$B1010,BE$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BE$14-$B1010-1),0)*$D1010   -    IF(AND(BE$14>$C1010,BE$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BE$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA1010,0)  +   BE1010-IF(AND($B1010<BF$14,BF$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BF$14-$B1010-1),0)\n+IF(AND(BF$14>$B1010,$C1010>$B1010,BF$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BF$14-$B1010-1),0)*$D1010   -    IF(AND(BF$14>$C1010,BF$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BF$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB1010,0)  +   BF1010-IF(AND($B1010<BG$14,BG$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BG$14-$B1010-1),0)\n+IF(AND(BG$14>$B1010,$C1010>$B1010,BG$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BG$14-$B1010-1),0)*$D1010   -    IF(AND(BG$14>$C1010,BG$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BG$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC1010,0)  +   BG1010-IF(AND($B1010<BH$14,BH$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BH$14-$B1010-1),0)\n+IF(AND(BH$14>$B1010,$C1010>$B1010,BH$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BH$14-$B1010-1),0)*$D1010   -    IF(AND(BH$14>$C1010,BH$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BH$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD1010,0)  +   BH1010-IF(AND($B1010<BI$14,BI$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BI$14-$B1010-1),0)\n+IF(AND(BI$14>$B1010,$C1010>$B1010,BI$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BI$14-$B1010-1),0)*$D1010   -    IF(AND(BI$14>$C1010,BI$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BI$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE1010,0)  +   BI1010-IF(AND($B1010<BJ$14,BJ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BJ$14-$B1010-1),0)\n+IF(AND(BJ$14>$B1010,$C1010>$B1010,BJ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BJ$14-$B1010-1),0)*$D1010   -    IF(AND(BJ$14>$C1010,BJ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BJ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF1010,0)  +   BJ1010-IF(AND($B1010<BK$14,BK$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BK$14-$B1010-1),0)\n+IF(AND(BK$14>$B1010,$C1010>$B1010,BK$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BK$14-$B1010-1),0)*$D1010   -    IF(AND(BK$14>$C1010,BK$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BK$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG1010,0)  +   BK1010-IF(AND($B1010<BL$14,BL$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BL$14-$B1010-1),0)\n+IF(AND(BL$14>$B1010,$C1010>$B1010,BL$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BL$14-$B1010-1),0)*$D1010   -    IF(AND(BL$14>$C1010,BL$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BL$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH1010,0)  +   BL1010-IF(AND($B1010<BM$14,BM$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BM$14-$B1010-1),0)\n+IF(AND(BM$14>$B1010,$C1010>$B1010,BM$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BM$14-$B1010-1),0)*$D1010   -    IF(AND(BM$14>$C1010,BM$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BM$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI1010,0)  +   BM1010-IF(AND($B1010<BN$14,BN$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BN$14-$B1010-1),0)\n+IF(AND(BN$14>$B1010,$C1010>$B1010,BN$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BN$14-$B1010-1),0)*$D1010   -    IF(AND(BN$14>$C1010,BN$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BN$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ1010,0)  +   BN1010-IF(AND($B1010<BO$14,BO$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BO$14-$B1010-1),0)\n+IF(AND(BO$14>$B1010,$C1010>$B1010,BO$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BO$14-$B1010-1),0)*$D1010   -    IF(AND(BO$14>$C1010,BO$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BO$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK1010,0)  +   BO1010-IF(AND($B1010<BP$14,BP$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BP$14-$B1010-1),0)\n+IF(AND(BP$14>$B1010,$C1010>$B1010,BP$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BP$14-$B1010-1),0)*$D1010   -    IF(AND(BP$14>$C1010,BP$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BP$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL1010,0)  +   BP1010-IF(AND($B1010<BQ$14,BQ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BQ$14-$B1010-1),0)\n+IF(AND(BQ$14>$B1010,$C1010>$B1010,BQ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BQ$14-$B1010-1),0)*$D1010   -    IF(AND(BQ$14>$C1010,BQ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BQ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM1010,0)  +   BQ1010-IF(AND($B1010<BR$14,BR$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BR$14-$B1010-1),0)\n+IF(AND(BR$14>$B1010,$C1010>$B1010,BR$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BR$14-$B1010-1),0)*$D1010   -    IF(AND(BR$14>$C1010,BR$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BR$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN1010,0)  +   BR1010-IF(AND($B1010<BS$14,BS$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BS$14-$B1010-1),0)\n+IF(AND(BS$14>$B1010,$C1010>$B1010,BS$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BS$14-$B1010-1),0)*$D1010   -    IF(AND(BS$14>$C1010,BS$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BS$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO1010,0)  +   BS1010-IF(AND($B1010<BT$14,BT$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BT$14-$B1010-1),0)\n+IF(AND(BT$14>$B1010,$C1010>$B1010,BT$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BT$14-$B1010-1),0)*$D1010   -    IF(AND(BT$14>$C1010,BT$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BT$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP1010,0)  +   BT1010-IF(AND($B1010<BU$14,BU$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BU$14-$B1010-1),0)\n+IF(AND(BU$14>$B1010,$C1010>$B1010,BU$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BU$14-$B1010-1),0)*$D1010   -    IF(AND(BU$14>$C1010,BU$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BU$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ1010,0)  +   BU1010-IF(AND($B1010<BV$14,BV$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BV$14-$B1010-1),0)\n+IF(AND(BV$14>$B1010,$C1010>$B1010,BV$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BV$14-$B1010-1),0)*$D1010   -    IF(AND(BV$14>$C1010,BV$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BV$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR1010,0)  +   BV1010-IF(AND($B1010<BW$14,BW$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BW$14-$B1010-1),0)\n+IF(AND(BW$14>$B1010,$C1010>$B1010,BW$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BW$14-$B1010-1),0)*$D1010   -    IF(AND(BW$14>$C1010,BW$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BW$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS1010,0)  +   BW1010-IF(AND($B1010<BX$14,BX$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BX$14-$B1010-1),0)\n+IF(AND(BX$14>$B1010,$C1010>$B1010,BX$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BX$14-$B1010-1),0)*$D1010   -    IF(AND(BX$14>$C1010,BX$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BX$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT1010,0)  +   BX1010-IF(AND($B1010<BY$14,BY$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BY$14-$B1010-1),0)\n+IF(AND(BY$14>$B1010,$C1010>$B1010,BY$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BY$14-$B1010-1),0)*$D1010   -    IF(AND(BY$14>$C1010,BY$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BY$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU1010,0)  +   BY1010-IF(AND($B1010<BZ$14,BZ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BZ$14-$B1010-1),0)\n+IF(AND(BZ$14>$B1010,$C1010>$B1010,BZ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,BZ$14-$B1010-1),0)*$D1010   -    IF(AND(BZ$14>$C1010,BZ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,BZ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV1010,0)  +   BZ1010-IF(AND($B1010<CA$14,CA$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CA$14-$B1010-1),0)\n+IF(AND(CA$14>$B1010,$C1010>$B1010,CA$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CA$14-$B1010-1),0)*$D1010   -    IF(AND(CA$14>$C1010,CA$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CA$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW1010,0)  +   CA1010-IF(AND($B1010<CB$14,CB$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CB$14-$B1010-1),0)\n+IF(AND(CB$14>$B1010,$C1010>$B1010,CB$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CB$14-$B1010-1),0)*$D1010   -    IF(AND(CB$14>$C1010,CB$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CB$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX1010,0)  +   CB1010-IF(AND($B1010<CC$14,CC$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CC$14-$B1010-1),0)\n+IF(AND(CC$14>$B1010,$C1010>$B1010,CC$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CC$14-$B1010-1),0)*$D1010   -    IF(AND(CC$14>$C1010,CC$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CC$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY1010,0)  +   CC1010-IF(AND($B1010<CD$14,CD$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CD$14-$B1010-1),0)\n+IF(AND(CD$14>$B1010,$C1010>$B1010,CD$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CD$14-$B1010-1),0)*$D1010   -    IF(AND(CD$14>$C1010,CD$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CD$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ1010,0)  +   CD1010-IF(AND($B1010<CE$14,CE$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CE$14-$B1010-1),0)\n+IF(AND(CE$14>$B1010,$C1010>$B1010,CE$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CE$14-$B1010-1),0)*$D1010   -    IF(AND(CE$14>$C1010,CE$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CE$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA1010,0)  +   CE1010-IF(AND($B1010<CF$14,CF$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CF$14-$B1010-1),0)\n+IF(AND(CF$14>$B1010,$C1010>$B1010,CF$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CF$14-$B1010-1),0)*$D1010   -    IF(AND(CF$14>$C1010,CF$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CF$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB1010,0)  +   CF1010-IF(AND($B1010<CG$14,CG$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CG$14-$B1010-1),0)\n+IF(AND(CG$14>$B1010,$C1010>$B1010,CG$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CG$14-$B1010-1),0)*$D1010   -    IF(AND(CG$14>$C1010,CG$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CG$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC1010,0)  +   CG1010-IF(AND($B1010<CH$14,CH$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CH$14-$B1010-1),0)\n+IF(AND(CH$14>$B1010,$C1010>$B1010,CH$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CH$14-$B1010-1),0)*$D1010   -    IF(AND(CH$14>$C1010,CH$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CH$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED1010,0)  +   CH1010-IF(AND($B1010<CI$14,CI$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CI$14-$B1010-1),0)\n+IF(AND(CI$14>$B1010,$C1010>$B1010,CI$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CI$14-$B1010-1),0)*$D1010   -    IF(AND(CI$14>$C1010,CI$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CI$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE1010,0)  +   CI1010-IF(AND($B1010<CJ$14,CJ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CJ$14-$B1010-1),0)\n+IF(AND(CJ$14>$B1010,$C1010>$B1010,CJ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CJ$14-$B1010-1),0)*$D1010   -    IF(AND(CJ$14>$C1010,CJ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CJ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF1010,0)  +   CJ1010-IF(AND($B1010<CK$14,CK$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CK$14-$B1010-1),0)\n+IF(AND(CK$14>$B1010,$C1010>$B1010,CK$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CK$14-$B1010-1),0)*$D1010   -    IF(AND(CK$14>$C1010,CK$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CK$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG1010,0)  +   CK1010-IF(AND($B1010<CL$14,CL$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CL$14-$B1010-1),0)\n+IF(AND(CL$14>$B1010,$C1010>$B1010,CL$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CL$14-$B1010-1),0)*$D1010   -    IF(AND(CL$14>$C1010,CL$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CL$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH1010,0)  +   CL1010-IF(AND($B1010<CM$14,CM$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CM$14-$B1010-1),0)\n+IF(AND(CM$14>$B1010,$C1010>$B1010,CM$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CM$14-$B1010-1),0)*$D1010   -    IF(AND(CM$14>$C1010,CM$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CM$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI1010,0)  +   CM1010-IF(AND($B1010<CN$14,CN$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CN$14-$B1010-1),0)\n+IF(AND(CN$14>$B1010,$C1010>$B1010,CN$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CN$14-$B1010-1),0)*$D1010   -    IF(AND(CN$14>$C1010,CN$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CN$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ1010,0)  +   CN1010-IF(AND($B1010<CO$14,CO$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CO$14-$B1010-1),0)\n+IF(AND(CO$14>$B1010,$C1010>$B1010,CO$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CO$14-$B1010-1),0)*$D1010   -    IF(AND(CO$14>$C1010,CO$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CO$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK1010,0)  +   CO1010-IF(AND($B1010<CP$14,CP$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CP$14-$B1010-1),0)\n+IF(AND(CP$14>$B1010,$C1010>$B1010,CP$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CP$14-$B1010-1),0)*$D1010   -    IF(AND(CP$14>$C1010,CP$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CP$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL1010,0)  +   CP1010-IF(AND($B1010<CQ$14,CQ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CQ$14-$B1010-1),0)\n+IF(AND(CQ$14>$B1010,$C1010>$B1010,CQ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CQ$14-$B1010-1),0)*$D1010   -    IF(AND(CQ$14>$C1010,CQ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CQ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM1010,0)  +   CQ1010-IF(AND($B1010<CR$14,CR$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CR$14-$B1010-1),0)\n+IF(AND(CR$14>$B1010,$C1010>$B1010,CR$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CR$14-$B1010-1),0)*$D1010   -    IF(AND(CR$14>$C1010,CR$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CR$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN1010,0)  +   CR1010-IF(AND($B1010<CS$14,CS$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CS$14-$B1010-1),0)\n+IF(AND(CS$14>$B1010,$C1010>$B1010,CS$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CS$14-$B1010-1),0)*$D1010   -    IF(AND(CS$14>$C1010,CS$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CS$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO1010,0)  +   CS1010-IF(AND($B1010<CT$14,CT$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CT$14-$B1010-1),0)\n+IF(AND(CT$14>$B1010,$C1010>$B1010,CT$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CT$14-$B1010-1),0)*$D1010   -    IF(AND(CT$14>$C1010,CT$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CT$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP1010,0)  +   CT1010-IF(AND($B1010<CU$14,CU$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CU$14-$B1010-1),0)\n+IF(AND(CU$14>$B1010,$C1010>$B1010,CU$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CU$14-$B1010-1),0)*$D1010   -    IF(AND(CU$14>$C1010,CU$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CU$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ1010,0)  +   CU1010-IF(AND($B1010<CV$14,CV$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CV$14-$B1010-1),0)\n+IF(AND(CV$14>$B1010,$C1010>$B1010,CV$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CV$14-$B1010-1),0)*$D1010   -    IF(AND(CV$14>$C1010,CV$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CV$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER1010,0)  +   CV1010-IF(AND($B1010<CW$14,CW$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CW$14-$B1010-1),0)\n+IF(AND(CW$14>$B1010,$C1010>$B1010,CW$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CW$14-$B1010-1),0)*$D1010   -    IF(AND(CW$14>$C1010,CW$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CW$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES1010,0)  +   CW1010-IF(AND($B1010<CX$14,CX$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CX$14-$B1010-1),0)\n+IF(AND(CX$14>$B1010,$C1010>$B1010,CX$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CX$14-$B1010-1),0)*$D1010   -    IF(AND(CX$14>$C1010,CX$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CX$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET1010,0)  +   CX1010-IF(AND($B1010<CY$14,CY$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CY$14-$B1010-1),0)\n+IF(AND(CY$14>$B1010,$C1010>$B1010,CY$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CY$14-$B1010-1),0)*$D1010   -    IF(AND(CY$14>$C1010,CY$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CY$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU1010,0)  +   CY1010-IF(AND($B1010<CZ$14,CZ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CZ$14-$B1010-1),0)\n+IF(AND(CZ$14>$B1010,$C1010>$B1010,CZ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,CZ$14-$B1010-1),0)*$D1010   -    IF(AND(CZ$14>$C1010,CZ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,CZ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV1010,0)  +   CZ1010-IF(AND($B1010<DA$14,DA$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DA$14-$B1010-1),0)\n+IF(AND(DA$14>$B1010,$C1010>$B1010,DA$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DA$14-$B1010-1),0)*$D1010   -    IF(AND(DA$14>$C1010,DA$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DA$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW1010,0)  +   DA1010-IF(AND($B1010<DB$14,DB$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DB$14-$B1010-1),0)\n+IF(AND(DB$14>$B1010,$C1010>$B1010,DB$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DB$14-$B1010-1),0)*$D1010   -    IF(AND(DB$14>$C1010,DB$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DB$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX1010,0)  +   DB1010-IF(AND($B1010<DC$14,DC$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DC$14-$B1010-1),0)\n+IF(AND(DC$14>$B1010,$C1010>$B1010,DC$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DC$14-$B1010-1),0)*$D1010   -    IF(AND(DC$14>$C1010,DC$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DC$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY1010,0)  +   DC1010-IF(AND($B1010<DD$14,DD$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DD$14-$B1010-1),0)\n+IF(AND(DD$14>$B1010,$C1010>$B1010,DD$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DD$14-$B1010-1),0)*$D1010   -    IF(AND(DD$14>$C1010,DD$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DD$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ1010,0)  +   DD1010-IF(AND($B1010<DE$14,DE$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DE$14-$B1010-1),0)\n+IF(AND(DE$14>$B1010,$C1010>$B1010,DE$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DE$14-$B1010-1),0)*$D1010   -    IF(AND(DE$14>$C1010,DE$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DE$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA1010,0)  +   DE1010-IF(AND($B1010<DF$14,DF$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DF$14-$B1010-1),0)\n+IF(AND(DF$14>$B1010,$C1010>$B1010,DF$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DF$14-$B1010-1),0)*$D1010   -    IF(AND(DF$14>$C1010,DF$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DF$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB1010,0)  +   DF1010-IF(AND($B1010<DG$14,DG$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DG$14-$B1010-1),0)\n+IF(AND(DG$14>$B1010,$C1010>$B1010,DG$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DG$14-$B1010-1),0)*$D1010   -    IF(AND(DG$14>$C1010,DG$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DG$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC1010,0)  +   DG1010-IF(AND($B1010<DH$14,DH$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DH$14-$B1010-1),0)\n+IF(AND(DH$14>$B1010,$C1010>$B1010,DH$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DH$14-$B1010-1),0)*$D1010   -    IF(AND(DH$14>$C1010,DH$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DH$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD1010,0)  +   DH1010-IF(AND($B1010<DI$14,DI$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DI$14-$B1010-1),0)\n+IF(AND(DI$14>$B1010,$C1010>$B1010,DI$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DI$14-$B1010-1),0)*$D1010   -    IF(AND(DI$14>$C1010,DI$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DI$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE1010,0)  +   DI1010-IF(AND($B1010<DJ$14,DJ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DJ$14-$B1010-1),0)\n+IF(AND(DJ$14>$B1010,$C1010>$B1010,DJ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DJ$14-$B1010-1),0)*$D1010   -    IF(AND(DJ$14>$C1010,DJ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DJ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF1010,0)  +   DJ1010-IF(AND($B1010<DK$14,DK$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DK$14-$B1010-1),0)\n+IF(AND(DK$14>$B1010,$C1010>$B1010,DK$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DK$14-$B1010-1),0)*$D1010   -    IF(AND(DK$14>$C1010,DK$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DK$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG1010,0)  +   DK1010-IF(AND($B1010<DL$14,DL$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DL$14-$B1010-1),0)\n+IF(AND(DL$14>$B1010,$C1010>$B1010,DL$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DL$14-$B1010-1),0)*$D1010   -    IF(AND(DL$14>$C1010,DL$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DL$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH1010,0)  +   DL1010-IF(AND($B1010<DM$14,DM$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DM$14-$B1010-1),0)\n+IF(AND(DM$14>$B1010,$C1010>$B1010,DM$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DM$14-$B1010-1),0)*$D1010   -    IF(AND(DM$14>$C1010,DM$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DM$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI1010,0)  +   DM1010-IF(AND($B1010<DN$14,DN$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DN$14-$B1010-1),0)\n+IF(AND(DN$14>$B1010,$C1010>$B1010,DN$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DN$14-$B1010-1),0)*$D1010   -    IF(AND(DN$14>$C1010,DN$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DN$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ1010,0)  +   DN1010-IF(AND($B1010<DO$14,DO$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DO$14-$B1010-1),0)\n+IF(AND(DO$14>$B1010,$C1010>$B1010,DO$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DO$14-$B1010-1),0)*$D1010   -    IF(AND(DO$14>$C1010,DO$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DO$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK1010,0)  +   DO1010-IF(AND($B1010<DP$14,DP$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DP$14-$B1010-1),0)\n+IF(AND(DP$14>$B1010,$C1010>$B1010,DP$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DP$14-$B1010-1),0)*$D1010   -    IF(AND(DP$14>$C1010,DP$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DP$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL1010,0)  +   DP1010-IF(AND($B1010<DQ$14,DQ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DQ$14-$B1010-1),0)\n+IF(AND(DQ$14>$B1010,$C1010>$B1010,DQ$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DQ$14-$B1010-1),0)*$D1010   -    IF(AND(DQ$14>$C1010,DQ$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DQ$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM1010,0)  +   DQ1010-IF(AND($B1010<DR$14,DR$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DR$14-$B1010-1),0)\n+IF(AND(DR$14>$B1010,$C1010>$B1010,DR$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DR$14-$B1010-1),0)*$D1010   -    IF(AND(DR$14>$C1010,DR$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DR$14-$C1010-1),0)*$D1010","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN1010,0)  +   DR1010-IF(AND($B1010<DS$14,DS$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DS$14-$B1010-1),0)\n+IF(AND(DS$14>$B1010,$C1010>$B1010,DS$14-$B1010<$C$5),OFFSET(Input!$BA1010,0,DS$14-$B1010-1),0)*$D1010   -    IF(AND(DS$14>$C1010,DS$14-$C1010<$C$5),OFFSET(Input!$BA1010,0,DS$14-$C1010-1),0)*$D1010","v":0}]
[{"$f":"Calcs!A1011","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1011),1,Calcs!E1011)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1011,Input!Z1011*Periods),0)","v":0},{"$f":"IF(Calcs!DY1011>Calcs!DZ1011,IF(Input!R1011<>0,Input!AC1011/Input!R1011,0),IF(Input!V1011<>0,Input!AE1011/Input!V1011,0))","v":0},null,{"$f":"Input!BA1011","v":0},{"$f":"IF(G$14<=$C$5,Input!BB1011,0)  +   F1011-IF(AND($B1011<G$14,G$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,G$14-$B1011-1),0)\n+IF(AND(G$14>$B1011,$C1011>$B1011,G$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,G$14-$B1011-1),0)*$D1011   -    IF(AND(G$14>$C1011,G$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,G$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(H$14<=$C$5,Input!BC1011,0)  +   G1011-IF(AND($B1011<H$14,H$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,H$14-$B1011-1),0)\n+IF(AND(H$14>$B1011,$C1011>$B1011,H$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,H$14-$B1011-1),0)*$D1011   -    IF(AND(H$14>$C1011,H$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,H$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(I$14<=$C$5,Input!BD1011,0)  +   H1011-IF(AND($B1011<I$14,I$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,I$14-$B1011-1),0)\n+IF(AND(I$14>$B1011,$C1011>$B1011,I$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,I$14-$B1011-1),0)*$D1011   -    IF(AND(I$14>$C1011,I$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,I$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(J$14<=$C$5,Input!BE1011,0)  +   I1011-IF(AND($B1011<J$14,J$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,J$14-$B1011-1),0)\n+IF(AND(J$14>$B1011,$C1011>$B1011,J$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,J$14-$B1011-1),0)*$D1011   -    IF(AND(J$14>$C1011,J$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,J$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(K$14<=$C$5,Input!BF1011,0)  +   J1011-IF(AND($B1011<K$14,K$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,K$14-$B1011-1),0)\n+IF(AND(K$14>$B1011,$C1011>$B1011,K$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,K$14-$B1011-1),0)*$D1011   -    IF(AND(K$14>$C1011,K$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,K$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(L$14<=$C$5,Input!BG1011,0)  +   K1011-IF(AND($B1011<L$14,L$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,L$14-$B1011-1),0)\n+IF(AND(L$14>$B1011,$C1011>$B1011,L$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,L$14-$B1011-1),0)*$D1011   -    IF(AND(L$14>$C1011,L$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,L$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(M$14<=$C$5,Input!BH1011,0)  +   L1011-IF(AND($B1011<M$14,M$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,M$14-$B1011-1),0)\n+IF(AND(M$14>$B1011,$C1011>$B1011,M$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,M$14-$B1011-1),0)*$D1011   -    IF(AND(M$14>$C1011,M$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,M$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(N$14<=$C$5,Input!BI1011,0)  +   M1011-IF(AND($B1011<N$14,N$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,N$14-$B1011-1),0)\n+IF(AND(N$14>$B1011,$C1011>$B1011,N$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,N$14-$B1011-1),0)*$D1011   -    IF(AND(N$14>$C1011,N$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,N$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ1011,0)  +   N1011-IF(AND($B1011<O$14,O$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,O$14-$B1011-1),0)\n+IF(AND(O$14>$B1011,$C1011>$B1011,O$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,O$14-$B1011-1),0)*$D1011   -    IF(AND(O$14>$C1011,O$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,O$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(P$14<=$C$5,Input!BK1011,0)  +   O1011-IF(AND($B1011<P$14,P$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,P$14-$B1011-1),0)\n+IF(AND(P$14>$B1011,$C1011>$B1011,P$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,P$14-$B1011-1),0)*$D1011   -    IF(AND(P$14>$C1011,P$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,P$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL1011,0)  +   P1011-IF(AND($B1011<Q$14,Q$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,Q$14-$B1011-1),0)\n+IF(AND(Q$14>$B1011,$C1011>$B1011,Q$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,Q$14-$B1011-1),0)*$D1011   -    IF(AND(Q$14>$C1011,Q$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,Q$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(R$14<=$C$5,Input!BM1011,0)  +   Q1011-IF(AND($B1011<R$14,R$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,R$14-$B1011-1),0)\n+IF(AND(R$14>$B1011,$C1011>$B1011,R$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,R$14-$B1011-1),0)*$D1011   -    IF(AND(R$14>$C1011,R$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,R$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(S$14<=$C$5,Input!BN1011,0)  +   R1011-IF(AND($B1011<S$14,S$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,S$14-$B1011-1),0)\n+IF(AND(S$14>$B1011,$C1011>$B1011,S$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,S$14-$B1011-1),0)*$D1011   -    IF(AND(S$14>$C1011,S$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,S$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(T$14<=$C$5,Input!BO1011,0)  +   S1011-IF(AND($B1011<T$14,T$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,T$14-$B1011-1),0)\n+IF(AND(T$14>$B1011,$C1011>$B1011,T$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,T$14-$B1011-1),0)*$D1011   -    IF(AND(T$14>$C1011,T$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,T$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(U$14<=$C$5,Input!BP1011,0)  +   T1011-IF(AND($B1011<U$14,U$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,U$14-$B1011-1),0)\n+IF(AND(U$14>$B1011,$C1011>$B1011,U$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,U$14-$B1011-1),0)*$D1011   -    IF(AND(U$14>$C1011,U$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,U$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ1011,0)  +   U1011-IF(AND($B1011<V$14,V$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,V$14-$B1011-1),0)\n+IF(AND(V$14>$B1011,$C1011>$B1011,V$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,V$14-$B1011-1),0)*$D1011   -    IF(AND(V$14>$C1011,V$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,V$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(W$14<=$C$5,Input!BR1011,0)  +   V1011-IF(AND($B1011<W$14,W$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,W$14-$B1011-1),0)\n+IF(AND(W$14>$B1011,$C1011>$B1011,W$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,W$14-$B1011-1),0)*$D1011   -    IF(AND(W$14>$C1011,W$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,W$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(X$14<=$C$5,Input!BS1011,0)  +   W1011-IF(AND($B1011<X$14,X$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,X$14-$B1011-1),0)\n+IF(AND(X$14>$B1011,$C1011>$B1011,X$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,X$14-$B1011-1),0)*$D1011   -    IF(AND(X$14>$C1011,X$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,X$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT1011,0)  +   X1011-IF(AND($B1011<Y$14,Y$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,Y$14-$B1011-1),0)\n+IF(AND(Y$14>$B1011,$C1011>$B1011,Y$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,Y$14-$B1011-1),0)*$D1011   -    IF(AND(Y$14>$C1011,Y$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,Y$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU1011,0)  +   Y1011-IF(AND($B1011<Z$14,Z$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,Z$14-$B1011-1),0)\n+IF(AND(Z$14>$B1011,$C1011>$B1011,Z$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,Z$14-$B1011-1),0)*$D1011   -    IF(AND(Z$14>$C1011,Z$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,Z$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV1011,0)  +   Z1011-IF(AND($B1011<AA$14,AA$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AA$14-$B1011-1),0)\n+IF(AND(AA$14>$B1011,$C1011>$B1011,AA$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AA$14-$B1011-1),0)*$D1011   -    IF(AND(AA$14>$C1011,AA$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AA$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW1011,0)  +   AA1011-IF(AND($B1011<AB$14,AB$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AB$14-$B1011-1),0)\n+IF(AND(AB$14>$B1011,$C1011>$B1011,AB$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AB$14-$B1011-1),0)*$D1011   -    IF(AND(AB$14>$C1011,AB$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AB$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX1011,0)  +   AB1011-IF(AND($B1011<AC$14,AC$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AC$14-$B1011-1),0)\n+IF(AND(AC$14>$B1011,$C1011>$B1011,AC$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AC$14-$B1011-1),0)*$D1011   -    IF(AND(AC$14>$C1011,AC$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AC$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY1011,0)  +   AC1011-IF(AND($B1011<AD$14,AD$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AD$14-$B1011-1),0)\n+IF(AND(AD$14>$B1011,$C1011>$B1011,AD$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AD$14-$B1011-1),0)*$D1011   -    IF(AND(AD$14>$C1011,AD$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AD$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ1011,0)  +   AD1011-IF(AND($B1011<AE$14,AE$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AE$14-$B1011-1),0)\n+IF(AND(AE$14>$B1011,$C1011>$B1011,AE$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AE$14-$B1011-1),0)*$D1011   -    IF(AND(AE$14>$C1011,AE$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AE$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA1011,0)  +   AE1011-IF(AND($B1011<AF$14,AF$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AF$14-$B1011-1),0)\n+IF(AND(AF$14>$B1011,$C1011>$B1011,AF$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AF$14-$B1011-1),0)*$D1011   -    IF(AND(AF$14>$C1011,AF$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AF$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB1011,0)  +   AF1011-IF(AND($B1011<AG$14,AG$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AG$14-$B1011-1),0)\n+IF(AND(AG$14>$B1011,$C1011>$B1011,AG$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AG$14-$B1011-1),0)*$D1011   -    IF(AND(AG$14>$C1011,AG$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AG$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC1011,0)  +   AG1011-IF(AND($B1011<AH$14,AH$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AH$14-$B1011-1),0)\n+IF(AND(AH$14>$B1011,$C1011>$B1011,AH$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AH$14-$B1011-1),0)*$D1011   -    IF(AND(AH$14>$C1011,AH$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AH$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD1011,0)  +   AH1011-IF(AND($B1011<AI$14,AI$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AI$14-$B1011-1),0)\n+IF(AND(AI$14>$B1011,$C1011>$B1011,AI$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AI$14-$B1011-1),0)*$D1011   -    IF(AND(AI$14>$C1011,AI$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AI$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE1011,0)  +   AI1011-IF(AND($B1011<AJ$14,AJ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AJ$14-$B1011-1),0)\n+IF(AND(AJ$14>$B1011,$C1011>$B1011,AJ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AJ$14-$B1011-1),0)*$D1011   -    IF(AND(AJ$14>$C1011,AJ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AJ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF1011,0)  +   AJ1011-IF(AND($B1011<AK$14,AK$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AK$14-$B1011-1),0)\n+IF(AND(AK$14>$B1011,$C1011>$B1011,AK$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AK$14-$B1011-1),0)*$D1011   -    IF(AND(AK$14>$C1011,AK$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AK$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG1011,0)  +   AK1011-IF(AND($B1011<AL$14,AL$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AL$14-$B1011-1),0)\n+IF(AND(AL$14>$B1011,$C1011>$B1011,AL$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AL$14-$B1011-1),0)*$D1011   -    IF(AND(AL$14>$C1011,AL$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AL$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH1011,0)  +   AL1011-IF(AND($B1011<AM$14,AM$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AM$14-$B1011-1),0)\n+IF(AND(AM$14>$B1011,$C1011>$B1011,AM$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AM$14-$B1011-1),0)*$D1011   -    IF(AND(AM$14>$C1011,AM$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AM$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI1011,0)  +   AM1011-IF(AND($B1011<AN$14,AN$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AN$14-$B1011-1),0)\n+IF(AND(AN$14>$B1011,$C1011>$B1011,AN$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AN$14-$B1011-1),0)*$D1011   -    IF(AND(AN$14>$C1011,AN$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AN$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ1011,0)  +   AN1011-IF(AND($B1011<AO$14,AO$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AO$14-$B1011-1),0)\n+IF(AND(AO$14>$B1011,$C1011>$B1011,AO$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AO$14-$B1011-1),0)*$D1011   -    IF(AND(AO$14>$C1011,AO$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AO$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK1011,0)  +   AO1011-IF(AND($B1011<AP$14,AP$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AP$14-$B1011-1),0)\n+IF(AND(AP$14>$B1011,$C1011>$B1011,AP$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AP$14-$B1011-1),0)*$D1011   -    IF(AND(AP$14>$C1011,AP$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AP$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL1011,0)  +   AP1011-IF(AND($B1011<AQ$14,AQ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AQ$14-$B1011-1),0)\n+IF(AND(AQ$14>$B1011,$C1011>$B1011,AQ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AQ$14-$B1011-1),0)*$D1011   -    IF(AND(AQ$14>$C1011,AQ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AQ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM1011,0)  +   AQ1011-IF(AND($B1011<AR$14,AR$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AR$14-$B1011-1),0)\n+IF(AND(AR$14>$B1011,$C1011>$B1011,AR$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AR$14-$B1011-1),0)*$D1011   -    IF(AND(AR$14>$C1011,AR$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AR$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN1011,0)  +   AR1011-IF(AND($B1011<AS$14,AS$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AS$14-$B1011-1),0)\n+IF(AND(AS$14>$B1011,$C1011>$B1011,AS$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AS$14-$B1011-1),0)*$D1011   -    IF(AND(AS$14>$C1011,AS$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AS$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO1011,0)  +   AS1011-IF(AND($B1011<AT$14,AT$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AT$14-$B1011-1),0)\n+IF(AND(AT$14>$B1011,$C1011>$B1011,AT$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AT$14-$B1011-1),0)*$D1011   -    IF(AND(AT$14>$C1011,AT$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AT$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP1011,0)  +   AT1011-IF(AND($B1011<AU$14,AU$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AU$14-$B1011-1),0)\n+IF(AND(AU$14>$B1011,$C1011>$B1011,AU$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AU$14-$B1011-1),0)*$D1011   -    IF(AND(AU$14>$C1011,AU$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AU$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ1011,0)  +   AU1011-IF(AND($B1011<AV$14,AV$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AV$14-$B1011-1),0)\n+IF(AND(AV$14>$B1011,$C1011>$B1011,AV$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AV$14-$B1011-1),0)*$D1011   -    IF(AND(AV$14>$C1011,AV$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AV$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR1011,0)  +   AV1011-IF(AND($B1011<AW$14,AW$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AW$14-$B1011-1),0)\n+IF(AND(AW$14>$B1011,$C1011>$B1011,AW$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AW$14-$B1011-1),0)*$D1011   -    IF(AND(AW$14>$C1011,AW$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AW$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS1011,0)  +   AW1011-IF(AND($B1011<AX$14,AX$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AX$14-$B1011-1),0)\n+IF(AND(AX$14>$B1011,$C1011>$B1011,AX$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AX$14-$B1011-1),0)*$D1011   -    IF(AND(AX$14>$C1011,AX$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AX$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT1011,0)  +   AX1011-IF(AND($B1011<AY$14,AY$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AY$14-$B1011-1),0)\n+IF(AND(AY$14>$B1011,$C1011>$B1011,AY$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AY$14-$B1011-1),0)*$D1011   -    IF(AND(AY$14>$C1011,AY$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AY$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU1011,0)  +   AY1011-IF(AND($B1011<AZ$14,AZ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AZ$14-$B1011-1),0)\n+IF(AND(AZ$14>$B1011,$C1011>$B1011,AZ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,AZ$14-$B1011-1),0)*$D1011   -    IF(AND(AZ$14>$C1011,AZ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,AZ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV1011,0)  +   AZ1011-IF(AND($B1011<BA$14,BA$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BA$14-$B1011-1),0)\n+IF(AND(BA$14>$B1011,$C1011>$B1011,BA$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BA$14-$B1011-1),0)*$D1011   -    IF(AND(BA$14>$C1011,BA$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BA$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW1011,0)  +   BA1011-IF(AND($B1011<BB$14,BB$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BB$14-$B1011-1),0)\n+IF(AND(BB$14>$B1011,$C1011>$B1011,BB$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BB$14-$B1011-1),0)*$D1011   -    IF(AND(BB$14>$C1011,BB$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BB$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX1011,0)  +   BB1011-IF(AND($B1011<BC$14,BC$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BC$14-$B1011-1),0)\n+IF(AND(BC$14>$B1011,$C1011>$B1011,BC$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BC$14-$B1011-1),0)*$D1011   -    IF(AND(BC$14>$C1011,BC$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BC$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY1011,0)  +   BC1011-IF(AND($B1011<BD$14,BD$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BD$14-$B1011-1),0)\n+IF(AND(BD$14>$B1011,$C1011>$B1011,BD$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BD$14-$B1011-1),0)*$D1011   -    IF(AND(BD$14>$C1011,BD$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BD$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ1011,0)  +   BD1011-IF(AND($B1011<BE$14,BE$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BE$14-$B1011-1),0)\n+IF(AND(BE$14>$B1011,$C1011>$B1011,BE$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BE$14-$B1011-1),0)*$D1011   -    IF(AND(BE$14>$C1011,BE$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BE$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA1011,0)  +   BE1011-IF(AND($B1011<BF$14,BF$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BF$14-$B1011-1),0)\n+IF(AND(BF$14>$B1011,$C1011>$B1011,BF$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BF$14-$B1011-1),0)*$D1011   -    IF(AND(BF$14>$C1011,BF$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BF$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB1011,0)  +   BF1011-IF(AND($B1011<BG$14,BG$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BG$14-$B1011-1),0)\n+IF(AND(BG$14>$B1011,$C1011>$B1011,BG$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BG$14-$B1011-1),0)*$D1011   -    IF(AND(BG$14>$C1011,BG$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BG$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC1011,0)  +   BG1011-IF(AND($B1011<BH$14,BH$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BH$14-$B1011-1),0)\n+IF(AND(BH$14>$B1011,$C1011>$B1011,BH$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BH$14-$B1011-1),0)*$D1011   -    IF(AND(BH$14>$C1011,BH$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BH$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD1011,0)  +   BH1011-IF(AND($B1011<BI$14,BI$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BI$14-$B1011-1),0)\n+IF(AND(BI$14>$B1011,$C1011>$B1011,BI$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BI$14-$B1011-1),0)*$D1011   -    IF(AND(BI$14>$C1011,BI$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BI$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE1011,0)  +   BI1011-IF(AND($B1011<BJ$14,BJ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BJ$14-$B1011-1),0)\n+IF(AND(BJ$14>$B1011,$C1011>$B1011,BJ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BJ$14-$B1011-1),0)*$D1011   -    IF(AND(BJ$14>$C1011,BJ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BJ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF1011,0)  +   BJ1011-IF(AND($B1011<BK$14,BK$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BK$14-$B1011-1),0)\n+IF(AND(BK$14>$B1011,$C1011>$B1011,BK$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BK$14-$B1011-1),0)*$D1011   -    IF(AND(BK$14>$C1011,BK$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BK$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG1011,0)  +   BK1011-IF(AND($B1011<BL$14,BL$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BL$14-$B1011-1),0)\n+IF(AND(BL$14>$B1011,$C1011>$B1011,BL$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BL$14-$B1011-1),0)*$D1011   -    IF(AND(BL$14>$C1011,BL$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BL$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH1011,0)  +   BL1011-IF(AND($B1011<BM$14,BM$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BM$14-$B1011-1),0)\n+IF(AND(BM$14>$B1011,$C1011>$B1011,BM$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BM$14-$B1011-1),0)*$D1011   -    IF(AND(BM$14>$C1011,BM$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BM$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI1011,0)  +   BM1011-IF(AND($B1011<BN$14,BN$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BN$14-$B1011-1),0)\n+IF(AND(BN$14>$B1011,$C1011>$B1011,BN$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BN$14-$B1011-1),0)*$D1011   -    IF(AND(BN$14>$C1011,BN$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BN$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ1011,0)  +   BN1011-IF(AND($B1011<BO$14,BO$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BO$14-$B1011-1),0)\n+IF(AND(BO$14>$B1011,$C1011>$B1011,BO$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BO$14-$B1011-1),0)*$D1011   -    IF(AND(BO$14>$C1011,BO$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BO$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK1011,0)  +   BO1011-IF(AND($B1011<BP$14,BP$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BP$14-$B1011-1),0)\n+IF(AND(BP$14>$B1011,$C1011>$B1011,BP$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BP$14-$B1011-1),0)*$D1011   -    IF(AND(BP$14>$C1011,BP$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BP$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL1011,0)  +   BP1011-IF(AND($B1011<BQ$14,BQ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BQ$14-$B1011-1),0)\n+IF(AND(BQ$14>$B1011,$C1011>$B1011,BQ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BQ$14-$B1011-1),0)*$D1011   -    IF(AND(BQ$14>$C1011,BQ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BQ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM1011,0)  +   BQ1011-IF(AND($B1011<BR$14,BR$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BR$14-$B1011-1),0)\n+IF(AND(BR$14>$B1011,$C1011>$B1011,BR$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BR$14-$B1011-1),0)*$D1011   -    IF(AND(BR$14>$C1011,BR$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BR$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN1011,0)  +   BR1011-IF(AND($B1011<BS$14,BS$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BS$14-$B1011-1),0)\n+IF(AND(BS$14>$B1011,$C1011>$B1011,BS$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BS$14-$B1011-1),0)*$D1011   -    IF(AND(BS$14>$C1011,BS$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BS$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO1011,0)  +   BS1011-IF(AND($B1011<BT$14,BT$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BT$14-$B1011-1),0)\n+IF(AND(BT$14>$B1011,$C1011>$B1011,BT$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BT$14-$B1011-1),0)*$D1011   -    IF(AND(BT$14>$C1011,BT$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BT$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP1011,0)  +   BT1011-IF(AND($B1011<BU$14,BU$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BU$14-$B1011-1),0)\n+IF(AND(BU$14>$B1011,$C1011>$B1011,BU$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BU$14-$B1011-1),0)*$D1011   -    IF(AND(BU$14>$C1011,BU$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BU$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ1011,0)  +   BU1011-IF(AND($B1011<BV$14,BV$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BV$14-$B1011-1),0)\n+IF(AND(BV$14>$B1011,$C1011>$B1011,BV$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BV$14-$B1011-1),0)*$D1011   -    IF(AND(BV$14>$C1011,BV$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BV$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR1011,0)  +   BV1011-IF(AND($B1011<BW$14,BW$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BW$14-$B1011-1),0)\n+IF(AND(BW$14>$B1011,$C1011>$B1011,BW$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BW$14-$B1011-1),0)*$D1011   -    IF(AND(BW$14>$C1011,BW$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BW$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS1011,0)  +   BW1011-IF(AND($B1011<BX$14,BX$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BX$14-$B1011-1),0)\n+IF(AND(BX$14>$B1011,$C1011>$B1011,BX$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BX$14-$B1011-1),0)*$D1011   -    IF(AND(BX$14>$C1011,BX$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BX$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT1011,0)  +   BX1011-IF(AND($B1011<BY$14,BY$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BY$14-$B1011-1),0)\n+IF(AND(BY$14>$B1011,$C1011>$B1011,BY$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BY$14-$B1011-1),0)*$D1011   -    IF(AND(BY$14>$C1011,BY$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BY$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU1011,0)  +   BY1011-IF(AND($B1011<BZ$14,BZ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BZ$14-$B1011-1),0)\n+IF(AND(BZ$14>$B1011,$C1011>$B1011,BZ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,BZ$14-$B1011-1),0)*$D1011   -    IF(AND(BZ$14>$C1011,BZ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,BZ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV1011,0)  +   BZ1011-IF(AND($B1011<CA$14,CA$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CA$14-$B1011-1),0)\n+IF(AND(CA$14>$B1011,$C1011>$B1011,CA$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CA$14-$B1011-1),0)*$D1011   -    IF(AND(CA$14>$C1011,CA$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CA$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW1011,0)  +   CA1011-IF(AND($B1011<CB$14,CB$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CB$14-$B1011-1),0)\n+IF(AND(CB$14>$B1011,$C1011>$B1011,CB$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CB$14-$B1011-1),0)*$D1011   -    IF(AND(CB$14>$C1011,CB$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CB$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX1011,0)  +   CB1011-IF(AND($B1011<CC$14,CC$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CC$14-$B1011-1),0)\n+IF(AND(CC$14>$B1011,$C1011>$B1011,CC$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CC$14-$B1011-1),0)*$D1011   -    IF(AND(CC$14>$C1011,CC$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CC$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY1011,0)  +   CC1011-IF(AND($B1011<CD$14,CD$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CD$14-$B1011-1),0)\n+IF(AND(CD$14>$B1011,$C1011>$B1011,CD$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CD$14-$B1011-1),0)*$D1011   -    IF(AND(CD$14>$C1011,CD$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CD$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ1011,0)  +   CD1011-IF(AND($B1011<CE$14,CE$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CE$14-$B1011-1),0)\n+IF(AND(CE$14>$B1011,$C1011>$B1011,CE$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CE$14-$B1011-1),0)*$D1011   -    IF(AND(CE$14>$C1011,CE$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CE$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA1011,0)  +   CE1011-IF(AND($B1011<CF$14,CF$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CF$14-$B1011-1),0)\n+IF(AND(CF$14>$B1011,$C1011>$B1011,CF$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CF$14-$B1011-1),0)*$D1011   -    IF(AND(CF$14>$C1011,CF$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CF$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB1011,0)  +   CF1011-IF(AND($B1011<CG$14,CG$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CG$14-$B1011-1),0)\n+IF(AND(CG$14>$B1011,$C1011>$B1011,CG$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CG$14-$B1011-1),0)*$D1011   -    IF(AND(CG$14>$C1011,CG$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CG$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC1011,0)  +   CG1011-IF(AND($B1011<CH$14,CH$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CH$14-$B1011-1),0)\n+IF(AND(CH$14>$B1011,$C1011>$B1011,CH$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CH$14-$B1011-1),0)*$D1011   -    IF(AND(CH$14>$C1011,CH$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CH$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED1011,0)  +   CH1011-IF(AND($B1011<CI$14,CI$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CI$14-$B1011-1),0)\n+IF(AND(CI$14>$B1011,$C1011>$B1011,CI$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CI$14-$B1011-1),0)*$D1011   -    IF(AND(CI$14>$C1011,CI$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CI$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE1011,0)  +   CI1011-IF(AND($B1011<CJ$14,CJ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CJ$14-$B1011-1),0)\n+IF(AND(CJ$14>$B1011,$C1011>$B1011,CJ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CJ$14-$B1011-1),0)*$D1011   -    IF(AND(CJ$14>$C1011,CJ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CJ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF1011,0)  +   CJ1011-IF(AND($B1011<CK$14,CK$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CK$14-$B1011-1),0)\n+IF(AND(CK$14>$B1011,$C1011>$B1011,CK$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CK$14-$B1011-1),0)*$D1011   -    IF(AND(CK$14>$C1011,CK$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CK$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG1011,0)  +   CK1011-IF(AND($B1011<CL$14,CL$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CL$14-$B1011-1),0)\n+IF(AND(CL$14>$B1011,$C1011>$B1011,CL$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CL$14-$B1011-1),0)*$D1011   -    IF(AND(CL$14>$C1011,CL$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CL$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH1011,0)  +   CL1011-IF(AND($B1011<CM$14,CM$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CM$14-$B1011-1),0)\n+IF(AND(CM$14>$B1011,$C1011>$B1011,CM$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CM$14-$B1011-1),0)*$D1011   -    IF(AND(CM$14>$C1011,CM$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CM$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI1011,0)  +   CM1011-IF(AND($B1011<CN$14,CN$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CN$14-$B1011-1),0)\n+IF(AND(CN$14>$B1011,$C1011>$B1011,CN$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CN$14-$B1011-1),0)*$D1011   -    IF(AND(CN$14>$C1011,CN$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CN$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ1011,0)  +   CN1011-IF(AND($B1011<CO$14,CO$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CO$14-$B1011-1),0)\n+IF(AND(CO$14>$B1011,$C1011>$B1011,CO$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CO$14-$B1011-1),0)*$D1011   -    IF(AND(CO$14>$C1011,CO$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CO$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK1011,0)  +   CO1011-IF(AND($B1011<CP$14,CP$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CP$14-$B1011-1),0)\n+IF(AND(CP$14>$B1011,$C1011>$B1011,CP$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CP$14-$B1011-1),0)*$D1011   -    IF(AND(CP$14>$C1011,CP$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CP$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL1011,0)  +   CP1011-IF(AND($B1011<CQ$14,CQ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CQ$14-$B1011-1),0)\n+IF(AND(CQ$14>$B1011,$C1011>$B1011,CQ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CQ$14-$B1011-1),0)*$D1011   -    IF(AND(CQ$14>$C1011,CQ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CQ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM1011,0)  +   CQ1011-IF(AND($B1011<CR$14,CR$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CR$14-$B1011-1),0)\n+IF(AND(CR$14>$B1011,$C1011>$B1011,CR$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CR$14-$B1011-1),0)*$D1011   -    IF(AND(CR$14>$C1011,CR$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CR$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN1011,0)  +   CR1011-IF(AND($B1011<CS$14,CS$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CS$14-$B1011-1),0)\n+IF(AND(CS$14>$B1011,$C1011>$B1011,CS$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CS$14-$B1011-1),0)*$D1011   -    IF(AND(CS$14>$C1011,CS$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CS$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO1011,0)  +   CS1011-IF(AND($B1011<CT$14,CT$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CT$14-$B1011-1),0)\n+IF(AND(CT$14>$B1011,$C1011>$B1011,CT$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CT$14-$B1011-1),0)*$D1011   -    IF(AND(CT$14>$C1011,CT$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CT$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP1011,0)  +   CT1011-IF(AND($B1011<CU$14,CU$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CU$14-$B1011-1),0)\n+IF(AND(CU$14>$B1011,$C1011>$B1011,CU$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CU$14-$B1011-1),0)*$D1011   -    IF(AND(CU$14>$C1011,CU$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CU$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ1011,0)  +   CU1011-IF(AND($B1011<CV$14,CV$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CV$14-$B1011-1),0)\n+IF(AND(CV$14>$B1011,$C1011>$B1011,CV$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CV$14-$B1011-1),0)*$D1011   -    IF(AND(CV$14>$C1011,CV$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CV$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER1011,0)  +   CV1011-IF(AND($B1011<CW$14,CW$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CW$14-$B1011-1),0)\n+IF(AND(CW$14>$B1011,$C1011>$B1011,CW$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CW$14-$B1011-1),0)*$D1011   -    IF(AND(CW$14>$C1011,CW$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CW$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES1011,0)  +   CW1011-IF(AND($B1011<CX$14,CX$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CX$14-$B1011-1),0)\n+IF(AND(CX$14>$B1011,$C1011>$B1011,CX$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CX$14-$B1011-1),0)*$D1011   -    IF(AND(CX$14>$C1011,CX$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CX$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET1011,0)  +   CX1011-IF(AND($B1011<CY$14,CY$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CY$14-$B1011-1),0)\n+IF(AND(CY$14>$B1011,$C1011>$B1011,CY$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CY$14-$B1011-1),0)*$D1011   -    IF(AND(CY$14>$C1011,CY$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CY$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU1011,0)  +   CY1011-IF(AND($B1011<CZ$14,CZ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CZ$14-$B1011-1),0)\n+IF(AND(CZ$14>$B1011,$C1011>$B1011,CZ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,CZ$14-$B1011-1),0)*$D1011   -    IF(AND(CZ$14>$C1011,CZ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,CZ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV1011,0)  +   CZ1011-IF(AND($B1011<DA$14,DA$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DA$14-$B1011-1),0)\n+IF(AND(DA$14>$B1011,$C1011>$B1011,DA$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DA$14-$B1011-1),0)*$D1011   -    IF(AND(DA$14>$C1011,DA$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DA$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW1011,0)  +   DA1011-IF(AND($B1011<DB$14,DB$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DB$14-$B1011-1),0)\n+IF(AND(DB$14>$B1011,$C1011>$B1011,DB$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DB$14-$B1011-1),0)*$D1011   -    IF(AND(DB$14>$C1011,DB$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DB$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX1011,0)  +   DB1011-IF(AND($B1011<DC$14,DC$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DC$14-$B1011-1),0)\n+IF(AND(DC$14>$B1011,$C1011>$B1011,DC$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DC$14-$B1011-1),0)*$D1011   -    IF(AND(DC$14>$C1011,DC$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DC$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY1011,0)  +   DC1011-IF(AND($B1011<DD$14,DD$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DD$14-$B1011-1),0)\n+IF(AND(DD$14>$B1011,$C1011>$B1011,DD$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DD$14-$B1011-1),0)*$D1011   -    IF(AND(DD$14>$C1011,DD$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DD$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ1011,0)  +   DD1011-IF(AND($B1011<DE$14,DE$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DE$14-$B1011-1),0)\n+IF(AND(DE$14>$B1011,$C1011>$B1011,DE$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DE$14-$B1011-1),0)*$D1011   -    IF(AND(DE$14>$C1011,DE$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DE$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA1011,0)  +   DE1011-IF(AND($B1011<DF$14,DF$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DF$14-$B1011-1),0)\n+IF(AND(DF$14>$B1011,$C1011>$B1011,DF$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DF$14-$B1011-1),0)*$D1011   -    IF(AND(DF$14>$C1011,DF$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DF$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB1011,0)  +   DF1011-IF(AND($B1011<DG$14,DG$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DG$14-$B1011-1),0)\n+IF(AND(DG$14>$B1011,$C1011>$B1011,DG$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DG$14-$B1011-1),0)*$D1011   -    IF(AND(DG$14>$C1011,DG$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DG$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC1011,0)  +   DG1011-IF(AND($B1011<DH$14,DH$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DH$14-$B1011-1),0)\n+IF(AND(DH$14>$B1011,$C1011>$B1011,DH$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DH$14-$B1011-1),0)*$D1011   -    IF(AND(DH$14>$C1011,DH$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DH$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD1011,0)  +   DH1011-IF(AND($B1011<DI$14,DI$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DI$14-$B1011-1),0)\n+IF(AND(DI$14>$B1011,$C1011>$B1011,DI$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DI$14-$B1011-1),0)*$D1011   -    IF(AND(DI$14>$C1011,DI$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DI$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE1011,0)  +   DI1011-IF(AND($B1011<DJ$14,DJ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DJ$14-$B1011-1),0)\n+IF(AND(DJ$14>$B1011,$C1011>$B1011,DJ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DJ$14-$B1011-1),0)*$D1011   -    IF(AND(DJ$14>$C1011,DJ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DJ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF1011,0)  +   DJ1011-IF(AND($B1011<DK$14,DK$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DK$14-$B1011-1),0)\n+IF(AND(DK$14>$B1011,$C1011>$B1011,DK$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DK$14-$B1011-1),0)*$D1011   -    IF(AND(DK$14>$C1011,DK$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DK$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG1011,0)  +   DK1011-IF(AND($B1011<DL$14,DL$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DL$14-$B1011-1),0)\n+IF(AND(DL$14>$B1011,$C1011>$B1011,DL$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DL$14-$B1011-1),0)*$D1011   -    IF(AND(DL$14>$C1011,DL$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DL$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH1011,0)  +   DL1011-IF(AND($B1011<DM$14,DM$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DM$14-$B1011-1),0)\n+IF(AND(DM$14>$B1011,$C1011>$B1011,DM$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DM$14-$B1011-1),0)*$D1011   -    IF(AND(DM$14>$C1011,DM$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DM$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI1011,0)  +   DM1011-IF(AND($B1011<DN$14,DN$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DN$14-$B1011-1),0)\n+IF(AND(DN$14>$B1011,$C1011>$B1011,DN$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DN$14-$B1011-1),0)*$D1011   -    IF(AND(DN$14>$C1011,DN$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DN$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ1011,0)  +   DN1011-IF(AND($B1011<DO$14,DO$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DO$14-$B1011-1),0)\n+IF(AND(DO$14>$B1011,$C1011>$B1011,DO$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DO$14-$B1011-1),0)*$D1011   -    IF(AND(DO$14>$C1011,DO$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DO$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK1011,0)  +   DO1011-IF(AND($B1011<DP$14,DP$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DP$14-$B1011-1),0)\n+IF(AND(DP$14>$B1011,$C1011>$B1011,DP$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DP$14-$B1011-1),0)*$D1011   -    IF(AND(DP$14>$C1011,DP$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DP$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL1011,0)  +   DP1011-IF(AND($B1011<DQ$14,DQ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DQ$14-$B1011-1),0)\n+IF(AND(DQ$14>$B1011,$C1011>$B1011,DQ$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DQ$14-$B1011-1),0)*$D1011   -    IF(AND(DQ$14>$C1011,DQ$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DQ$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM1011,0)  +   DQ1011-IF(AND($B1011<DR$14,DR$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DR$14-$B1011-1),0)\n+IF(AND(DR$14>$B1011,$C1011>$B1011,DR$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DR$14-$B1011-1),0)*$D1011   -    IF(AND(DR$14>$C1011,DR$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DR$14-$C1011-1),0)*$D1011","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN1011,0)  +   DR1011-IF(AND($B1011<DS$14,DS$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DS$14-$B1011-1),0)\n+IF(AND(DS$14>$B1011,$C1011>$B1011,DS$14-$B1011<$C$5),OFFSET(Input!$BA1011,0,DS$14-$B1011-1),0)*$D1011   -    IF(AND(DS$14>$C1011,DS$14-$C1011<$C$5),OFFSET(Input!$BA1011,0,DS$14-$C1011-1),0)*$D1011","v":0}]
[{"$f":"Calcs!A1012","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1012),1,Calcs!E1012)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1012,Input!Z1012*Periods),0)","v":0},{"$f":"IF(Calcs!DY1012>Calcs!DZ1012,IF(Input!R1012<>0,Input!AC1012/Input!R1012,0),IF(Input!V1012<>0,Input!AE1012/Input!V1012,0))","v":0},null,{"$f":"Input!BA1012","v":0},{"$f":"IF(G$14<=$C$5,Input!BB1012,0)  +   F1012-IF(AND($B1012<G$14,G$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,G$14-$B1012-1),0)\n+IF(AND(G$14>$B1012,$C1012>$B1012,G$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,G$14-$B1012-1),0)*$D1012   -    IF(AND(G$14>$C1012,G$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,G$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(H$14<=$C$5,Input!BC1012,0)  +   G1012-IF(AND($B1012<H$14,H$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,H$14-$B1012-1),0)\n+IF(AND(H$14>$B1012,$C1012>$B1012,H$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,H$14-$B1012-1),0)*$D1012   -    IF(AND(H$14>$C1012,H$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,H$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(I$14<=$C$5,Input!BD1012,0)  +   H1012-IF(AND($B1012<I$14,I$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,I$14-$B1012-1),0)\n+IF(AND(I$14>$B1012,$C1012>$B1012,I$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,I$14-$B1012-1),0)*$D1012   -    IF(AND(I$14>$C1012,I$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,I$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(J$14<=$C$5,Input!BE1012,0)  +   I1012-IF(AND($B1012<J$14,J$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,J$14-$B1012-1),0)\n+IF(AND(J$14>$B1012,$C1012>$B1012,J$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,J$14-$B1012-1),0)*$D1012   -    IF(AND(J$14>$C1012,J$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,J$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(K$14<=$C$5,Input!BF1012,0)  +   J1012-IF(AND($B1012<K$14,K$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,K$14-$B1012-1),0)\n+IF(AND(K$14>$B1012,$C1012>$B1012,K$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,K$14-$B1012-1),0)*$D1012   -    IF(AND(K$14>$C1012,K$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,K$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(L$14<=$C$5,Input!BG1012,0)  +   K1012-IF(AND($B1012<L$14,L$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,L$14-$B1012-1),0)\n+IF(AND(L$14>$B1012,$C1012>$B1012,L$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,L$14-$B1012-1),0)*$D1012   -    IF(AND(L$14>$C1012,L$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,L$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(M$14<=$C$5,Input!BH1012,0)  +   L1012-IF(AND($B1012<M$14,M$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,M$14-$B1012-1),0)\n+IF(AND(M$14>$B1012,$C1012>$B1012,M$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,M$14-$B1012-1),0)*$D1012   -    IF(AND(M$14>$C1012,M$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,M$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(N$14<=$C$5,Input!BI1012,0)  +   M1012-IF(AND($B1012<N$14,N$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,N$14-$B1012-1),0)\n+IF(AND(N$14>$B1012,$C1012>$B1012,N$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,N$14-$B1012-1),0)*$D1012   -    IF(AND(N$14>$C1012,N$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,N$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ1012,0)  +   N1012-IF(AND($B1012<O$14,O$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,O$14-$B1012-1),0)\n+IF(AND(O$14>$B1012,$C1012>$B1012,O$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,O$14-$B1012-1),0)*$D1012   -    IF(AND(O$14>$C1012,O$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,O$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(P$14<=$C$5,Input!BK1012,0)  +   O1012-IF(AND($B1012<P$14,P$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,P$14-$B1012-1),0)\n+IF(AND(P$14>$B1012,$C1012>$B1012,P$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,P$14-$B1012-1),0)*$D1012   -    IF(AND(P$14>$C1012,P$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,P$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL1012,0)  +   P1012-IF(AND($B1012<Q$14,Q$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,Q$14-$B1012-1),0)\n+IF(AND(Q$14>$B1012,$C1012>$B1012,Q$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,Q$14-$B1012-1),0)*$D1012   -    IF(AND(Q$14>$C1012,Q$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,Q$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(R$14<=$C$5,Input!BM1012,0)  +   Q1012-IF(AND($B1012<R$14,R$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,R$14-$B1012-1),0)\n+IF(AND(R$14>$B1012,$C1012>$B1012,R$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,R$14-$B1012-1),0)*$D1012   -    IF(AND(R$14>$C1012,R$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,R$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(S$14<=$C$5,Input!BN1012,0)  +   R1012-IF(AND($B1012<S$14,S$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,S$14-$B1012-1),0)\n+IF(AND(S$14>$B1012,$C1012>$B1012,S$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,S$14-$B1012-1),0)*$D1012   -    IF(AND(S$14>$C1012,S$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,S$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(T$14<=$C$5,Input!BO1012,0)  +   S1012-IF(AND($B1012<T$14,T$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,T$14-$B1012-1),0)\n+IF(AND(T$14>$B1012,$C1012>$B1012,T$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,T$14-$B1012-1),0)*$D1012   -    IF(AND(T$14>$C1012,T$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,T$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(U$14<=$C$5,Input!BP1012,0)  +   T1012-IF(AND($B1012<U$14,U$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,U$14-$B1012-1),0)\n+IF(AND(U$14>$B1012,$C1012>$B1012,U$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,U$14-$B1012-1),0)*$D1012   -    IF(AND(U$14>$C1012,U$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,U$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ1012,0)  +   U1012-IF(AND($B1012<V$14,V$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,V$14-$B1012-1),0)\n+IF(AND(V$14>$B1012,$C1012>$B1012,V$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,V$14-$B1012-1),0)*$D1012   -    IF(AND(V$14>$C1012,V$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,V$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(W$14<=$C$5,Input!BR1012,0)  +   V1012-IF(AND($B1012<W$14,W$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,W$14-$B1012-1),0)\n+IF(AND(W$14>$B1012,$C1012>$B1012,W$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,W$14-$B1012-1),0)*$D1012   -    IF(AND(W$14>$C1012,W$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,W$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(X$14<=$C$5,Input!BS1012,0)  +   W1012-IF(AND($B1012<X$14,X$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,X$14-$B1012-1),0)\n+IF(AND(X$14>$B1012,$C1012>$B1012,X$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,X$14-$B1012-1),0)*$D1012   -    IF(AND(X$14>$C1012,X$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,X$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT1012,0)  +   X1012-IF(AND($B1012<Y$14,Y$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,Y$14-$B1012-1),0)\n+IF(AND(Y$14>$B1012,$C1012>$B1012,Y$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,Y$14-$B1012-1),0)*$D1012   -    IF(AND(Y$14>$C1012,Y$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,Y$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU1012,0)  +   Y1012-IF(AND($B1012<Z$14,Z$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,Z$14-$B1012-1),0)\n+IF(AND(Z$14>$B1012,$C1012>$B1012,Z$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,Z$14-$B1012-1),0)*$D1012   -    IF(AND(Z$14>$C1012,Z$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,Z$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV1012,0)  +   Z1012-IF(AND($B1012<AA$14,AA$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AA$14-$B1012-1),0)\n+IF(AND(AA$14>$B1012,$C1012>$B1012,AA$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AA$14-$B1012-1),0)*$D1012   -    IF(AND(AA$14>$C1012,AA$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AA$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW1012,0)  +   AA1012-IF(AND($B1012<AB$14,AB$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AB$14-$B1012-1),0)\n+IF(AND(AB$14>$B1012,$C1012>$B1012,AB$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AB$14-$B1012-1),0)*$D1012   -    IF(AND(AB$14>$C1012,AB$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AB$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX1012,0)  +   AB1012-IF(AND($B1012<AC$14,AC$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AC$14-$B1012-1),0)\n+IF(AND(AC$14>$B1012,$C1012>$B1012,AC$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AC$14-$B1012-1),0)*$D1012   -    IF(AND(AC$14>$C1012,AC$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AC$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY1012,0)  +   AC1012-IF(AND($B1012<AD$14,AD$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AD$14-$B1012-1),0)\n+IF(AND(AD$14>$B1012,$C1012>$B1012,AD$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AD$14-$B1012-1),0)*$D1012   -    IF(AND(AD$14>$C1012,AD$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AD$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ1012,0)  +   AD1012-IF(AND($B1012<AE$14,AE$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AE$14-$B1012-1),0)\n+IF(AND(AE$14>$B1012,$C1012>$B1012,AE$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AE$14-$B1012-1),0)*$D1012   -    IF(AND(AE$14>$C1012,AE$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AE$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA1012,0)  +   AE1012-IF(AND($B1012<AF$14,AF$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AF$14-$B1012-1),0)\n+IF(AND(AF$14>$B1012,$C1012>$B1012,AF$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AF$14-$B1012-1),0)*$D1012   -    IF(AND(AF$14>$C1012,AF$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AF$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB1012,0)  +   AF1012-IF(AND($B1012<AG$14,AG$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AG$14-$B1012-1),0)\n+IF(AND(AG$14>$B1012,$C1012>$B1012,AG$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AG$14-$B1012-1),0)*$D1012   -    IF(AND(AG$14>$C1012,AG$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AG$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC1012,0)  +   AG1012-IF(AND($B1012<AH$14,AH$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AH$14-$B1012-1),0)\n+IF(AND(AH$14>$B1012,$C1012>$B1012,AH$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AH$14-$B1012-1),0)*$D1012   -    IF(AND(AH$14>$C1012,AH$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AH$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD1012,0)  +   AH1012-IF(AND($B1012<AI$14,AI$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AI$14-$B1012-1),0)\n+IF(AND(AI$14>$B1012,$C1012>$B1012,AI$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AI$14-$B1012-1),0)*$D1012   -    IF(AND(AI$14>$C1012,AI$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AI$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE1012,0)  +   AI1012-IF(AND($B1012<AJ$14,AJ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AJ$14-$B1012-1),0)\n+IF(AND(AJ$14>$B1012,$C1012>$B1012,AJ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AJ$14-$B1012-1),0)*$D1012   -    IF(AND(AJ$14>$C1012,AJ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AJ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF1012,0)  +   AJ1012-IF(AND($B1012<AK$14,AK$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AK$14-$B1012-1),0)\n+IF(AND(AK$14>$B1012,$C1012>$B1012,AK$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AK$14-$B1012-1),0)*$D1012   -    IF(AND(AK$14>$C1012,AK$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AK$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG1012,0)  +   AK1012-IF(AND($B1012<AL$14,AL$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AL$14-$B1012-1),0)\n+IF(AND(AL$14>$B1012,$C1012>$B1012,AL$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AL$14-$B1012-1),0)*$D1012   -    IF(AND(AL$14>$C1012,AL$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AL$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH1012,0)  +   AL1012-IF(AND($B1012<AM$14,AM$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AM$14-$B1012-1),0)\n+IF(AND(AM$14>$B1012,$C1012>$B1012,AM$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AM$14-$B1012-1),0)*$D1012   -    IF(AND(AM$14>$C1012,AM$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AM$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI1012,0)  +   AM1012-IF(AND($B1012<AN$14,AN$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AN$14-$B1012-1),0)\n+IF(AND(AN$14>$B1012,$C1012>$B1012,AN$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AN$14-$B1012-1),0)*$D1012   -    IF(AND(AN$14>$C1012,AN$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AN$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ1012,0)  +   AN1012-IF(AND($B1012<AO$14,AO$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AO$14-$B1012-1),0)\n+IF(AND(AO$14>$B1012,$C1012>$B1012,AO$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AO$14-$B1012-1),0)*$D1012   -    IF(AND(AO$14>$C1012,AO$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AO$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK1012,0)  +   AO1012-IF(AND($B1012<AP$14,AP$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AP$14-$B1012-1),0)\n+IF(AND(AP$14>$B1012,$C1012>$B1012,AP$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AP$14-$B1012-1),0)*$D1012   -    IF(AND(AP$14>$C1012,AP$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AP$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL1012,0)  +   AP1012-IF(AND($B1012<AQ$14,AQ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AQ$14-$B1012-1),0)\n+IF(AND(AQ$14>$B1012,$C1012>$B1012,AQ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AQ$14-$B1012-1),0)*$D1012   -    IF(AND(AQ$14>$C1012,AQ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AQ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM1012,0)  +   AQ1012-IF(AND($B1012<AR$14,AR$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AR$14-$B1012-1),0)\n+IF(AND(AR$14>$B1012,$C1012>$B1012,AR$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AR$14-$B1012-1),0)*$D1012   -    IF(AND(AR$14>$C1012,AR$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AR$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN1012,0)  +   AR1012-IF(AND($B1012<AS$14,AS$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AS$14-$B1012-1),0)\n+IF(AND(AS$14>$B1012,$C1012>$B1012,AS$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AS$14-$B1012-1),0)*$D1012   -    IF(AND(AS$14>$C1012,AS$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AS$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO1012,0)  +   AS1012-IF(AND($B1012<AT$14,AT$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AT$14-$B1012-1),0)\n+IF(AND(AT$14>$B1012,$C1012>$B1012,AT$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AT$14-$B1012-1),0)*$D1012   -    IF(AND(AT$14>$C1012,AT$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AT$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP1012,0)  +   AT1012-IF(AND($B1012<AU$14,AU$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AU$14-$B1012-1),0)\n+IF(AND(AU$14>$B1012,$C1012>$B1012,AU$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AU$14-$B1012-1),0)*$D1012   -    IF(AND(AU$14>$C1012,AU$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AU$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ1012,0)  +   AU1012-IF(AND($B1012<AV$14,AV$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AV$14-$B1012-1),0)\n+IF(AND(AV$14>$B1012,$C1012>$B1012,AV$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AV$14-$B1012-1),0)*$D1012   -    IF(AND(AV$14>$C1012,AV$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AV$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR1012,0)  +   AV1012-IF(AND($B1012<AW$14,AW$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AW$14-$B1012-1),0)\n+IF(AND(AW$14>$B1012,$C1012>$B1012,AW$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AW$14-$B1012-1),0)*$D1012   -    IF(AND(AW$14>$C1012,AW$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AW$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS1012,0)  +   AW1012-IF(AND($B1012<AX$14,AX$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AX$14-$B1012-1),0)\n+IF(AND(AX$14>$B1012,$C1012>$B1012,AX$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AX$14-$B1012-1),0)*$D1012   -    IF(AND(AX$14>$C1012,AX$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AX$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT1012,0)  +   AX1012-IF(AND($B1012<AY$14,AY$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AY$14-$B1012-1),0)\n+IF(AND(AY$14>$B1012,$C1012>$B1012,AY$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AY$14-$B1012-1),0)*$D1012   -    IF(AND(AY$14>$C1012,AY$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AY$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU1012,0)  +   AY1012-IF(AND($B1012<AZ$14,AZ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AZ$14-$B1012-1),0)\n+IF(AND(AZ$14>$B1012,$C1012>$B1012,AZ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,AZ$14-$B1012-1),0)*$D1012   -    IF(AND(AZ$14>$C1012,AZ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,AZ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV1012,0)  +   AZ1012-IF(AND($B1012<BA$14,BA$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BA$14-$B1012-1),0)\n+IF(AND(BA$14>$B1012,$C1012>$B1012,BA$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BA$14-$B1012-1),0)*$D1012   -    IF(AND(BA$14>$C1012,BA$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BA$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW1012,0)  +   BA1012-IF(AND($B1012<BB$14,BB$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BB$14-$B1012-1),0)\n+IF(AND(BB$14>$B1012,$C1012>$B1012,BB$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BB$14-$B1012-1),0)*$D1012   -    IF(AND(BB$14>$C1012,BB$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BB$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX1012,0)  +   BB1012-IF(AND($B1012<BC$14,BC$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BC$14-$B1012-1),0)\n+IF(AND(BC$14>$B1012,$C1012>$B1012,BC$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BC$14-$B1012-1),0)*$D1012   -    IF(AND(BC$14>$C1012,BC$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BC$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY1012,0)  +   BC1012-IF(AND($B1012<BD$14,BD$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BD$14-$B1012-1),0)\n+IF(AND(BD$14>$B1012,$C1012>$B1012,BD$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BD$14-$B1012-1),0)*$D1012   -    IF(AND(BD$14>$C1012,BD$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BD$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ1012,0)  +   BD1012-IF(AND($B1012<BE$14,BE$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BE$14-$B1012-1),0)\n+IF(AND(BE$14>$B1012,$C1012>$B1012,BE$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BE$14-$B1012-1),0)*$D1012   -    IF(AND(BE$14>$C1012,BE$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BE$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA1012,0)  +   BE1012-IF(AND($B1012<BF$14,BF$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BF$14-$B1012-1),0)\n+IF(AND(BF$14>$B1012,$C1012>$B1012,BF$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BF$14-$B1012-1),0)*$D1012   -    IF(AND(BF$14>$C1012,BF$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BF$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB1012,0)  +   BF1012-IF(AND($B1012<BG$14,BG$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BG$14-$B1012-1),0)\n+IF(AND(BG$14>$B1012,$C1012>$B1012,BG$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BG$14-$B1012-1),0)*$D1012   -    IF(AND(BG$14>$C1012,BG$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BG$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC1012,0)  +   BG1012-IF(AND($B1012<BH$14,BH$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BH$14-$B1012-1),0)\n+IF(AND(BH$14>$B1012,$C1012>$B1012,BH$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BH$14-$B1012-1),0)*$D1012   -    IF(AND(BH$14>$C1012,BH$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BH$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD1012,0)  +   BH1012-IF(AND($B1012<BI$14,BI$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BI$14-$B1012-1),0)\n+IF(AND(BI$14>$B1012,$C1012>$B1012,BI$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BI$14-$B1012-1),0)*$D1012   -    IF(AND(BI$14>$C1012,BI$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BI$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE1012,0)  +   BI1012-IF(AND($B1012<BJ$14,BJ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BJ$14-$B1012-1),0)\n+IF(AND(BJ$14>$B1012,$C1012>$B1012,BJ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BJ$14-$B1012-1),0)*$D1012   -    IF(AND(BJ$14>$C1012,BJ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BJ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF1012,0)  +   BJ1012-IF(AND($B1012<BK$14,BK$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BK$14-$B1012-1),0)\n+IF(AND(BK$14>$B1012,$C1012>$B1012,BK$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BK$14-$B1012-1),0)*$D1012   -    IF(AND(BK$14>$C1012,BK$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BK$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG1012,0)  +   BK1012-IF(AND($B1012<BL$14,BL$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BL$14-$B1012-1),0)\n+IF(AND(BL$14>$B1012,$C1012>$B1012,BL$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BL$14-$B1012-1),0)*$D1012   -    IF(AND(BL$14>$C1012,BL$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BL$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH1012,0)  +   BL1012-IF(AND($B1012<BM$14,BM$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BM$14-$B1012-1),0)\n+IF(AND(BM$14>$B1012,$C1012>$B1012,BM$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BM$14-$B1012-1),0)*$D1012   -    IF(AND(BM$14>$C1012,BM$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BM$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI1012,0)  +   BM1012-IF(AND($B1012<BN$14,BN$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BN$14-$B1012-1),0)\n+IF(AND(BN$14>$B1012,$C1012>$B1012,BN$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BN$14-$B1012-1),0)*$D1012   -    IF(AND(BN$14>$C1012,BN$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BN$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ1012,0)  +   BN1012-IF(AND($B1012<BO$14,BO$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BO$14-$B1012-1),0)\n+IF(AND(BO$14>$B1012,$C1012>$B1012,BO$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BO$14-$B1012-1),0)*$D1012   -    IF(AND(BO$14>$C1012,BO$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BO$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK1012,0)  +   BO1012-IF(AND($B1012<BP$14,BP$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BP$14-$B1012-1),0)\n+IF(AND(BP$14>$B1012,$C1012>$B1012,BP$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BP$14-$B1012-1),0)*$D1012   -    IF(AND(BP$14>$C1012,BP$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BP$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL1012,0)  +   BP1012-IF(AND($B1012<BQ$14,BQ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BQ$14-$B1012-1),0)\n+IF(AND(BQ$14>$B1012,$C1012>$B1012,BQ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BQ$14-$B1012-1),0)*$D1012   -    IF(AND(BQ$14>$C1012,BQ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BQ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM1012,0)  +   BQ1012-IF(AND($B1012<BR$14,BR$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BR$14-$B1012-1),0)\n+IF(AND(BR$14>$B1012,$C1012>$B1012,BR$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BR$14-$B1012-1),0)*$D1012   -    IF(AND(BR$14>$C1012,BR$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BR$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN1012,0)  +   BR1012-IF(AND($B1012<BS$14,BS$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BS$14-$B1012-1),0)\n+IF(AND(BS$14>$B1012,$C1012>$B1012,BS$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BS$14-$B1012-1),0)*$D1012   -    IF(AND(BS$14>$C1012,BS$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BS$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO1012,0)  +   BS1012-IF(AND($B1012<BT$14,BT$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BT$14-$B1012-1),0)\n+IF(AND(BT$14>$B1012,$C1012>$B1012,BT$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BT$14-$B1012-1),0)*$D1012   -    IF(AND(BT$14>$C1012,BT$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BT$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP1012,0)  +   BT1012-IF(AND($B1012<BU$14,BU$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BU$14-$B1012-1),0)\n+IF(AND(BU$14>$B1012,$C1012>$B1012,BU$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BU$14-$B1012-1),0)*$D1012   -    IF(AND(BU$14>$C1012,BU$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BU$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ1012,0)  +   BU1012-IF(AND($B1012<BV$14,BV$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BV$14-$B1012-1),0)\n+IF(AND(BV$14>$B1012,$C1012>$B1012,BV$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BV$14-$B1012-1),0)*$D1012   -    IF(AND(BV$14>$C1012,BV$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BV$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR1012,0)  +   BV1012-IF(AND($B1012<BW$14,BW$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BW$14-$B1012-1),0)\n+IF(AND(BW$14>$B1012,$C1012>$B1012,BW$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BW$14-$B1012-1),0)*$D1012   -    IF(AND(BW$14>$C1012,BW$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BW$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS1012,0)  +   BW1012-IF(AND($B1012<BX$14,BX$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BX$14-$B1012-1),0)\n+IF(AND(BX$14>$B1012,$C1012>$B1012,BX$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BX$14-$B1012-1),0)*$D1012   -    IF(AND(BX$14>$C1012,BX$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BX$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT1012,0)  +   BX1012-IF(AND($B1012<BY$14,BY$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BY$14-$B1012-1),0)\n+IF(AND(BY$14>$B1012,$C1012>$B1012,BY$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BY$14-$B1012-1),0)*$D1012   -    IF(AND(BY$14>$C1012,BY$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BY$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU1012,0)  +   BY1012-IF(AND($B1012<BZ$14,BZ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BZ$14-$B1012-1),0)\n+IF(AND(BZ$14>$B1012,$C1012>$B1012,BZ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,BZ$14-$B1012-1),0)*$D1012   -    IF(AND(BZ$14>$C1012,BZ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,BZ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV1012,0)  +   BZ1012-IF(AND($B1012<CA$14,CA$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CA$14-$B1012-1),0)\n+IF(AND(CA$14>$B1012,$C1012>$B1012,CA$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CA$14-$B1012-1),0)*$D1012   -    IF(AND(CA$14>$C1012,CA$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CA$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW1012,0)  +   CA1012-IF(AND($B1012<CB$14,CB$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CB$14-$B1012-1),0)\n+IF(AND(CB$14>$B1012,$C1012>$B1012,CB$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CB$14-$B1012-1),0)*$D1012   -    IF(AND(CB$14>$C1012,CB$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CB$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX1012,0)  +   CB1012-IF(AND($B1012<CC$14,CC$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CC$14-$B1012-1),0)\n+IF(AND(CC$14>$B1012,$C1012>$B1012,CC$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CC$14-$B1012-1),0)*$D1012   -    IF(AND(CC$14>$C1012,CC$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CC$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY1012,0)  +   CC1012-IF(AND($B1012<CD$14,CD$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CD$14-$B1012-1),0)\n+IF(AND(CD$14>$B1012,$C1012>$B1012,CD$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CD$14-$B1012-1),0)*$D1012   -    IF(AND(CD$14>$C1012,CD$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CD$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ1012,0)  +   CD1012-IF(AND($B1012<CE$14,CE$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CE$14-$B1012-1),0)\n+IF(AND(CE$14>$B1012,$C1012>$B1012,CE$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CE$14-$B1012-1),0)*$D1012   -    IF(AND(CE$14>$C1012,CE$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CE$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA1012,0)  +   CE1012-IF(AND($B1012<CF$14,CF$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CF$14-$B1012-1),0)\n+IF(AND(CF$14>$B1012,$C1012>$B1012,CF$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CF$14-$B1012-1),0)*$D1012   -    IF(AND(CF$14>$C1012,CF$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CF$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB1012,0)  +   CF1012-IF(AND($B1012<CG$14,CG$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CG$14-$B1012-1),0)\n+IF(AND(CG$14>$B1012,$C1012>$B1012,CG$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CG$14-$B1012-1),0)*$D1012   -    IF(AND(CG$14>$C1012,CG$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CG$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC1012,0)  +   CG1012-IF(AND($B1012<CH$14,CH$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CH$14-$B1012-1),0)\n+IF(AND(CH$14>$B1012,$C1012>$B1012,CH$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CH$14-$B1012-1),0)*$D1012   -    IF(AND(CH$14>$C1012,CH$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CH$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED1012,0)  +   CH1012-IF(AND($B1012<CI$14,CI$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CI$14-$B1012-1),0)\n+IF(AND(CI$14>$B1012,$C1012>$B1012,CI$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CI$14-$B1012-1),0)*$D1012   -    IF(AND(CI$14>$C1012,CI$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CI$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE1012,0)  +   CI1012-IF(AND($B1012<CJ$14,CJ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CJ$14-$B1012-1),0)\n+IF(AND(CJ$14>$B1012,$C1012>$B1012,CJ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CJ$14-$B1012-1),0)*$D1012   -    IF(AND(CJ$14>$C1012,CJ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CJ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF1012,0)  +   CJ1012-IF(AND($B1012<CK$14,CK$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CK$14-$B1012-1),0)\n+IF(AND(CK$14>$B1012,$C1012>$B1012,CK$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CK$14-$B1012-1),0)*$D1012   -    IF(AND(CK$14>$C1012,CK$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CK$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG1012,0)  +   CK1012-IF(AND($B1012<CL$14,CL$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CL$14-$B1012-1),0)\n+IF(AND(CL$14>$B1012,$C1012>$B1012,CL$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CL$14-$B1012-1),0)*$D1012   -    IF(AND(CL$14>$C1012,CL$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CL$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH1012,0)  +   CL1012-IF(AND($B1012<CM$14,CM$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CM$14-$B1012-1),0)\n+IF(AND(CM$14>$B1012,$C1012>$B1012,CM$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CM$14-$B1012-1),0)*$D1012   -    IF(AND(CM$14>$C1012,CM$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CM$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI1012,0)  +   CM1012-IF(AND($B1012<CN$14,CN$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CN$14-$B1012-1),0)\n+IF(AND(CN$14>$B1012,$C1012>$B1012,CN$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CN$14-$B1012-1),0)*$D1012   -    IF(AND(CN$14>$C1012,CN$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CN$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ1012,0)  +   CN1012-IF(AND($B1012<CO$14,CO$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CO$14-$B1012-1),0)\n+IF(AND(CO$14>$B1012,$C1012>$B1012,CO$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CO$14-$B1012-1),0)*$D1012   -    IF(AND(CO$14>$C1012,CO$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CO$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK1012,0)  +   CO1012-IF(AND($B1012<CP$14,CP$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CP$14-$B1012-1),0)\n+IF(AND(CP$14>$B1012,$C1012>$B1012,CP$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CP$14-$B1012-1),0)*$D1012   -    IF(AND(CP$14>$C1012,CP$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CP$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL1012,0)  +   CP1012-IF(AND($B1012<CQ$14,CQ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CQ$14-$B1012-1),0)\n+IF(AND(CQ$14>$B1012,$C1012>$B1012,CQ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CQ$14-$B1012-1),0)*$D1012   -    IF(AND(CQ$14>$C1012,CQ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CQ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM1012,0)  +   CQ1012-IF(AND($B1012<CR$14,CR$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CR$14-$B1012-1),0)\n+IF(AND(CR$14>$B1012,$C1012>$B1012,CR$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CR$14-$B1012-1),0)*$D1012   -    IF(AND(CR$14>$C1012,CR$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CR$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN1012,0)  +   CR1012-IF(AND($B1012<CS$14,CS$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CS$14-$B1012-1),0)\n+IF(AND(CS$14>$B1012,$C1012>$B1012,CS$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CS$14-$B1012-1),0)*$D1012   -    IF(AND(CS$14>$C1012,CS$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CS$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO1012,0)  +   CS1012-IF(AND($B1012<CT$14,CT$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CT$14-$B1012-1),0)\n+IF(AND(CT$14>$B1012,$C1012>$B1012,CT$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CT$14-$B1012-1),0)*$D1012   -    IF(AND(CT$14>$C1012,CT$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CT$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP1012,0)  +   CT1012-IF(AND($B1012<CU$14,CU$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CU$14-$B1012-1),0)\n+IF(AND(CU$14>$B1012,$C1012>$B1012,CU$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CU$14-$B1012-1),0)*$D1012   -    IF(AND(CU$14>$C1012,CU$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CU$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ1012,0)  +   CU1012-IF(AND($B1012<CV$14,CV$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CV$14-$B1012-1),0)\n+IF(AND(CV$14>$B1012,$C1012>$B1012,CV$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CV$14-$B1012-1),0)*$D1012   -    IF(AND(CV$14>$C1012,CV$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CV$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER1012,0)  +   CV1012-IF(AND($B1012<CW$14,CW$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CW$14-$B1012-1),0)\n+IF(AND(CW$14>$B1012,$C1012>$B1012,CW$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CW$14-$B1012-1),0)*$D1012   -    IF(AND(CW$14>$C1012,CW$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CW$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES1012,0)  +   CW1012-IF(AND($B1012<CX$14,CX$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CX$14-$B1012-1),0)\n+IF(AND(CX$14>$B1012,$C1012>$B1012,CX$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CX$14-$B1012-1),0)*$D1012   -    IF(AND(CX$14>$C1012,CX$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CX$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET1012,0)  +   CX1012-IF(AND($B1012<CY$14,CY$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CY$14-$B1012-1),0)\n+IF(AND(CY$14>$B1012,$C1012>$B1012,CY$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CY$14-$B1012-1),0)*$D1012   -    IF(AND(CY$14>$C1012,CY$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CY$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU1012,0)  +   CY1012-IF(AND($B1012<CZ$14,CZ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CZ$14-$B1012-1),0)\n+IF(AND(CZ$14>$B1012,$C1012>$B1012,CZ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,CZ$14-$B1012-1),0)*$D1012   -    IF(AND(CZ$14>$C1012,CZ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,CZ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV1012,0)  +   CZ1012-IF(AND($B1012<DA$14,DA$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DA$14-$B1012-1),0)\n+IF(AND(DA$14>$B1012,$C1012>$B1012,DA$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DA$14-$B1012-1),0)*$D1012   -    IF(AND(DA$14>$C1012,DA$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DA$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW1012,0)  +   DA1012-IF(AND($B1012<DB$14,DB$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DB$14-$B1012-1),0)\n+IF(AND(DB$14>$B1012,$C1012>$B1012,DB$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DB$14-$B1012-1),0)*$D1012   -    IF(AND(DB$14>$C1012,DB$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DB$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX1012,0)  +   DB1012-IF(AND($B1012<DC$14,DC$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DC$14-$B1012-1),0)\n+IF(AND(DC$14>$B1012,$C1012>$B1012,DC$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DC$14-$B1012-1),0)*$D1012   -    IF(AND(DC$14>$C1012,DC$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DC$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY1012,0)  +   DC1012-IF(AND($B1012<DD$14,DD$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DD$14-$B1012-1),0)\n+IF(AND(DD$14>$B1012,$C1012>$B1012,DD$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DD$14-$B1012-1),0)*$D1012   -    IF(AND(DD$14>$C1012,DD$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DD$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ1012,0)  +   DD1012-IF(AND($B1012<DE$14,DE$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DE$14-$B1012-1),0)\n+IF(AND(DE$14>$B1012,$C1012>$B1012,DE$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DE$14-$B1012-1),0)*$D1012   -    IF(AND(DE$14>$C1012,DE$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DE$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA1012,0)  +   DE1012-IF(AND($B1012<DF$14,DF$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DF$14-$B1012-1),0)\n+IF(AND(DF$14>$B1012,$C1012>$B1012,DF$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DF$14-$B1012-1),0)*$D1012   -    IF(AND(DF$14>$C1012,DF$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DF$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB1012,0)  +   DF1012-IF(AND($B1012<DG$14,DG$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DG$14-$B1012-1),0)\n+IF(AND(DG$14>$B1012,$C1012>$B1012,DG$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DG$14-$B1012-1),0)*$D1012   -    IF(AND(DG$14>$C1012,DG$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DG$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC1012,0)  +   DG1012-IF(AND($B1012<DH$14,DH$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DH$14-$B1012-1),0)\n+IF(AND(DH$14>$B1012,$C1012>$B1012,DH$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DH$14-$B1012-1),0)*$D1012   -    IF(AND(DH$14>$C1012,DH$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DH$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD1012,0)  +   DH1012-IF(AND($B1012<DI$14,DI$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DI$14-$B1012-1),0)\n+IF(AND(DI$14>$B1012,$C1012>$B1012,DI$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DI$14-$B1012-1),0)*$D1012   -    IF(AND(DI$14>$C1012,DI$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DI$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE1012,0)  +   DI1012-IF(AND($B1012<DJ$14,DJ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DJ$14-$B1012-1),0)\n+IF(AND(DJ$14>$B1012,$C1012>$B1012,DJ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DJ$14-$B1012-1),0)*$D1012   -    IF(AND(DJ$14>$C1012,DJ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DJ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF1012,0)  +   DJ1012-IF(AND($B1012<DK$14,DK$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DK$14-$B1012-1),0)\n+IF(AND(DK$14>$B1012,$C1012>$B1012,DK$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DK$14-$B1012-1),0)*$D1012   -    IF(AND(DK$14>$C1012,DK$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DK$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG1012,0)  +   DK1012-IF(AND($B1012<DL$14,DL$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DL$14-$B1012-1),0)\n+IF(AND(DL$14>$B1012,$C1012>$B1012,DL$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DL$14-$B1012-1),0)*$D1012   -    IF(AND(DL$14>$C1012,DL$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DL$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH1012,0)  +   DL1012-IF(AND($B1012<DM$14,DM$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DM$14-$B1012-1),0)\n+IF(AND(DM$14>$B1012,$C1012>$B1012,DM$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DM$14-$B1012-1),0)*$D1012   -    IF(AND(DM$14>$C1012,DM$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DM$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI1012,0)  +   DM1012-IF(AND($B1012<DN$14,DN$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DN$14-$B1012-1),0)\n+IF(AND(DN$14>$B1012,$C1012>$B1012,DN$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DN$14-$B1012-1),0)*$D1012   -    IF(AND(DN$14>$C1012,DN$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DN$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ1012,0)  +   DN1012-IF(AND($B1012<DO$14,DO$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DO$14-$B1012-1),0)\n+IF(AND(DO$14>$B1012,$C1012>$B1012,DO$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DO$14-$B1012-1),0)*$D1012   -    IF(AND(DO$14>$C1012,DO$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DO$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK1012,0)  +   DO1012-IF(AND($B1012<DP$14,DP$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DP$14-$B1012-1),0)\n+IF(AND(DP$14>$B1012,$C1012>$B1012,DP$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DP$14-$B1012-1),0)*$D1012   -    IF(AND(DP$14>$C1012,DP$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DP$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL1012,0)  +   DP1012-IF(AND($B1012<DQ$14,DQ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DQ$14-$B1012-1),0)\n+IF(AND(DQ$14>$B1012,$C1012>$B1012,DQ$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DQ$14-$B1012-1),0)*$D1012   -    IF(AND(DQ$14>$C1012,DQ$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DQ$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM1012,0)  +   DQ1012-IF(AND($B1012<DR$14,DR$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DR$14-$B1012-1),0)\n+IF(AND(DR$14>$B1012,$C1012>$B1012,DR$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DR$14-$B1012-1),0)*$D1012   -    IF(AND(DR$14>$C1012,DR$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DR$14-$C1012-1),0)*$D1012","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN1012,0)  +   DR1012-IF(AND($B1012<DS$14,DS$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DS$14-$B1012-1),0)\n+IF(AND(DS$14>$B1012,$C1012>$B1012,DS$14-$B1012<$C$5),OFFSET(Input!$BA1012,0,DS$14-$B1012-1),0)*$D1012   -    IF(AND(DS$14>$C1012,DS$14-$C1012<$C$5),OFFSET(Input!$BA1012,0,DS$14-$C1012-1),0)*$D1012","v":0}]
[{"$f":"Calcs!A1013","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1013),1,Calcs!E1013)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1013,Input!Z1013*Periods),0)","v":0},{"$f":"IF(Calcs!DY1013>Calcs!DZ1013,IF(Input!R1013<>0,Input!AC1013/Input!R1013,0),IF(Input!V1013<>0,Input!AE1013/Input!V1013,0))","v":0},null,{"$f":"Input!BA1013","v":0},{"$f":"IF(G$14<=$C$5,Input!BB1013,0)  +   F1013-IF(AND($B1013<G$14,G$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,G$14-$B1013-1),0)\n+IF(AND(G$14>$B1013,$C1013>$B1013,G$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,G$14-$B1013-1),0)*$D1013   -    IF(AND(G$14>$C1013,G$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,G$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(H$14<=$C$5,Input!BC1013,0)  +   G1013-IF(AND($B1013<H$14,H$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,H$14-$B1013-1),0)\n+IF(AND(H$14>$B1013,$C1013>$B1013,H$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,H$14-$B1013-1),0)*$D1013   -    IF(AND(H$14>$C1013,H$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,H$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(I$14<=$C$5,Input!BD1013,0)  +   H1013-IF(AND($B1013<I$14,I$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,I$14-$B1013-1),0)\n+IF(AND(I$14>$B1013,$C1013>$B1013,I$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,I$14-$B1013-1),0)*$D1013   -    IF(AND(I$14>$C1013,I$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,I$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(J$14<=$C$5,Input!BE1013,0)  +   I1013-IF(AND($B1013<J$14,J$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,J$14-$B1013-1),0)\n+IF(AND(J$14>$B1013,$C1013>$B1013,J$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,J$14-$B1013-1),0)*$D1013   -    IF(AND(J$14>$C1013,J$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,J$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(K$14<=$C$5,Input!BF1013,0)  +   J1013-IF(AND($B1013<K$14,K$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,K$14-$B1013-1),0)\n+IF(AND(K$14>$B1013,$C1013>$B1013,K$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,K$14-$B1013-1),0)*$D1013   -    IF(AND(K$14>$C1013,K$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,K$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(L$14<=$C$5,Input!BG1013,0)  +   K1013-IF(AND($B1013<L$14,L$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,L$14-$B1013-1),0)\n+IF(AND(L$14>$B1013,$C1013>$B1013,L$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,L$14-$B1013-1),0)*$D1013   -    IF(AND(L$14>$C1013,L$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,L$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(M$14<=$C$5,Input!BH1013,0)  +   L1013-IF(AND($B1013<M$14,M$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,M$14-$B1013-1),0)\n+IF(AND(M$14>$B1013,$C1013>$B1013,M$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,M$14-$B1013-1),0)*$D1013   -    IF(AND(M$14>$C1013,M$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,M$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(N$14<=$C$5,Input!BI1013,0)  +   M1013-IF(AND($B1013<N$14,N$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,N$14-$B1013-1),0)\n+IF(AND(N$14>$B1013,$C1013>$B1013,N$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,N$14-$B1013-1),0)*$D1013   -    IF(AND(N$14>$C1013,N$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,N$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ1013,0)  +   N1013-IF(AND($B1013<O$14,O$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,O$14-$B1013-1),0)\n+IF(AND(O$14>$B1013,$C1013>$B1013,O$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,O$14-$B1013-1),0)*$D1013   -    IF(AND(O$14>$C1013,O$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,O$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(P$14<=$C$5,Input!BK1013,0)  +   O1013-IF(AND($B1013<P$14,P$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,P$14-$B1013-1),0)\n+IF(AND(P$14>$B1013,$C1013>$B1013,P$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,P$14-$B1013-1),0)*$D1013   -    IF(AND(P$14>$C1013,P$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,P$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL1013,0)  +   P1013-IF(AND($B1013<Q$14,Q$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,Q$14-$B1013-1),0)\n+IF(AND(Q$14>$B1013,$C1013>$B1013,Q$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,Q$14-$B1013-1),0)*$D1013   -    IF(AND(Q$14>$C1013,Q$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,Q$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(R$14<=$C$5,Input!BM1013,0)  +   Q1013-IF(AND($B1013<R$14,R$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,R$14-$B1013-1),0)\n+IF(AND(R$14>$B1013,$C1013>$B1013,R$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,R$14-$B1013-1),0)*$D1013   -    IF(AND(R$14>$C1013,R$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,R$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(S$14<=$C$5,Input!BN1013,0)  +   R1013-IF(AND($B1013<S$14,S$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,S$14-$B1013-1),0)\n+IF(AND(S$14>$B1013,$C1013>$B1013,S$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,S$14-$B1013-1),0)*$D1013   -    IF(AND(S$14>$C1013,S$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,S$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(T$14<=$C$5,Input!BO1013,0)  +   S1013-IF(AND($B1013<T$14,T$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,T$14-$B1013-1),0)\n+IF(AND(T$14>$B1013,$C1013>$B1013,T$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,T$14-$B1013-1),0)*$D1013   -    IF(AND(T$14>$C1013,T$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,T$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(U$14<=$C$5,Input!BP1013,0)  +   T1013-IF(AND($B1013<U$14,U$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,U$14-$B1013-1),0)\n+IF(AND(U$14>$B1013,$C1013>$B1013,U$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,U$14-$B1013-1),0)*$D1013   -    IF(AND(U$14>$C1013,U$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,U$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ1013,0)  +   U1013-IF(AND($B1013<V$14,V$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,V$14-$B1013-1),0)\n+IF(AND(V$14>$B1013,$C1013>$B1013,V$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,V$14-$B1013-1),0)*$D1013   -    IF(AND(V$14>$C1013,V$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,V$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(W$14<=$C$5,Input!BR1013,0)  +   V1013-IF(AND($B1013<W$14,W$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,W$14-$B1013-1),0)\n+IF(AND(W$14>$B1013,$C1013>$B1013,W$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,W$14-$B1013-1),0)*$D1013   -    IF(AND(W$14>$C1013,W$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,W$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(X$14<=$C$5,Input!BS1013,0)  +   W1013-IF(AND($B1013<X$14,X$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,X$14-$B1013-1),0)\n+IF(AND(X$14>$B1013,$C1013>$B1013,X$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,X$14-$B1013-1),0)*$D1013   -    IF(AND(X$14>$C1013,X$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,X$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT1013,0)  +   X1013-IF(AND($B1013<Y$14,Y$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,Y$14-$B1013-1),0)\n+IF(AND(Y$14>$B1013,$C1013>$B1013,Y$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,Y$14-$B1013-1),0)*$D1013   -    IF(AND(Y$14>$C1013,Y$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,Y$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU1013,0)  +   Y1013-IF(AND($B1013<Z$14,Z$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,Z$14-$B1013-1),0)\n+IF(AND(Z$14>$B1013,$C1013>$B1013,Z$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,Z$14-$B1013-1),0)*$D1013   -    IF(AND(Z$14>$C1013,Z$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,Z$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV1013,0)  +   Z1013-IF(AND($B1013<AA$14,AA$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AA$14-$B1013-1),0)\n+IF(AND(AA$14>$B1013,$C1013>$B1013,AA$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AA$14-$B1013-1),0)*$D1013   -    IF(AND(AA$14>$C1013,AA$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AA$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW1013,0)  +   AA1013-IF(AND($B1013<AB$14,AB$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AB$14-$B1013-1),0)\n+IF(AND(AB$14>$B1013,$C1013>$B1013,AB$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AB$14-$B1013-1),0)*$D1013   -    IF(AND(AB$14>$C1013,AB$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AB$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX1013,0)  +   AB1013-IF(AND($B1013<AC$14,AC$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AC$14-$B1013-1),0)\n+IF(AND(AC$14>$B1013,$C1013>$B1013,AC$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AC$14-$B1013-1),0)*$D1013   -    IF(AND(AC$14>$C1013,AC$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AC$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY1013,0)  +   AC1013-IF(AND($B1013<AD$14,AD$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AD$14-$B1013-1),0)\n+IF(AND(AD$14>$B1013,$C1013>$B1013,AD$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AD$14-$B1013-1),0)*$D1013   -    IF(AND(AD$14>$C1013,AD$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AD$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ1013,0)  +   AD1013-IF(AND($B1013<AE$14,AE$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AE$14-$B1013-1),0)\n+IF(AND(AE$14>$B1013,$C1013>$B1013,AE$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AE$14-$B1013-1),0)*$D1013   -    IF(AND(AE$14>$C1013,AE$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AE$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA1013,0)  +   AE1013-IF(AND($B1013<AF$14,AF$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AF$14-$B1013-1),0)\n+IF(AND(AF$14>$B1013,$C1013>$B1013,AF$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AF$14-$B1013-1),0)*$D1013   -    IF(AND(AF$14>$C1013,AF$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AF$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB1013,0)  +   AF1013-IF(AND($B1013<AG$14,AG$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AG$14-$B1013-1),0)\n+IF(AND(AG$14>$B1013,$C1013>$B1013,AG$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AG$14-$B1013-1),0)*$D1013   -    IF(AND(AG$14>$C1013,AG$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AG$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC1013,0)  +   AG1013-IF(AND($B1013<AH$14,AH$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AH$14-$B1013-1),0)\n+IF(AND(AH$14>$B1013,$C1013>$B1013,AH$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AH$14-$B1013-1),0)*$D1013   -    IF(AND(AH$14>$C1013,AH$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AH$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD1013,0)  +   AH1013-IF(AND($B1013<AI$14,AI$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AI$14-$B1013-1),0)\n+IF(AND(AI$14>$B1013,$C1013>$B1013,AI$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AI$14-$B1013-1),0)*$D1013   -    IF(AND(AI$14>$C1013,AI$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AI$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE1013,0)  +   AI1013-IF(AND($B1013<AJ$14,AJ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AJ$14-$B1013-1),0)\n+IF(AND(AJ$14>$B1013,$C1013>$B1013,AJ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AJ$14-$B1013-1),0)*$D1013   -    IF(AND(AJ$14>$C1013,AJ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AJ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF1013,0)  +   AJ1013-IF(AND($B1013<AK$14,AK$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AK$14-$B1013-1),0)\n+IF(AND(AK$14>$B1013,$C1013>$B1013,AK$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AK$14-$B1013-1),0)*$D1013   -    IF(AND(AK$14>$C1013,AK$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AK$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG1013,0)  +   AK1013-IF(AND($B1013<AL$14,AL$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AL$14-$B1013-1),0)\n+IF(AND(AL$14>$B1013,$C1013>$B1013,AL$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AL$14-$B1013-1),0)*$D1013   -    IF(AND(AL$14>$C1013,AL$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AL$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH1013,0)  +   AL1013-IF(AND($B1013<AM$14,AM$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AM$14-$B1013-1),0)\n+IF(AND(AM$14>$B1013,$C1013>$B1013,AM$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AM$14-$B1013-1),0)*$D1013   -    IF(AND(AM$14>$C1013,AM$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AM$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI1013,0)  +   AM1013-IF(AND($B1013<AN$14,AN$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AN$14-$B1013-1),0)\n+IF(AND(AN$14>$B1013,$C1013>$B1013,AN$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AN$14-$B1013-1),0)*$D1013   -    IF(AND(AN$14>$C1013,AN$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AN$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ1013,0)  +   AN1013-IF(AND($B1013<AO$14,AO$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AO$14-$B1013-1),0)\n+IF(AND(AO$14>$B1013,$C1013>$B1013,AO$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AO$14-$B1013-1),0)*$D1013   -    IF(AND(AO$14>$C1013,AO$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AO$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK1013,0)  +   AO1013-IF(AND($B1013<AP$14,AP$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AP$14-$B1013-1),0)\n+IF(AND(AP$14>$B1013,$C1013>$B1013,AP$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AP$14-$B1013-1),0)*$D1013   -    IF(AND(AP$14>$C1013,AP$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AP$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL1013,0)  +   AP1013-IF(AND($B1013<AQ$14,AQ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AQ$14-$B1013-1),0)\n+IF(AND(AQ$14>$B1013,$C1013>$B1013,AQ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AQ$14-$B1013-1),0)*$D1013   -    IF(AND(AQ$14>$C1013,AQ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AQ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM1013,0)  +   AQ1013-IF(AND($B1013<AR$14,AR$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AR$14-$B1013-1),0)\n+IF(AND(AR$14>$B1013,$C1013>$B1013,AR$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AR$14-$B1013-1),0)*$D1013   -    IF(AND(AR$14>$C1013,AR$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AR$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN1013,0)  +   AR1013-IF(AND($B1013<AS$14,AS$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AS$14-$B1013-1),0)\n+IF(AND(AS$14>$B1013,$C1013>$B1013,AS$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AS$14-$B1013-1),0)*$D1013   -    IF(AND(AS$14>$C1013,AS$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AS$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO1013,0)  +   AS1013-IF(AND($B1013<AT$14,AT$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AT$14-$B1013-1),0)\n+IF(AND(AT$14>$B1013,$C1013>$B1013,AT$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AT$14-$B1013-1),0)*$D1013   -    IF(AND(AT$14>$C1013,AT$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AT$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP1013,0)  +   AT1013-IF(AND($B1013<AU$14,AU$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AU$14-$B1013-1),0)\n+IF(AND(AU$14>$B1013,$C1013>$B1013,AU$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AU$14-$B1013-1),0)*$D1013   -    IF(AND(AU$14>$C1013,AU$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AU$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ1013,0)  +   AU1013-IF(AND($B1013<AV$14,AV$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AV$14-$B1013-1),0)\n+IF(AND(AV$14>$B1013,$C1013>$B1013,AV$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AV$14-$B1013-1),0)*$D1013   -    IF(AND(AV$14>$C1013,AV$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AV$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR1013,0)  +   AV1013-IF(AND($B1013<AW$14,AW$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AW$14-$B1013-1),0)\n+IF(AND(AW$14>$B1013,$C1013>$B1013,AW$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AW$14-$B1013-1),0)*$D1013   -    IF(AND(AW$14>$C1013,AW$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AW$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS1013,0)  +   AW1013-IF(AND($B1013<AX$14,AX$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AX$14-$B1013-1),0)\n+IF(AND(AX$14>$B1013,$C1013>$B1013,AX$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AX$14-$B1013-1),0)*$D1013   -    IF(AND(AX$14>$C1013,AX$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AX$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT1013,0)  +   AX1013-IF(AND($B1013<AY$14,AY$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AY$14-$B1013-1),0)\n+IF(AND(AY$14>$B1013,$C1013>$B1013,AY$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AY$14-$B1013-1),0)*$D1013   -    IF(AND(AY$14>$C1013,AY$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AY$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU1013,0)  +   AY1013-IF(AND($B1013<AZ$14,AZ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AZ$14-$B1013-1),0)\n+IF(AND(AZ$14>$B1013,$C1013>$B1013,AZ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,AZ$14-$B1013-1),0)*$D1013   -    IF(AND(AZ$14>$C1013,AZ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,AZ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV1013,0)  +   AZ1013-IF(AND($B1013<BA$14,BA$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BA$14-$B1013-1),0)\n+IF(AND(BA$14>$B1013,$C1013>$B1013,BA$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BA$14-$B1013-1),0)*$D1013   -    IF(AND(BA$14>$C1013,BA$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BA$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW1013,0)  +   BA1013-IF(AND($B1013<BB$14,BB$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BB$14-$B1013-1),0)\n+IF(AND(BB$14>$B1013,$C1013>$B1013,BB$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BB$14-$B1013-1),0)*$D1013   -    IF(AND(BB$14>$C1013,BB$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BB$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX1013,0)  +   BB1013-IF(AND($B1013<BC$14,BC$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BC$14-$B1013-1),0)\n+IF(AND(BC$14>$B1013,$C1013>$B1013,BC$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BC$14-$B1013-1),0)*$D1013   -    IF(AND(BC$14>$C1013,BC$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BC$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY1013,0)  +   BC1013-IF(AND($B1013<BD$14,BD$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BD$14-$B1013-1),0)\n+IF(AND(BD$14>$B1013,$C1013>$B1013,BD$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BD$14-$B1013-1),0)*$D1013   -    IF(AND(BD$14>$C1013,BD$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BD$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ1013,0)  +   BD1013-IF(AND($B1013<BE$14,BE$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BE$14-$B1013-1),0)\n+IF(AND(BE$14>$B1013,$C1013>$B1013,BE$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BE$14-$B1013-1),0)*$D1013   -    IF(AND(BE$14>$C1013,BE$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BE$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA1013,0)  +   BE1013-IF(AND($B1013<BF$14,BF$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BF$14-$B1013-1),0)\n+IF(AND(BF$14>$B1013,$C1013>$B1013,BF$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BF$14-$B1013-1),0)*$D1013   -    IF(AND(BF$14>$C1013,BF$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BF$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB1013,0)  +   BF1013-IF(AND($B1013<BG$14,BG$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BG$14-$B1013-1),0)\n+IF(AND(BG$14>$B1013,$C1013>$B1013,BG$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BG$14-$B1013-1),0)*$D1013   -    IF(AND(BG$14>$C1013,BG$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BG$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC1013,0)  +   BG1013-IF(AND($B1013<BH$14,BH$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BH$14-$B1013-1),0)\n+IF(AND(BH$14>$B1013,$C1013>$B1013,BH$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BH$14-$B1013-1),0)*$D1013   -    IF(AND(BH$14>$C1013,BH$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BH$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD1013,0)  +   BH1013-IF(AND($B1013<BI$14,BI$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BI$14-$B1013-1),0)\n+IF(AND(BI$14>$B1013,$C1013>$B1013,BI$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BI$14-$B1013-1),0)*$D1013   -    IF(AND(BI$14>$C1013,BI$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BI$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE1013,0)  +   BI1013-IF(AND($B1013<BJ$14,BJ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BJ$14-$B1013-1),0)\n+IF(AND(BJ$14>$B1013,$C1013>$B1013,BJ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BJ$14-$B1013-1),0)*$D1013   -    IF(AND(BJ$14>$C1013,BJ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BJ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF1013,0)  +   BJ1013-IF(AND($B1013<BK$14,BK$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BK$14-$B1013-1),0)\n+IF(AND(BK$14>$B1013,$C1013>$B1013,BK$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BK$14-$B1013-1),0)*$D1013   -    IF(AND(BK$14>$C1013,BK$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BK$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG1013,0)  +   BK1013-IF(AND($B1013<BL$14,BL$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BL$14-$B1013-1),0)\n+IF(AND(BL$14>$B1013,$C1013>$B1013,BL$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BL$14-$B1013-1),0)*$D1013   -    IF(AND(BL$14>$C1013,BL$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BL$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH1013,0)  +   BL1013-IF(AND($B1013<BM$14,BM$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BM$14-$B1013-1),0)\n+IF(AND(BM$14>$B1013,$C1013>$B1013,BM$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BM$14-$B1013-1),0)*$D1013   -    IF(AND(BM$14>$C1013,BM$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BM$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI1013,0)  +   BM1013-IF(AND($B1013<BN$14,BN$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BN$14-$B1013-1),0)\n+IF(AND(BN$14>$B1013,$C1013>$B1013,BN$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BN$14-$B1013-1),0)*$D1013   -    IF(AND(BN$14>$C1013,BN$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BN$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ1013,0)  +   BN1013-IF(AND($B1013<BO$14,BO$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BO$14-$B1013-1),0)\n+IF(AND(BO$14>$B1013,$C1013>$B1013,BO$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BO$14-$B1013-1),0)*$D1013   -    IF(AND(BO$14>$C1013,BO$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BO$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK1013,0)  +   BO1013-IF(AND($B1013<BP$14,BP$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BP$14-$B1013-1),0)\n+IF(AND(BP$14>$B1013,$C1013>$B1013,BP$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BP$14-$B1013-1),0)*$D1013   -    IF(AND(BP$14>$C1013,BP$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BP$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL1013,0)  +   BP1013-IF(AND($B1013<BQ$14,BQ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BQ$14-$B1013-1),0)\n+IF(AND(BQ$14>$B1013,$C1013>$B1013,BQ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BQ$14-$B1013-1),0)*$D1013   -    IF(AND(BQ$14>$C1013,BQ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BQ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM1013,0)  +   BQ1013-IF(AND($B1013<BR$14,BR$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BR$14-$B1013-1),0)\n+IF(AND(BR$14>$B1013,$C1013>$B1013,BR$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BR$14-$B1013-1),0)*$D1013   -    IF(AND(BR$14>$C1013,BR$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BR$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN1013,0)  +   BR1013-IF(AND($B1013<BS$14,BS$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BS$14-$B1013-1),0)\n+IF(AND(BS$14>$B1013,$C1013>$B1013,BS$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BS$14-$B1013-1),0)*$D1013   -    IF(AND(BS$14>$C1013,BS$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BS$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO1013,0)  +   BS1013-IF(AND($B1013<BT$14,BT$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BT$14-$B1013-1),0)\n+IF(AND(BT$14>$B1013,$C1013>$B1013,BT$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BT$14-$B1013-1),0)*$D1013   -    IF(AND(BT$14>$C1013,BT$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BT$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP1013,0)  +   BT1013-IF(AND($B1013<BU$14,BU$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BU$14-$B1013-1),0)\n+IF(AND(BU$14>$B1013,$C1013>$B1013,BU$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BU$14-$B1013-1),0)*$D1013   -    IF(AND(BU$14>$C1013,BU$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BU$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ1013,0)  +   BU1013-IF(AND($B1013<BV$14,BV$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BV$14-$B1013-1),0)\n+IF(AND(BV$14>$B1013,$C1013>$B1013,BV$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BV$14-$B1013-1),0)*$D1013   -    IF(AND(BV$14>$C1013,BV$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BV$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR1013,0)  +   BV1013-IF(AND($B1013<BW$14,BW$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BW$14-$B1013-1),0)\n+IF(AND(BW$14>$B1013,$C1013>$B1013,BW$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BW$14-$B1013-1),0)*$D1013   -    IF(AND(BW$14>$C1013,BW$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BW$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS1013,0)  +   BW1013-IF(AND($B1013<BX$14,BX$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BX$14-$B1013-1),0)\n+IF(AND(BX$14>$B1013,$C1013>$B1013,BX$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BX$14-$B1013-1),0)*$D1013   -    IF(AND(BX$14>$C1013,BX$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BX$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT1013,0)  +   BX1013-IF(AND($B1013<BY$14,BY$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BY$14-$B1013-1),0)\n+IF(AND(BY$14>$B1013,$C1013>$B1013,BY$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BY$14-$B1013-1),0)*$D1013   -    IF(AND(BY$14>$C1013,BY$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BY$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU1013,0)  +   BY1013-IF(AND($B1013<BZ$14,BZ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BZ$14-$B1013-1),0)\n+IF(AND(BZ$14>$B1013,$C1013>$B1013,BZ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,BZ$14-$B1013-1),0)*$D1013   -    IF(AND(BZ$14>$C1013,BZ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,BZ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV1013,0)  +   BZ1013-IF(AND($B1013<CA$14,CA$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CA$14-$B1013-1),0)\n+IF(AND(CA$14>$B1013,$C1013>$B1013,CA$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CA$14-$B1013-1),0)*$D1013   -    IF(AND(CA$14>$C1013,CA$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CA$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW1013,0)  +   CA1013-IF(AND($B1013<CB$14,CB$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CB$14-$B1013-1),0)\n+IF(AND(CB$14>$B1013,$C1013>$B1013,CB$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CB$14-$B1013-1),0)*$D1013   -    IF(AND(CB$14>$C1013,CB$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CB$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX1013,0)  +   CB1013-IF(AND($B1013<CC$14,CC$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CC$14-$B1013-1),0)\n+IF(AND(CC$14>$B1013,$C1013>$B1013,CC$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CC$14-$B1013-1),0)*$D1013   -    IF(AND(CC$14>$C1013,CC$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CC$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY1013,0)  +   CC1013-IF(AND($B1013<CD$14,CD$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CD$14-$B1013-1),0)\n+IF(AND(CD$14>$B1013,$C1013>$B1013,CD$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CD$14-$B1013-1),0)*$D1013   -    IF(AND(CD$14>$C1013,CD$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CD$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ1013,0)  +   CD1013-IF(AND($B1013<CE$14,CE$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CE$14-$B1013-1),0)\n+IF(AND(CE$14>$B1013,$C1013>$B1013,CE$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CE$14-$B1013-1),0)*$D1013   -    IF(AND(CE$14>$C1013,CE$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CE$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA1013,0)  +   CE1013-IF(AND($B1013<CF$14,CF$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CF$14-$B1013-1),0)\n+IF(AND(CF$14>$B1013,$C1013>$B1013,CF$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CF$14-$B1013-1),0)*$D1013   -    IF(AND(CF$14>$C1013,CF$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CF$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB1013,0)  +   CF1013-IF(AND($B1013<CG$14,CG$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CG$14-$B1013-1),0)\n+IF(AND(CG$14>$B1013,$C1013>$B1013,CG$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CG$14-$B1013-1),0)*$D1013   -    IF(AND(CG$14>$C1013,CG$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CG$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC1013,0)  +   CG1013-IF(AND($B1013<CH$14,CH$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CH$14-$B1013-1),0)\n+IF(AND(CH$14>$B1013,$C1013>$B1013,CH$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CH$14-$B1013-1),0)*$D1013   -    IF(AND(CH$14>$C1013,CH$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CH$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED1013,0)  +   CH1013-IF(AND($B1013<CI$14,CI$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CI$14-$B1013-1),0)\n+IF(AND(CI$14>$B1013,$C1013>$B1013,CI$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CI$14-$B1013-1),0)*$D1013   -    IF(AND(CI$14>$C1013,CI$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CI$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE1013,0)  +   CI1013-IF(AND($B1013<CJ$14,CJ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CJ$14-$B1013-1),0)\n+IF(AND(CJ$14>$B1013,$C1013>$B1013,CJ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CJ$14-$B1013-1),0)*$D1013   -    IF(AND(CJ$14>$C1013,CJ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CJ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF1013,0)  +   CJ1013-IF(AND($B1013<CK$14,CK$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CK$14-$B1013-1),0)\n+IF(AND(CK$14>$B1013,$C1013>$B1013,CK$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CK$14-$B1013-1),0)*$D1013   -    IF(AND(CK$14>$C1013,CK$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CK$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG1013,0)  +   CK1013-IF(AND($B1013<CL$14,CL$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CL$14-$B1013-1),0)\n+IF(AND(CL$14>$B1013,$C1013>$B1013,CL$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CL$14-$B1013-1),0)*$D1013   -    IF(AND(CL$14>$C1013,CL$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CL$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH1013,0)  +   CL1013-IF(AND($B1013<CM$14,CM$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CM$14-$B1013-1),0)\n+IF(AND(CM$14>$B1013,$C1013>$B1013,CM$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CM$14-$B1013-1),0)*$D1013   -    IF(AND(CM$14>$C1013,CM$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CM$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI1013,0)  +   CM1013-IF(AND($B1013<CN$14,CN$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CN$14-$B1013-1),0)\n+IF(AND(CN$14>$B1013,$C1013>$B1013,CN$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CN$14-$B1013-1),0)*$D1013   -    IF(AND(CN$14>$C1013,CN$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CN$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ1013,0)  +   CN1013-IF(AND($B1013<CO$14,CO$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CO$14-$B1013-1),0)\n+IF(AND(CO$14>$B1013,$C1013>$B1013,CO$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CO$14-$B1013-1),0)*$D1013   -    IF(AND(CO$14>$C1013,CO$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CO$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK1013,0)  +   CO1013-IF(AND($B1013<CP$14,CP$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CP$14-$B1013-1),0)\n+IF(AND(CP$14>$B1013,$C1013>$B1013,CP$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CP$14-$B1013-1),0)*$D1013   -    IF(AND(CP$14>$C1013,CP$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CP$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL1013,0)  +   CP1013-IF(AND($B1013<CQ$14,CQ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CQ$14-$B1013-1),0)\n+IF(AND(CQ$14>$B1013,$C1013>$B1013,CQ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CQ$14-$B1013-1),0)*$D1013   -    IF(AND(CQ$14>$C1013,CQ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CQ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM1013,0)  +   CQ1013-IF(AND($B1013<CR$14,CR$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CR$14-$B1013-1),0)\n+IF(AND(CR$14>$B1013,$C1013>$B1013,CR$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CR$14-$B1013-1),0)*$D1013   -    IF(AND(CR$14>$C1013,CR$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CR$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN1013,0)  +   CR1013-IF(AND($B1013<CS$14,CS$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CS$14-$B1013-1),0)\n+IF(AND(CS$14>$B1013,$C1013>$B1013,CS$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CS$14-$B1013-1),0)*$D1013   -    IF(AND(CS$14>$C1013,CS$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CS$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO1013,0)  +   CS1013-IF(AND($B1013<CT$14,CT$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CT$14-$B1013-1),0)\n+IF(AND(CT$14>$B1013,$C1013>$B1013,CT$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CT$14-$B1013-1),0)*$D1013   -    IF(AND(CT$14>$C1013,CT$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CT$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP1013,0)  +   CT1013-IF(AND($B1013<CU$14,CU$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CU$14-$B1013-1),0)\n+IF(AND(CU$14>$B1013,$C1013>$B1013,CU$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CU$14-$B1013-1),0)*$D1013   -    IF(AND(CU$14>$C1013,CU$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CU$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ1013,0)  +   CU1013-IF(AND($B1013<CV$14,CV$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CV$14-$B1013-1),0)\n+IF(AND(CV$14>$B1013,$C1013>$B1013,CV$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CV$14-$B1013-1),0)*$D1013   -    IF(AND(CV$14>$C1013,CV$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CV$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER1013,0)  +   CV1013-IF(AND($B1013<CW$14,CW$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CW$14-$B1013-1),0)\n+IF(AND(CW$14>$B1013,$C1013>$B1013,CW$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CW$14-$B1013-1),0)*$D1013   -    IF(AND(CW$14>$C1013,CW$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CW$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES1013,0)  +   CW1013-IF(AND($B1013<CX$14,CX$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CX$14-$B1013-1),0)\n+IF(AND(CX$14>$B1013,$C1013>$B1013,CX$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CX$14-$B1013-1),0)*$D1013   -    IF(AND(CX$14>$C1013,CX$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CX$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET1013,0)  +   CX1013-IF(AND($B1013<CY$14,CY$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CY$14-$B1013-1),0)\n+IF(AND(CY$14>$B1013,$C1013>$B1013,CY$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CY$14-$B1013-1),0)*$D1013   -    IF(AND(CY$14>$C1013,CY$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CY$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU1013,0)  +   CY1013-IF(AND($B1013<CZ$14,CZ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CZ$14-$B1013-1),0)\n+IF(AND(CZ$14>$B1013,$C1013>$B1013,CZ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,CZ$14-$B1013-1),0)*$D1013   -    IF(AND(CZ$14>$C1013,CZ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,CZ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV1013,0)  +   CZ1013-IF(AND($B1013<DA$14,DA$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DA$14-$B1013-1),0)\n+IF(AND(DA$14>$B1013,$C1013>$B1013,DA$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DA$14-$B1013-1),0)*$D1013   -    IF(AND(DA$14>$C1013,DA$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DA$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW1013,0)  +   DA1013-IF(AND($B1013<DB$14,DB$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DB$14-$B1013-1),0)\n+IF(AND(DB$14>$B1013,$C1013>$B1013,DB$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DB$14-$B1013-1),0)*$D1013   -    IF(AND(DB$14>$C1013,DB$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DB$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX1013,0)  +   DB1013-IF(AND($B1013<DC$14,DC$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DC$14-$B1013-1),0)\n+IF(AND(DC$14>$B1013,$C1013>$B1013,DC$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DC$14-$B1013-1),0)*$D1013   -    IF(AND(DC$14>$C1013,DC$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DC$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY1013,0)  +   DC1013-IF(AND($B1013<DD$14,DD$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DD$14-$B1013-1),0)\n+IF(AND(DD$14>$B1013,$C1013>$B1013,DD$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DD$14-$B1013-1),0)*$D1013   -    IF(AND(DD$14>$C1013,DD$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DD$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ1013,0)  +   DD1013-IF(AND($B1013<DE$14,DE$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DE$14-$B1013-1),0)\n+IF(AND(DE$14>$B1013,$C1013>$B1013,DE$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DE$14-$B1013-1),0)*$D1013   -    IF(AND(DE$14>$C1013,DE$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DE$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA1013,0)  +   DE1013-IF(AND($B1013<DF$14,DF$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DF$14-$B1013-1),0)\n+IF(AND(DF$14>$B1013,$C1013>$B1013,DF$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DF$14-$B1013-1),0)*$D1013   -    IF(AND(DF$14>$C1013,DF$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DF$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB1013,0)  +   DF1013-IF(AND($B1013<DG$14,DG$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DG$14-$B1013-1),0)\n+IF(AND(DG$14>$B1013,$C1013>$B1013,DG$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DG$14-$B1013-1),0)*$D1013   -    IF(AND(DG$14>$C1013,DG$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DG$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC1013,0)  +   DG1013-IF(AND($B1013<DH$14,DH$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DH$14-$B1013-1),0)\n+IF(AND(DH$14>$B1013,$C1013>$B1013,DH$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DH$14-$B1013-1),0)*$D1013   -    IF(AND(DH$14>$C1013,DH$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DH$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD1013,0)  +   DH1013-IF(AND($B1013<DI$14,DI$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DI$14-$B1013-1),0)\n+IF(AND(DI$14>$B1013,$C1013>$B1013,DI$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DI$14-$B1013-1),0)*$D1013   -    IF(AND(DI$14>$C1013,DI$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DI$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE1013,0)  +   DI1013-IF(AND($B1013<DJ$14,DJ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DJ$14-$B1013-1),0)\n+IF(AND(DJ$14>$B1013,$C1013>$B1013,DJ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DJ$14-$B1013-1),0)*$D1013   -    IF(AND(DJ$14>$C1013,DJ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DJ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF1013,0)  +   DJ1013-IF(AND($B1013<DK$14,DK$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DK$14-$B1013-1),0)\n+IF(AND(DK$14>$B1013,$C1013>$B1013,DK$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DK$14-$B1013-1),0)*$D1013   -    IF(AND(DK$14>$C1013,DK$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DK$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG1013,0)  +   DK1013-IF(AND($B1013<DL$14,DL$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DL$14-$B1013-1),0)\n+IF(AND(DL$14>$B1013,$C1013>$B1013,DL$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DL$14-$B1013-1),0)*$D1013   -    IF(AND(DL$14>$C1013,DL$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DL$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH1013,0)  +   DL1013-IF(AND($B1013<DM$14,DM$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DM$14-$B1013-1),0)\n+IF(AND(DM$14>$B1013,$C1013>$B1013,DM$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DM$14-$B1013-1),0)*$D1013   -    IF(AND(DM$14>$C1013,DM$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DM$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI1013,0)  +   DM1013-IF(AND($B1013<DN$14,DN$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DN$14-$B1013-1),0)\n+IF(AND(DN$14>$B1013,$C1013>$B1013,DN$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DN$14-$B1013-1),0)*$D1013   -    IF(AND(DN$14>$C1013,DN$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DN$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ1013,0)  +   DN1013-IF(AND($B1013<DO$14,DO$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DO$14-$B1013-1),0)\n+IF(AND(DO$14>$B1013,$C1013>$B1013,DO$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DO$14-$B1013-1),0)*$D1013   -    IF(AND(DO$14>$C1013,DO$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DO$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK1013,0)  +   DO1013-IF(AND($B1013<DP$14,DP$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DP$14-$B1013-1),0)\n+IF(AND(DP$14>$B1013,$C1013>$B1013,DP$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DP$14-$B1013-1),0)*$D1013   -    IF(AND(DP$14>$C1013,DP$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DP$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL1013,0)  +   DP1013-IF(AND($B1013<DQ$14,DQ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DQ$14-$B1013-1),0)\n+IF(AND(DQ$14>$B1013,$C1013>$B1013,DQ$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DQ$14-$B1013-1),0)*$D1013   -    IF(AND(DQ$14>$C1013,DQ$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DQ$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM1013,0)  +   DQ1013-IF(AND($B1013<DR$14,DR$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DR$14-$B1013-1),0)\n+IF(AND(DR$14>$B1013,$C1013>$B1013,DR$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DR$14-$B1013-1),0)*$D1013   -    IF(AND(DR$14>$C1013,DR$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DR$14-$C1013-1),0)*$D1013","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN1013,0)  +   DR1013-IF(AND($B1013<DS$14,DS$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DS$14-$B1013-1),0)\n+IF(AND(DS$14>$B1013,$C1013>$B1013,DS$14-$B1013<$C$5),OFFSET(Input!$BA1013,0,DS$14-$B1013-1),0)*$D1013   -    IF(AND(DS$14>$C1013,DS$14-$C1013<$C$5),OFFSET(Input!$BA1013,0,DS$14-$C1013-1),0)*$D1013","v":0}]
[{"$f":"Calcs!A1014","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1014),1,Calcs!E1014)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1014,Input!Z1014*Periods),0)","v":0},{"$f":"IF(Calcs!DY1014>Calcs!DZ1014,IF(Input!R1014<>0,Input!AC1014/Input!R1014,0),IF(Input!V1014<>0,Input!AE1014/Input!V1014,0))","v":0},null,{"$f":"Input!BA1014","v":0},{"$f":"IF(G$14<=$C$5,Input!BB1014,0)  +   F1014-IF(AND($B1014<G$14,G$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,G$14-$B1014-1),0)\n+IF(AND(G$14>$B1014,$C1014>$B1014,G$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,G$14-$B1014-1),0)*$D1014   -    IF(AND(G$14>$C1014,G$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,G$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(H$14<=$C$5,Input!BC1014,0)  +   G1014-IF(AND($B1014<H$14,H$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,H$14-$B1014-1),0)\n+IF(AND(H$14>$B1014,$C1014>$B1014,H$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,H$14-$B1014-1),0)*$D1014   -    IF(AND(H$14>$C1014,H$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,H$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(I$14<=$C$5,Input!BD1014,0)  +   H1014-IF(AND($B1014<I$14,I$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,I$14-$B1014-1),0)\n+IF(AND(I$14>$B1014,$C1014>$B1014,I$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,I$14-$B1014-1),0)*$D1014   -    IF(AND(I$14>$C1014,I$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,I$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(J$14<=$C$5,Input!BE1014,0)  +   I1014-IF(AND($B1014<J$14,J$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,J$14-$B1014-1),0)\n+IF(AND(J$14>$B1014,$C1014>$B1014,J$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,J$14-$B1014-1),0)*$D1014   -    IF(AND(J$14>$C1014,J$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,J$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(K$14<=$C$5,Input!BF1014,0)  +   J1014-IF(AND($B1014<K$14,K$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,K$14-$B1014-1),0)\n+IF(AND(K$14>$B1014,$C1014>$B1014,K$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,K$14-$B1014-1),0)*$D1014   -    IF(AND(K$14>$C1014,K$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,K$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(L$14<=$C$5,Input!BG1014,0)  +   K1014-IF(AND($B1014<L$14,L$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,L$14-$B1014-1),0)\n+IF(AND(L$14>$B1014,$C1014>$B1014,L$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,L$14-$B1014-1),0)*$D1014   -    IF(AND(L$14>$C1014,L$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,L$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(M$14<=$C$5,Input!BH1014,0)  +   L1014-IF(AND($B1014<M$14,M$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,M$14-$B1014-1),0)\n+IF(AND(M$14>$B1014,$C1014>$B1014,M$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,M$14-$B1014-1),0)*$D1014   -    IF(AND(M$14>$C1014,M$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,M$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(N$14<=$C$5,Input!BI1014,0)  +   M1014-IF(AND($B1014<N$14,N$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,N$14-$B1014-1),0)\n+IF(AND(N$14>$B1014,$C1014>$B1014,N$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,N$14-$B1014-1),0)*$D1014   -    IF(AND(N$14>$C1014,N$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,N$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ1014,0)  +   N1014-IF(AND($B1014<O$14,O$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,O$14-$B1014-1),0)\n+IF(AND(O$14>$B1014,$C1014>$B1014,O$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,O$14-$B1014-1),0)*$D1014   -    IF(AND(O$14>$C1014,O$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,O$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(P$14<=$C$5,Input!BK1014,0)  +   O1014-IF(AND($B1014<P$14,P$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,P$14-$B1014-1),0)\n+IF(AND(P$14>$B1014,$C1014>$B1014,P$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,P$14-$B1014-1),0)*$D1014   -    IF(AND(P$14>$C1014,P$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,P$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL1014,0)  +   P1014-IF(AND($B1014<Q$14,Q$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,Q$14-$B1014-1),0)\n+IF(AND(Q$14>$B1014,$C1014>$B1014,Q$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,Q$14-$B1014-1),0)*$D1014   -    IF(AND(Q$14>$C1014,Q$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,Q$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(R$14<=$C$5,Input!BM1014,0)  +   Q1014-IF(AND($B1014<R$14,R$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,R$14-$B1014-1),0)\n+IF(AND(R$14>$B1014,$C1014>$B1014,R$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,R$14-$B1014-1),0)*$D1014   -    IF(AND(R$14>$C1014,R$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,R$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(S$14<=$C$5,Input!BN1014,0)  +   R1014-IF(AND($B1014<S$14,S$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,S$14-$B1014-1),0)\n+IF(AND(S$14>$B1014,$C1014>$B1014,S$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,S$14-$B1014-1),0)*$D1014   -    IF(AND(S$14>$C1014,S$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,S$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(T$14<=$C$5,Input!BO1014,0)  +   S1014-IF(AND($B1014<T$14,T$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,T$14-$B1014-1),0)\n+IF(AND(T$14>$B1014,$C1014>$B1014,T$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,T$14-$B1014-1),0)*$D1014   -    IF(AND(T$14>$C1014,T$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,T$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(U$14<=$C$5,Input!BP1014,0)  +   T1014-IF(AND($B1014<U$14,U$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,U$14-$B1014-1),0)\n+IF(AND(U$14>$B1014,$C1014>$B1014,U$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,U$14-$B1014-1),0)*$D1014   -    IF(AND(U$14>$C1014,U$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,U$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ1014,0)  +   U1014-IF(AND($B1014<V$14,V$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,V$14-$B1014-1),0)\n+IF(AND(V$14>$B1014,$C1014>$B1014,V$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,V$14-$B1014-1),0)*$D1014   -    IF(AND(V$14>$C1014,V$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,V$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(W$14<=$C$5,Input!BR1014,0)  +   V1014-IF(AND($B1014<W$14,W$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,W$14-$B1014-1),0)\n+IF(AND(W$14>$B1014,$C1014>$B1014,W$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,W$14-$B1014-1),0)*$D1014   -    IF(AND(W$14>$C1014,W$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,W$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(X$14<=$C$5,Input!BS1014,0)  +   W1014-IF(AND($B1014<X$14,X$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,X$14-$B1014-1),0)\n+IF(AND(X$14>$B1014,$C1014>$B1014,X$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,X$14-$B1014-1),0)*$D1014   -    IF(AND(X$14>$C1014,X$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,X$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT1014,0)  +   X1014-IF(AND($B1014<Y$14,Y$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,Y$14-$B1014-1),0)\n+IF(AND(Y$14>$B1014,$C1014>$B1014,Y$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,Y$14-$B1014-1),0)*$D1014   -    IF(AND(Y$14>$C1014,Y$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,Y$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU1014,0)  +   Y1014-IF(AND($B1014<Z$14,Z$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,Z$14-$B1014-1),0)\n+IF(AND(Z$14>$B1014,$C1014>$B1014,Z$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,Z$14-$B1014-1),0)*$D1014   -    IF(AND(Z$14>$C1014,Z$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,Z$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV1014,0)  +   Z1014-IF(AND($B1014<AA$14,AA$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AA$14-$B1014-1),0)\n+IF(AND(AA$14>$B1014,$C1014>$B1014,AA$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AA$14-$B1014-1),0)*$D1014   -    IF(AND(AA$14>$C1014,AA$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AA$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW1014,0)  +   AA1014-IF(AND($B1014<AB$14,AB$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AB$14-$B1014-1),0)\n+IF(AND(AB$14>$B1014,$C1014>$B1014,AB$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AB$14-$B1014-1),0)*$D1014   -    IF(AND(AB$14>$C1014,AB$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AB$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX1014,0)  +   AB1014-IF(AND($B1014<AC$14,AC$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AC$14-$B1014-1),0)\n+IF(AND(AC$14>$B1014,$C1014>$B1014,AC$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AC$14-$B1014-1),0)*$D1014   -    IF(AND(AC$14>$C1014,AC$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AC$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY1014,0)  +   AC1014-IF(AND($B1014<AD$14,AD$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AD$14-$B1014-1),0)\n+IF(AND(AD$14>$B1014,$C1014>$B1014,AD$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AD$14-$B1014-1),0)*$D1014   -    IF(AND(AD$14>$C1014,AD$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AD$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ1014,0)  +   AD1014-IF(AND($B1014<AE$14,AE$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AE$14-$B1014-1),0)\n+IF(AND(AE$14>$B1014,$C1014>$B1014,AE$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AE$14-$B1014-1),0)*$D1014   -    IF(AND(AE$14>$C1014,AE$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AE$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA1014,0)  +   AE1014-IF(AND($B1014<AF$14,AF$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AF$14-$B1014-1),0)\n+IF(AND(AF$14>$B1014,$C1014>$B1014,AF$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AF$14-$B1014-1),0)*$D1014   -    IF(AND(AF$14>$C1014,AF$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AF$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB1014,0)  +   AF1014-IF(AND($B1014<AG$14,AG$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AG$14-$B1014-1),0)\n+IF(AND(AG$14>$B1014,$C1014>$B1014,AG$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AG$14-$B1014-1),0)*$D1014   -    IF(AND(AG$14>$C1014,AG$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AG$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC1014,0)  +   AG1014-IF(AND($B1014<AH$14,AH$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AH$14-$B1014-1),0)\n+IF(AND(AH$14>$B1014,$C1014>$B1014,AH$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AH$14-$B1014-1),0)*$D1014   -    IF(AND(AH$14>$C1014,AH$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AH$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD1014,0)  +   AH1014-IF(AND($B1014<AI$14,AI$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AI$14-$B1014-1),0)\n+IF(AND(AI$14>$B1014,$C1014>$B1014,AI$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AI$14-$B1014-1),0)*$D1014   -    IF(AND(AI$14>$C1014,AI$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AI$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE1014,0)  +   AI1014-IF(AND($B1014<AJ$14,AJ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AJ$14-$B1014-1),0)\n+IF(AND(AJ$14>$B1014,$C1014>$B1014,AJ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AJ$14-$B1014-1),0)*$D1014   -    IF(AND(AJ$14>$C1014,AJ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AJ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF1014,0)  +   AJ1014-IF(AND($B1014<AK$14,AK$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AK$14-$B1014-1),0)\n+IF(AND(AK$14>$B1014,$C1014>$B1014,AK$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AK$14-$B1014-1),0)*$D1014   -    IF(AND(AK$14>$C1014,AK$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AK$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG1014,0)  +   AK1014-IF(AND($B1014<AL$14,AL$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AL$14-$B1014-1),0)\n+IF(AND(AL$14>$B1014,$C1014>$B1014,AL$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AL$14-$B1014-1),0)*$D1014   -    IF(AND(AL$14>$C1014,AL$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AL$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH1014,0)  +   AL1014-IF(AND($B1014<AM$14,AM$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AM$14-$B1014-1),0)\n+IF(AND(AM$14>$B1014,$C1014>$B1014,AM$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AM$14-$B1014-1),0)*$D1014   -    IF(AND(AM$14>$C1014,AM$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AM$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI1014,0)  +   AM1014-IF(AND($B1014<AN$14,AN$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AN$14-$B1014-1),0)\n+IF(AND(AN$14>$B1014,$C1014>$B1014,AN$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AN$14-$B1014-1),0)*$D1014   -    IF(AND(AN$14>$C1014,AN$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AN$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ1014,0)  +   AN1014-IF(AND($B1014<AO$14,AO$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AO$14-$B1014-1),0)\n+IF(AND(AO$14>$B1014,$C1014>$B1014,AO$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AO$14-$B1014-1),0)*$D1014   -    IF(AND(AO$14>$C1014,AO$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AO$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK1014,0)  +   AO1014-IF(AND($B1014<AP$14,AP$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AP$14-$B1014-1),0)\n+IF(AND(AP$14>$B1014,$C1014>$B1014,AP$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AP$14-$B1014-1),0)*$D1014   -    IF(AND(AP$14>$C1014,AP$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AP$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL1014,0)  +   AP1014-IF(AND($B1014<AQ$14,AQ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AQ$14-$B1014-1),0)\n+IF(AND(AQ$14>$B1014,$C1014>$B1014,AQ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AQ$14-$B1014-1),0)*$D1014   -    IF(AND(AQ$14>$C1014,AQ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AQ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM1014,0)  +   AQ1014-IF(AND($B1014<AR$14,AR$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AR$14-$B1014-1),0)\n+IF(AND(AR$14>$B1014,$C1014>$B1014,AR$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AR$14-$B1014-1),0)*$D1014   -    IF(AND(AR$14>$C1014,AR$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AR$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN1014,0)  +   AR1014-IF(AND($B1014<AS$14,AS$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AS$14-$B1014-1),0)\n+IF(AND(AS$14>$B1014,$C1014>$B1014,AS$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AS$14-$B1014-1),0)*$D1014   -    IF(AND(AS$14>$C1014,AS$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AS$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO1014,0)  +   AS1014-IF(AND($B1014<AT$14,AT$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AT$14-$B1014-1),0)\n+IF(AND(AT$14>$B1014,$C1014>$B1014,AT$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AT$14-$B1014-1),0)*$D1014   -    IF(AND(AT$14>$C1014,AT$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AT$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP1014,0)  +   AT1014-IF(AND($B1014<AU$14,AU$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AU$14-$B1014-1),0)\n+IF(AND(AU$14>$B1014,$C1014>$B1014,AU$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AU$14-$B1014-1),0)*$D1014   -    IF(AND(AU$14>$C1014,AU$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AU$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ1014,0)  +   AU1014-IF(AND($B1014<AV$14,AV$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AV$14-$B1014-1),0)\n+IF(AND(AV$14>$B1014,$C1014>$B1014,AV$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AV$14-$B1014-1),0)*$D1014   -    IF(AND(AV$14>$C1014,AV$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AV$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR1014,0)  +   AV1014-IF(AND($B1014<AW$14,AW$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AW$14-$B1014-1),0)\n+IF(AND(AW$14>$B1014,$C1014>$B1014,AW$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AW$14-$B1014-1),0)*$D1014   -    IF(AND(AW$14>$C1014,AW$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AW$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS1014,0)  +   AW1014-IF(AND($B1014<AX$14,AX$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AX$14-$B1014-1),0)\n+IF(AND(AX$14>$B1014,$C1014>$B1014,AX$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AX$14-$B1014-1),0)*$D1014   -    IF(AND(AX$14>$C1014,AX$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AX$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT1014,0)  +   AX1014-IF(AND($B1014<AY$14,AY$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AY$14-$B1014-1),0)\n+IF(AND(AY$14>$B1014,$C1014>$B1014,AY$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AY$14-$B1014-1),0)*$D1014   -    IF(AND(AY$14>$C1014,AY$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AY$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU1014,0)  +   AY1014-IF(AND($B1014<AZ$14,AZ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AZ$14-$B1014-1),0)\n+IF(AND(AZ$14>$B1014,$C1014>$B1014,AZ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,AZ$14-$B1014-1),0)*$D1014   -    IF(AND(AZ$14>$C1014,AZ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,AZ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV1014,0)  +   AZ1014-IF(AND($B1014<BA$14,BA$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BA$14-$B1014-1),0)\n+IF(AND(BA$14>$B1014,$C1014>$B1014,BA$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BA$14-$B1014-1),0)*$D1014   -    IF(AND(BA$14>$C1014,BA$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BA$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW1014,0)  +   BA1014-IF(AND($B1014<BB$14,BB$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BB$14-$B1014-1),0)\n+IF(AND(BB$14>$B1014,$C1014>$B1014,BB$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BB$14-$B1014-1),0)*$D1014   -    IF(AND(BB$14>$C1014,BB$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BB$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX1014,0)  +   BB1014-IF(AND($B1014<BC$14,BC$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BC$14-$B1014-1),0)\n+IF(AND(BC$14>$B1014,$C1014>$B1014,BC$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BC$14-$B1014-1),0)*$D1014   -    IF(AND(BC$14>$C1014,BC$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BC$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY1014,0)  +   BC1014-IF(AND($B1014<BD$14,BD$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BD$14-$B1014-1),0)\n+IF(AND(BD$14>$B1014,$C1014>$B1014,BD$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BD$14-$B1014-1),0)*$D1014   -    IF(AND(BD$14>$C1014,BD$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BD$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ1014,0)  +   BD1014-IF(AND($B1014<BE$14,BE$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BE$14-$B1014-1),0)\n+IF(AND(BE$14>$B1014,$C1014>$B1014,BE$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BE$14-$B1014-1),0)*$D1014   -    IF(AND(BE$14>$C1014,BE$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BE$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA1014,0)  +   BE1014-IF(AND($B1014<BF$14,BF$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BF$14-$B1014-1),0)\n+IF(AND(BF$14>$B1014,$C1014>$B1014,BF$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BF$14-$B1014-1),0)*$D1014   -    IF(AND(BF$14>$C1014,BF$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BF$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB1014,0)  +   BF1014-IF(AND($B1014<BG$14,BG$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BG$14-$B1014-1),0)\n+IF(AND(BG$14>$B1014,$C1014>$B1014,BG$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BG$14-$B1014-1),0)*$D1014   -    IF(AND(BG$14>$C1014,BG$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BG$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC1014,0)  +   BG1014-IF(AND($B1014<BH$14,BH$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BH$14-$B1014-1),0)\n+IF(AND(BH$14>$B1014,$C1014>$B1014,BH$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BH$14-$B1014-1),0)*$D1014   -    IF(AND(BH$14>$C1014,BH$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BH$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD1014,0)  +   BH1014-IF(AND($B1014<BI$14,BI$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BI$14-$B1014-1),0)\n+IF(AND(BI$14>$B1014,$C1014>$B1014,BI$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BI$14-$B1014-1),0)*$D1014   -    IF(AND(BI$14>$C1014,BI$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BI$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE1014,0)  +   BI1014-IF(AND($B1014<BJ$14,BJ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BJ$14-$B1014-1),0)\n+IF(AND(BJ$14>$B1014,$C1014>$B1014,BJ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BJ$14-$B1014-1),0)*$D1014   -    IF(AND(BJ$14>$C1014,BJ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BJ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF1014,0)  +   BJ1014-IF(AND($B1014<BK$14,BK$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BK$14-$B1014-1),0)\n+IF(AND(BK$14>$B1014,$C1014>$B1014,BK$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BK$14-$B1014-1),0)*$D1014   -    IF(AND(BK$14>$C1014,BK$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BK$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG1014,0)  +   BK1014-IF(AND($B1014<BL$14,BL$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BL$14-$B1014-1),0)\n+IF(AND(BL$14>$B1014,$C1014>$B1014,BL$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BL$14-$B1014-1),0)*$D1014   -    IF(AND(BL$14>$C1014,BL$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BL$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH1014,0)  +   BL1014-IF(AND($B1014<BM$14,BM$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BM$14-$B1014-1),0)\n+IF(AND(BM$14>$B1014,$C1014>$B1014,BM$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BM$14-$B1014-1),0)*$D1014   -    IF(AND(BM$14>$C1014,BM$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BM$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI1014,0)  +   BM1014-IF(AND($B1014<BN$14,BN$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BN$14-$B1014-1),0)\n+IF(AND(BN$14>$B1014,$C1014>$B1014,BN$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BN$14-$B1014-1),0)*$D1014   -    IF(AND(BN$14>$C1014,BN$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BN$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ1014,0)  +   BN1014-IF(AND($B1014<BO$14,BO$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BO$14-$B1014-1),0)\n+IF(AND(BO$14>$B1014,$C1014>$B1014,BO$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BO$14-$B1014-1),0)*$D1014   -    IF(AND(BO$14>$C1014,BO$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BO$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK1014,0)  +   BO1014-IF(AND($B1014<BP$14,BP$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BP$14-$B1014-1),0)\n+IF(AND(BP$14>$B1014,$C1014>$B1014,BP$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BP$14-$B1014-1),0)*$D1014   -    IF(AND(BP$14>$C1014,BP$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BP$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL1014,0)  +   BP1014-IF(AND($B1014<BQ$14,BQ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BQ$14-$B1014-1),0)\n+IF(AND(BQ$14>$B1014,$C1014>$B1014,BQ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BQ$14-$B1014-1),0)*$D1014   -    IF(AND(BQ$14>$C1014,BQ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BQ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM1014,0)  +   BQ1014-IF(AND($B1014<BR$14,BR$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BR$14-$B1014-1),0)\n+IF(AND(BR$14>$B1014,$C1014>$B1014,BR$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BR$14-$B1014-1),0)*$D1014   -    IF(AND(BR$14>$C1014,BR$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BR$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN1014,0)  +   BR1014-IF(AND($B1014<BS$14,BS$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BS$14-$B1014-1),0)\n+IF(AND(BS$14>$B1014,$C1014>$B1014,BS$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BS$14-$B1014-1),0)*$D1014   -    IF(AND(BS$14>$C1014,BS$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BS$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO1014,0)  +   BS1014-IF(AND($B1014<BT$14,BT$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BT$14-$B1014-1),0)\n+IF(AND(BT$14>$B1014,$C1014>$B1014,BT$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BT$14-$B1014-1),0)*$D1014   -    IF(AND(BT$14>$C1014,BT$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BT$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP1014,0)  +   BT1014-IF(AND($B1014<BU$14,BU$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BU$14-$B1014-1),0)\n+IF(AND(BU$14>$B1014,$C1014>$B1014,BU$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BU$14-$B1014-1),0)*$D1014   -    IF(AND(BU$14>$C1014,BU$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BU$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ1014,0)  +   BU1014-IF(AND($B1014<BV$14,BV$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BV$14-$B1014-1),0)\n+IF(AND(BV$14>$B1014,$C1014>$B1014,BV$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BV$14-$B1014-1),0)*$D1014   -    IF(AND(BV$14>$C1014,BV$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BV$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR1014,0)  +   BV1014-IF(AND($B1014<BW$14,BW$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BW$14-$B1014-1),0)\n+IF(AND(BW$14>$B1014,$C1014>$B1014,BW$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BW$14-$B1014-1),0)*$D1014   -    IF(AND(BW$14>$C1014,BW$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BW$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS1014,0)  +   BW1014-IF(AND($B1014<BX$14,BX$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BX$14-$B1014-1),0)\n+IF(AND(BX$14>$B1014,$C1014>$B1014,BX$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BX$14-$B1014-1),0)*$D1014   -    IF(AND(BX$14>$C1014,BX$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BX$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT1014,0)  +   BX1014-IF(AND($B1014<BY$14,BY$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BY$14-$B1014-1),0)\n+IF(AND(BY$14>$B1014,$C1014>$B1014,BY$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BY$14-$B1014-1),0)*$D1014   -    IF(AND(BY$14>$C1014,BY$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BY$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU1014,0)  +   BY1014-IF(AND($B1014<BZ$14,BZ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BZ$14-$B1014-1),0)\n+IF(AND(BZ$14>$B1014,$C1014>$B1014,BZ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,BZ$14-$B1014-1),0)*$D1014   -    IF(AND(BZ$14>$C1014,BZ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,BZ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV1014,0)  +   BZ1014-IF(AND($B1014<CA$14,CA$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CA$14-$B1014-1),0)\n+IF(AND(CA$14>$B1014,$C1014>$B1014,CA$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CA$14-$B1014-1),0)*$D1014   -    IF(AND(CA$14>$C1014,CA$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CA$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW1014,0)  +   CA1014-IF(AND($B1014<CB$14,CB$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CB$14-$B1014-1),0)\n+IF(AND(CB$14>$B1014,$C1014>$B1014,CB$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CB$14-$B1014-1),0)*$D1014   -    IF(AND(CB$14>$C1014,CB$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CB$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX1014,0)  +   CB1014-IF(AND($B1014<CC$14,CC$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CC$14-$B1014-1),0)\n+IF(AND(CC$14>$B1014,$C1014>$B1014,CC$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CC$14-$B1014-1),0)*$D1014   -    IF(AND(CC$14>$C1014,CC$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CC$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY1014,0)  +   CC1014-IF(AND($B1014<CD$14,CD$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CD$14-$B1014-1),0)\n+IF(AND(CD$14>$B1014,$C1014>$B1014,CD$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CD$14-$B1014-1),0)*$D1014   -    IF(AND(CD$14>$C1014,CD$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CD$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ1014,0)  +   CD1014-IF(AND($B1014<CE$14,CE$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CE$14-$B1014-1),0)\n+IF(AND(CE$14>$B1014,$C1014>$B1014,CE$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CE$14-$B1014-1),0)*$D1014   -    IF(AND(CE$14>$C1014,CE$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CE$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA1014,0)  +   CE1014-IF(AND($B1014<CF$14,CF$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CF$14-$B1014-1),0)\n+IF(AND(CF$14>$B1014,$C1014>$B1014,CF$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CF$14-$B1014-1),0)*$D1014   -    IF(AND(CF$14>$C1014,CF$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CF$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB1014,0)  +   CF1014-IF(AND($B1014<CG$14,CG$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CG$14-$B1014-1),0)\n+IF(AND(CG$14>$B1014,$C1014>$B1014,CG$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CG$14-$B1014-1),0)*$D1014   -    IF(AND(CG$14>$C1014,CG$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CG$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC1014,0)  +   CG1014-IF(AND($B1014<CH$14,CH$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CH$14-$B1014-1),0)\n+IF(AND(CH$14>$B1014,$C1014>$B1014,CH$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CH$14-$B1014-1),0)*$D1014   -    IF(AND(CH$14>$C1014,CH$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CH$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED1014,0)  +   CH1014-IF(AND($B1014<CI$14,CI$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CI$14-$B1014-1),0)\n+IF(AND(CI$14>$B1014,$C1014>$B1014,CI$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CI$14-$B1014-1),0)*$D1014   -    IF(AND(CI$14>$C1014,CI$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CI$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE1014,0)  +   CI1014-IF(AND($B1014<CJ$14,CJ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CJ$14-$B1014-1),0)\n+IF(AND(CJ$14>$B1014,$C1014>$B1014,CJ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CJ$14-$B1014-1),0)*$D1014   -    IF(AND(CJ$14>$C1014,CJ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CJ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF1014,0)  +   CJ1014-IF(AND($B1014<CK$14,CK$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CK$14-$B1014-1),0)\n+IF(AND(CK$14>$B1014,$C1014>$B1014,CK$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CK$14-$B1014-1),0)*$D1014   -    IF(AND(CK$14>$C1014,CK$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CK$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG1014,0)  +   CK1014-IF(AND($B1014<CL$14,CL$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CL$14-$B1014-1),0)\n+IF(AND(CL$14>$B1014,$C1014>$B1014,CL$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CL$14-$B1014-1),0)*$D1014   -    IF(AND(CL$14>$C1014,CL$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CL$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH1014,0)  +   CL1014-IF(AND($B1014<CM$14,CM$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CM$14-$B1014-1),0)\n+IF(AND(CM$14>$B1014,$C1014>$B1014,CM$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CM$14-$B1014-1),0)*$D1014   -    IF(AND(CM$14>$C1014,CM$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CM$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI1014,0)  +   CM1014-IF(AND($B1014<CN$14,CN$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CN$14-$B1014-1),0)\n+IF(AND(CN$14>$B1014,$C1014>$B1014,CN$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CN$14-$B1014-1),0)*$D1014   -    IF(AND(CN$14>$C1014,CN$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CN$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ1014,0)  +   CN1014-IF(AND($B1014<CO$14,CO$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CO$14-$B1014-1),0)\n+IF(AND(CO$14>$B1014,$C1014>$B1014,CO$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CO$14-$B1014-1),0)*$D1014   -    IF(AND(CO$14>$C1014,CO$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CO$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK1014,0)  +   CO1014-IF(AND($B1014<CP$14,CP$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CP$14-$B1014-1),0)\n+IF(AND(CP$14>$B1014,$C1014>$B1014,CP$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CP$14-$B1014-1),0)*$D1014   -    IF(AND(CP$14>$C1014,CP$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CP$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL1014,0)  +   CP1014-IF(AND($B1014<CQ$14,CQ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CQ$14-$B1014-1),0)\n+IF(AND(CQ$14>$B1014,$C1014>$B1014,CQ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CQ$14-$B1014-1),0)*$D1014   -    IF(AND(CQ$14>$C1014,CQ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CQ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM1014,0)  +   CQ1014-IF(AND($B1014<CR$14,CR$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CR$14-$B1014-1),0)\n+IF(AND(CR$14>$B1014,$C1014>$B1014,CR$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CR$14-$B1014-1),0)*$D1014   -    IF(AND(CR$14>$C1014,CR$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CR$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN1014,0)  +   CR1014-IF(AND($B1014<CS$14,CS$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CS$14-$B1014-1),0)\n+IF(AND(CS$14>$B1014,$C1014>$B1014,CS$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CS$14-$B1014-1),0)*$D1014   -    IF(AND(CS$14>$C1014,CS$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CS$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO1014,0)  +   CS1014-IF(AND($B1014<CT$14,CT$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CT$14-$B1014-1),0)\n+IF(AND(CT$14>$B1014,$C1014>$B1014,CT$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CT$14-$B1014-1),0)*$D1014   -    IF(AND(CT$14>$C1014,CT$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CT$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP1014,0)  +   CT1014-IF(AND($B1014<CU$14,CU$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CU$14-$B1014-1),0)\n+IF(AND(CU$14>$B1014,$C1014>$B1014,CU$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CU$14-$B1014-1),0)*$D1014   -    IF(AND(CU$14>$C1014,CU$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CU$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ1014,0)  +   CU1014-IF(AND($B1014<CV$14,CV$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CV$14-$B1014-1),0)\n+IF(AND(CV$14>$B1014,$C1014>$B1014,CV$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CV$14-$B1014-1),0)*$D1014   -    IF(AND(CV$14>$C1014,CV$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CV$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER1014,0)  +   CV1014-IF(AND($B1014<CW$14,CW$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CW$14-$B1014-1),0)\n+IF(AND(CW$14>$B1014,$C1014>$B1014,CW$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CW$14-$B1014-1),0)*$D1014   -    IF(AND(CW$14>$C1014,CW$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CW$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES1014,0)  +   CW1014-IF(AND($B1014<CX$14,CX$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CX$14-$B1014-1),0)\n+IF(AND(CX$14>$B1014,$C1014>$B1014,CX$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CX$14-$B1014-1),0)*$D1014   -    IF(AND(CX$14>$C1014,CX$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CX$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET1014,0)  +   CX1014-IF(AND($B1014<CY$14,CY$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CY$14-$B1014-1),0)\n+IF(AND(CY$14>$B1014,$C1014>$B1014,CY$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CY$14-$B1014-1),0)*$D1014   -    IF(AND(CY$14>$C1014,CY$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CY$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU1014,0)  +   CY1014-IF(AND($B1014<CZ$14,CZ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CZ$14-$B1014-1),0)\n+IF(AND(CZ$14>$B1014,$C1014>$B1014,CZ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,CZ$14-$B1014-1),0)*$D1014   -    IF(AND(CZ$14>$C1014,CZ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,CZ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV1014,0)  +   CZ1014-IF(AND($B1014<DA$14,DA$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DA$14-$B1014-1),0)\n+IF(AND(DA$14>$B1014,$C1014>$B1014,DA$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DA$14-$B1014-1),0)*$D1014   -    IF(AND(DA$14>$C1014,DA$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DA$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW1014,0)  +   DA1014-IF(AND($B1014<DB$14,DB$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DB$14-$B1014-1),0)\n+IF(AND(DB$14>$B1014,$C1014>$B1014,DB$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DB$14-$B1014-1),0)*$D1014   -    IF(AND(DB$14>$C1014,DB$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DB$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX1014,0)  +   DB1014-IF(AND($B1014<DC$14,DC$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DC$14-$B1014-1),0)\n+IF(AND(DC$14>$B1014,$C1014>$B1014,DC$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DC$14-$B1014-1),0)*$D1014   -    IF(AND(DC$14>$C1014,DC$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DC$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY1014,0)  +   DC1014-IF(AND($B1014<DD$14,DD$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DD$14-$B1014-1),0)\n+IF(AND(DD$14>$B1014,$C1014>$B1014,DD$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DD$14-$B1014-1),0)*$D1014   -    IF(AND(DD$14>$C1014,DD$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DD$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ1014,0)  +   DD1014-IF(AND($B1014<DE$14,DE$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DE$14-$B1014-1),0)\n+IF(AND(DE$14>$B1014,$C1014>$B1014,DE$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DE$14-$B1014-1),0)*$D1014   -    IF(AND(DE$14>$C1014,DE$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DE$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA1014,0)  +   DE1014-IF(AND($B1014<DF$14,DF$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DF$14-$B1014-1),0)\n+IF(AND(DF$14>$B1014,$C1014>$B1014,DF$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DF$14-$B1014-1),0)*$D1014   -    IF(AND(DF$14>$C1014,DF$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DF$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB1014,0)  +   DF1014-IF(AND($B1014<DG$14,DG$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DG$14-$B1014-1),0)\n+IF(AND(DG$14>$B1014,$C1014>$B1014,DG$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DG$14-$B1014-1),0)*$D1014   -    IF(AND(DG$14>$C1014,DG$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DG$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC1014,0)  +   DG1014-IF(AND($B1014<DH$14,DH$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DH$14-$B1014-1),0)\n+IF(AND(DH$14>$B1014,$C1014>$B1014,DH$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DH$14-$B1014-1),0)*$D1014   -    IF(AND(DH$14>$C1014,DH$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DH$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD1014,0)  +   DH1014-IF(AND($B1014<DI$14,DI$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DI$14-$B1014-1),0)\n+IF(AND(DI$14>$B1014,$C1014>$B1014,DI$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DI$14-$B1014-1),0)*$D1014   -    IF(AND(DI$14>$C1014,DI$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DI$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE1014,0)  +   DI1014-IF(AND($B1014<DJ$14,DJ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DJ$14-$B1014-1),0)\n+IF(AND(DJ$14>$B1014,$C1014>$B1014,DJ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DJ$14-$B1014-1),0)*$D1014   -    IF(AND(DJ$14>$C1014,DJ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DJ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF1014,0)  +   DJ1014-IF(AND($B1014<DK$14,DK$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DK$14-$B1014-1),0)\n+IF(AND(DK$14>$B1014,$C1014>$B1014,DK$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DK$14-$B1014-1),0)*$D1014   -    IF(AND(DK$14>$C1014,DK$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DK$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG1014,0)  +   DK1014-IF(AND($B1014<DL$14,DL$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DL$14-$B1014-1),0)\n+IF(AND(DL$14>$B1014,$C1014>$B1014,DL$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DL$14-$B1014-1),0)*$D1014   -    IF(AND(DL$14>$C1014,DL$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DL$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH1014,0)  +   DL1014-IF(AND($B1014<DM$14,DM$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DM$14-$B1014-1),0)\n+IF(AND(DM$14>$B1014,$C1014>$B1014,DM$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DM$14-$B1014-1),0)*$D1014   -    IF(AND(DM$14>$C1014,DM$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DM$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI1014,0)  +   DM1014-IF(AND($B1014<DN$14,DN$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DN$14-$B1014-1),0)\n+IF(AND(DN$14>$B1014,$C1014>$B1014,DN$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DN$14-$B1014-1),0)*$D1014   -    IF(AND(DN$14>$C1014,DN$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DN$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ1014,0)  +   DN1014-IF(AND($B1014<DO$14,DO$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DO$14-$B1014-1),0)\n+IF(AND(DO$14>$B1014,$C1014>$B1014,DO$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DO$14-$B1014-1),0)*$D1014   -    IF(AND(DO$14>$C1014,DO$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DO$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK1014,0)  +   DO1014-IF(AND($B1014<DP$14,DP$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DP$14-$B1014-1),0)\n+IF(AND(DP$14>$B1014,$C1014>$B1014,DP$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DP$14-$B1014-1),0)*$D1014   -    IF(AND(DP$14>$C1014,DP$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DP$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL1014,0)  +   DP1014-IF(AND($B1014<DQ$14,DQ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DQ$14-$B1014-1),0)\n+IF(AND(DQ$14>$B1014,$C1014>$B1014,DQ$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DQ$14-$B1014-1),0)*$D1014   -    IF(AND(DQ$14>$C1014,DQ$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DQ$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM1014,0)  +   DQ1014-IF(AND($B1014<DR$14,DR$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DR$14-$B1014-1),0)\n+IF(AND(DR$14>$B1014,$C1014>$B1014,DR$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DR$14-$B1014-1),0)*$D1014   -    IF(AND(DR$14>$C1014,DR$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DR$14-$C1014-1),0)*$D1014","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN1014,0)  +   DR1014-IF(AND($B1014<DS$14,DS$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DS$14-$B1014-1),0)\n+IF(AND(DS$14>$B1014,$C1014>$B1014,DS$14-$B1014<$C$5),OFFSET(Input!$BA1014,0,DS$14-$B1014-1),0)*$D1014   -    IF(AND(DS$14>$C1014,DS$14-$C1014<$C$5),OFFSET(Input!$BA1014,0,DS$14-$C1014-1),0)*$D1014","v":0}]
[{"$f":"Calcs!A1015","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1015),1,Calcs!E1015)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1015,Input!Z1015*Periods),0)","v":0},{"$f":"IF(Calcs!DY1015>Calcs!DZ1015,IF(Input!R1015<>0,Input!AC1015/Input!R1015,0),IF(Input!V1015<>0,Input!AE1015/Input!V1015,0))","v":0},null,{"$f":"Input!BA1015","v":0},{"$f":"IF(G$14<=$C$5,Input!BB1015,0)  +   F1015-IF(AND($B1015<G$14,G$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,G$14-$B1015-1),0)\n+IF(AND(G$14>$B1015,$C1015>$B1015,G$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,G$14-$B1015-1),0)*$D1015   -    IF(AND(G$14>$C1015,G$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,G$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(H$14<=$C$5,Input!BC1015,0)  +   G1015-IF(AND($B1015<H$14,H$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,H$14-$B1015-1),0)\n+IF(AND(H$14>$B1015,$C1015>$B1015,H$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,H$14-$B1015-1),0)*$D1015   -    IF(AND(H$14>$C1015,H$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,H$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(I$14<=$C$5,Input!BD1015,0)  +   H1015-IF(AND($B1015<I$14,I$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,I$14-$B1015-1),0)\n+IF(AND(I$14>$B1015,$C1015>$B1015,I$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,I$14-$B1015-1),0)*$D1015   -    IF(AND(I$14>$C1015,I$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,I$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(J$14<=$C$5,Input!BE1015,0)  +   I1015-IF(AND($B1015<J$14,J$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,J$14-$B1015-1),0)\n+IF(AND(J$14>$B1015,$C1015>$B1015,J$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,J$14-$B1015-1),0)*$D1015   -    IF(AND(J$14>$C1015,J$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,J$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(K$14<=$C$5,Input!BF1015,0)  +   J1015-IF(AND($B1015<K$14,K$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,K$14-$B1015-1),0)\n+IF(AND(K$14>$B1015,$C1015>$B1015,K$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,K$14-$B1015-1),0)*$D1015   -    IF(AND(K$14>$C1015,K$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,K$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(L$14<=$C$5,Input!BG1015,0)  +   K1015-IF(AND($B1015<L$14,L$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,L$14-$B1015-1),0)\n+IF(AND(L$14>$B1015,$C1015>$B1015,L$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,L$14-$B1015-1),0)*$D1015   -    IF(AND(L$14>$C1015,L$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,L$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(M$14<=$C$5,Input!BH1015,0)  +   L1015-IF(AND($B1015<M$14,M$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,M$14-$B1015-1),0)\n+IF(AND(M$14>$B1015,$C1015>$B1015,M$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,M$14-$B1015-1),0)*$D1015   -    IF(AND(M$14>$C1015,M$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,M$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(N$14<=$C$5,Input!BI1015,0)  +   M1015-IF(AND($B1015<N$14,N$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,N$14-$B1015-1),0)\n+IF(AND(N$14>$B1015,$C1015>$B1015,N$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,N$14-$B1015-1),0)*$D1015   -    IF(AND(N$14>$C1015,N$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,N$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ1015,0)  +   N1015-IF(AND($B1015<O$14,O$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,O$14-$B1015-1),0)\n+IF(AND(O$14>$B1015,$C1015>$B1015,O$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,O$14-$B1015-1),0)*$D1015   -    IF(AND(O$14>$C1015,O$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,O$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(P$14<=$C$5,Input!BK1015,0)  +   O1015-IF(AND($B1015<P$14,P$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,P$14-$B1015-1),0)\n+IF(AND(P$14>$B1015,$C1015>$B1015,P$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,P$14-$B1015-1),0)*$D1015   -    IF(AND(P$14>$C1015,P$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,P$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL1015,0)  +   P1015-IF(AND($B1015<Q$14,Q$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,Q$14-$B1015-1),0)\n+IF(AND(Q$14>$B1015,$C1015>$B1015,Q$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,Q$14-$B1015-1),0)*$D1015   -    IF(AND(Q$14>$C1015,Q$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,Q$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(R$14<=$C$5,Input!BM1015,0)  +   Q1015-IF(AND($B1015<R$14,R$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,R$14-$B1015-1),0)\n+IF(AND(R$14>$B1015,$C1015>$B1015,R$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,R$14-$B1015-1),0)*$D1015   -    IF(AND(R$14>$C1015,R$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,R$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(S$14<=$C$5,Input!BN1015,0)  +   R1015-IF(AND($B1015<S$14,S$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,S$14-$B1015-1),0)\n+IF(AND(S$14>$B1015,$C1015>$B1015,S$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,S$14-$B1015-1),0)*$D1015   -    IF(AND(S$14>$C1015,S$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,S$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(T$14<=$C$5,Input!BO1015,0)  +   S1015-IF(AND($B1015<T$14,T$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,T$14-$B1015-1),0)\n+IF(AND(T$14>$B1015,$C1015>$B1015,T$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,T$14-$B1015-1),0)*$D1015   -    IF(AND(T$14>$C1015,T$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,T$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(U$14<=$C$5,Input!BP1015,0)  +   T1015-IF(AND($B1015<U$14,U$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,U$14-$B1015-1),0)\n+IF(AND(U$14>$B1015,$C1015>$B1015,U$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,U$14-$B1015-1),0)*$D1015   -    IF(AND(U$14>$C1015,U$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,U$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ1015,0)  +   U1015-IF(AND($B1015<V$14,V$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,V$14-$B1015-1),0)\n+IF(AND(V$14>$B1015,$C1015>$B1015,V$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,V$14-$B1015-1),0)*$D1015   -    IF(AND(V$14>$C1015,V$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,V$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(W$14<=$C$5,Input!BR1015,0)  +   V1015-IF(AND($B1015<W$14,W$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,W$14-$B1015-1),0)\n+IF(AND(W$14>$B1015,$C1015>$B1015,W$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,W$14-$B1015-1),0)*$D1015   -    IF(AND(W$14>$C1015,W$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,W$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(X$14<=$C$5,Input!BS1015,0)  +   W1015-IF(AND($B1015<X$14,X$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,X$14-$B1015-1),0)\n+IF(AND(X$14>$B1015,$C1015>$B1015,X$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,X$14-$B1015-1),0)*$D1015   -    IF(AND(X$14>$C1015,X$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,X$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT1015,0)  +   X1015-IF(AND($B1015<Y$14,Y$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,Y$14-$B1015-1),0)\n+IF(AND(Y$14>$B1015,$C1015>$B1015,Y$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,Y$14-$B1015-1),0)*$D1015   -    IF(AND(Y$14>$C1015,Y$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,Y$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU1015,0)  +   Y1015-IF(AND($B1015<Z$14,Z$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,Z$14-$B1015-1),0)\n+IF(AND(Z$14>$B1015,$C1015>$B1015,Z$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,Z$14-$B1015-1),0)*$D1015   -    IF(AND(Z$14>$C1015,Z$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,Z$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV1015,0)  +   Z1015-IF(AND($B1015<AA$14,AA$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AA$14-$B1015-1),0)\n+IF(AND(AA$14>$B1015,$C1015>$B1015,AA$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AA$14-$B1015-1),0)*$D1015   -    IF(AND(AA$14>$C1015,AA$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AA$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW1015,0)  +   AA1015-IF(AND($B1015<AB$14,AB$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AB$14-$B1015-1),0)\n+IF(AND(AB$14>$B1015,$C1015>$B1015,AB$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AB$14-$B1015-1),0)*$D1015   -    IF(AND(AB$14>$C1015,AB$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AB$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX1015,0)  +   AB1015-IF(AND($B1015<AC$14,AC$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AC$14-$B1015-1),0)\n+IF(AND(AC$14>$B1015,$C1015>$B1015,AC$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AC$14-$B1015-1),0)*$D1015   -    IF(AND(AC$14>$C1015,AC$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AC$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY1015,0)  +   AC1015-IF(AND($B1015<AD$14,AD$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AD$14-$B1015-1),0)\n+IF(AND(AD$14>$B1015,$C1015>$B1015,AD$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AD$14-$B1015-1),0)*$D1015   -    IF(AND(AD$14>$C1015,AD$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AD$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ1015,0)  +   AD1015-IF(AND($B1015<AE$14,AE$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AE$14-$B1015-1),0)\n+IF(AND(AE$14>$B1015,$C1015>$B1015,AE$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AE$14-$B1015-1),0)*$D1015   -    IF(AND(AE$14>$C1015,AE$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AE$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA1015,0)  +   AE1015-IF(AND($B1015<AF$14,AF$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AF$14-$B1015-1),0)\n+IF(AND(AF$14>$B1015,$C1015>$B1015,AF$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AF$14-$B1015-1),0)*$D1015   -    IF(AND(AF$14>$C1015,AF$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AF$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB1015,0)  +   AF1015-IF(AND($B1015<AG$14,AG$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AG$14-$B1015-1),0)\n+IF(AND(AG$14>$B1015,$C1015>$B1015,AG$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AG$14-$B1015-1),0)*$D1015   -    IF(AND(AG$14>$C1015,AG$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AG$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC1015,0)  +   AG1015-IF(AND($B1015<AH$14,AH$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AH$14-$B1015-1),0)\n+IF(AND(AH$14>$B1015,$C1015>$B1015,AH$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AH$14-$B1015-1),0)*$D1015   -    IF(AND(AH$14>$C1015,AH$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AH$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD1015,0)  +   AH1015-IF(AND($B1015<AI$14,AI$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AI$14-$B1015-1),0)\n+IF(AND(AI$14>$B1015,$C1015>$B1015,AI$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AI$14-$B1015-1),0)*$D1015   -    IF(AND(AI$14>$C1015,AI$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AI$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE1015,0)  +   AI1015-IF(AND($B1015<AJ$14,AJ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AJ$14-$B1015-1),0)\n+IF(AND(AJ$14>$B1015,$C1015>$B1015,AJ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AJ$14-$B1015-1),0)*$D1015   -    IF(AND(AJ$14>$C1015,AJ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AJ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF1015,0)  +   AJ1015-IF(AND($B1015<AK$14,AK$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AK$14-$B1015-1),0)\n+IF(AND(AK$14>$B1015,$C1015>$B1015,AK$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AK$14-$B1015-1),0)*$D1015   -    IF(AND(AK$14>$C1015,AK$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AK$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG1015,0)  +   AK1015-IF(AND($B1015<AL$14,AL$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AL$14-$B1015-1),0)\n+IF(AND(AL$14>$B1015,$C1015>$B1015,AL$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AL$14-$B1015-1),0)*$D1015   -    IF(AND(AL$14>$C1015,AL$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AL$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH1015,0)  +   AL1015-IF(AND($B1015<AM$14,AM$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AM$14-$B1015-1),0)\n+IF(AND(AM$14>$B1015,$C1015>$B1015,AM$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AM$14-$B1015-1),0)*$D1015   -    IF(AND(AM$14>$C1015,AM$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AM$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI1015,0)  +   AM1015-IF(AND($B1015<AN$14,AN$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AN$14-$B1015-1),0)\n+IF(AND(AN$14>$B1015,$C1015>$B1015,AN$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AN$14-$B1015-1),0)*$D1015   -    IF(AND(AN$14>$C1015,AN$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AN$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ1015,0)  +   AN1015-IF(AND($B1015<AO$14,AO$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AO$14-$B1015-1),0)\n+IF(AND(AO$14>$B1015,$C1015>$B1015,AO$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AO$14-$B1015-1),0)*$D1015   -    IF(AND(AO$14>$C1015,AO$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AO$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK1015,0)  +   AO1015-IF(AND($B1015<AP$14,AP$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AP$14-$B1015-1),0)\n+IF(AND(AP$14>$B1015,$C1015>$B1015,AP$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AP$14-$B1015-1),0)*$D1015   -    IF(AND(AP$14>$C1015,AP$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AP$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL1015,0)  +   AP1015-IF(AND($B1015<AQ$14,AQ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AQ$14-$B1015-1),0)\n+IF(AND(AQ$14>$B1015,$C1015>$B1015,AQ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AQ$14-$B1015-1),0)*$D1015   -    IF(AND(AQ$14>$C1015,AQ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AQ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM1015,0)  +   AQ1015-IF(AND($B1015<AR$14,AR$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AR$14-$B1015-1),0)\n+IF(AND(AR$14>$B1015,$C1015>$B1015,AR$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AR$14-$B1015-1),0)*$D1015   -    IF(AND(AR$14>$C1015,AR$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AR$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN1015,0)  +   AR1015-IF(AND($B1015<AS$14,AS$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AS$14-$B1015-1),0)\n+IF(AND(AS$14>$B1015,$C1015>$B1015,AS$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AS$14-$B1015-1),0)*$D1015   -    IF(AND(AS$14>$C1015,AS$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AS$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO1015,0)  +   AS1015-IF(AND($B1015<AT$14,AT$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AT$14-$B1015-1),0)\n+IF(AND(AT$14>$B1015,$C1015>$B1015,AT$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AT$14-$B1015-1),0)*$D1015   -    IF(AND(AT$14>$C1015,AT$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AT$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP1015,0)  +   AT1015-IF(AND($B1015<AU$14,AU$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AU$14-$B1015-1),0)\n+IF(AND(AU$14>$B1015,$C1015>$B1015,AU$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AU$14-$B1015-1),0)*$D1015   -    IF(AND(AU$14>$C1015,AU$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AU$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ1015,0)  +   AU1015-IF(AND($B1015<AV$14,AV$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AV$14-$B1015-1),0)\n+IF(AND(AV$14>$B1015,$C1015>$B1015,AV$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AV$14-$B1015-1),0)*$D1015   -    IF(AND(AV$14>$C1015,AV$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AV$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR1015,0)  +   AV1015-IF(AND($B1015<AW$14,AW$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AW$14-$B1015-1),0)\n+IF(AND(AW$14>$B1015,$C1015>$B1015,AW$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AW$14-$B1015-1),0)*$D1015   -    IF(AND(AW$14>$C1015,AW$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AW$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS1015,0)  +   AW1015-IF(AND($B1015<AX$14,AX$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AX$14-$B1015-1),0)\n+IF(AND(AX$14>$B1015,$C1015>$B1015,AX$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AX$14-$B1015-1),0)*$D1015   -    IF(AND(AX$14>$C1015,AX$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AX$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT1015,0)  +   AX1015-IF(AND($B1015<AY$14,AY$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AY$14-$B1015-1),0)\n+IF(AND(AY$14>$B1015,$C1015>$B1015,AY$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AY$14-$B1015-1),0)*$D1015   -    IF(AND(AY$14>$C1015,AY$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AY$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU1015,0)  +   AY1015-IF(AND($B1015<AZ$14,AZ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AZ$14-$B1015-1),0)\n+IF(AND(AZ$14>$B1015,$C1015>$B1015,AZ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,AZ$14-$B1015-1),0)*$D1015   -    IF(AND(AZ$14>$C1015,AZ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,AZ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV1015,0)  +   AZ1015-IF(AND($B1015<BA$14,BA$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BA$14-$B1015-1),0)\n+IF(AND(BA$14>$B1015,$C1015>$B1015,BA$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BA$14-$B1015-1),0)*$D1015   -    IF(AND(BA$14>$C1015,BA$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BA$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW1015,0)  +   BA1015-IF(AND($B1015<BB$14,BB$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BB$14-$B1015-1),0)\n+IF(AND(BB$14>$B1015,$C1015>$B1015,BB$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BB$14-$B1015-1),0)*$D1015   -    IF(AND(BB$14>$C1015,BB$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BB$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX1015,0)  +   BB1015-IF(AND($B1015<BC$14,BC$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BC$14-$B1015-1),0)\n+IF(AND(BC$14>$B1015,$C1015>$B1015,BC$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BC$14-$B1015-1),0)*$D1015   -    IF(AND(BC$14>$C1015,BC$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BC$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY1015,0)  +   BC1015-IF(AND($B1015<BD$14,BD$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BD$14-$B1015-1),0)\n+IF(AND(BD$14>$B1015,$C1015>$B1015,BD$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BD$14-$B1015-1),0)*$D1015   -    IF(AND(BD$14>$C1015,BD$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BD$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ1015,0)  +   BD1015-IF(AND($B1015<BE$14,BE$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BE$14-$B1015-1),0)\n+IF(AND(BE$14>$B1015,$C1015>$B1015,BE$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BE$14-$B1015-1),0)*$D1015   -    IF(AND(BE$14>$C1015,BE$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BE$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA1015,0)  +   BE1015-IF(AND($B1015<BF$14,BF$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BF$14-$B1015-1),0)\n+IF(AND(BF$14>$B1015,$C1015>$B1015,BF$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BF$14-$B1015-1),0)*$D1015   -    IF(AND(BF$14>$C1015,BF$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BF$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB1015,0)  +   BF1015-IF(AND($B1015<BG$14,BG$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BG$14-$B1015-1),0)\n+IF(AND(BG$14>$B1015,$C1015>$B1015,BG$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BG$14-$B1015-1),0)*$D1015   -    IF(AND(BG$14>$C1015,BG$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BG$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC1015,0)  +   BG1015-IF(AND($B1015<BH$14,BH$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BH$14-$B1015-1),0)\n+IF(AND(BH$14>$B1015,$C1015>$B1015,BH$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BH$14-$B1015-1),0)*$D1015   -    IF(AND(BH$14>$C1015,BH$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BH$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD1015,0)  +   BH1015-IF(AND($B1015<BI$14,BI$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BI$14-$B1015-1),0)\n+IF(AND(BI$14>$B1015,$C1015>$B1015,BI$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BI$14-$B1015-1),0)*$D1015   -    IF(AND(BI$14>$C1015,BI$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BI$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE1015,0)  +   BI1015-IF(AND($B1015<BJ$14,BJ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BJ$14-$B1015-1),0)\n+IF(AND(BJ$14>$B1015,$C1015>$B1015,BJ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BJ$14-$B1015-1),0)*$D1015   -    IF(AND(BJ$14>$C1015,BJ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BJ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF1015,0)  +   BJ1015-IF(AND($B1015<BK$14,BK$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BK$14-$B1015-1),0)\n+IF(AND(BK$14>$B1015,$C1015>$B1015,BK$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BK$14-$B1015-1),0)*$D1015   -    IF(AND(BK$14>$C1015,BK$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BK$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG1015,0)  +   BK1015-IF(AND($B1015<BL$14,BL$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BL$14-$B1015-1),0)\n+IF(AND(BL$14>$B1015,$C1015>$B1015,BL$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BL$14-$B1015-1),0)*$D1015   -    IF(AND(BL$14>$C1015,BL$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BL$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH1015,0)  +   BL1015-IF(AND($B1015<BM$14,BM$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BM$14-$B1015-1),0)\n+IF(AND(BM$14>$B1015,$C1015>$B1015,BM$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BM$14-$B1015-1),0)*$D1015   -    IF(AND(BM$14>$C1015,BM$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BM$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI1015,0)  +   BM1015-IF(AND($B1015<BN$14,BN$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BN$14-$B1015-1),0)\n+IF(AND(BN$14>$B1015,$C1015>$B1015,BN$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BN$14-$B1015-1),0)*$D1015   -    IF(AND(BN$14>$C1015,BN$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BN$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ1015,0)  +   BN1015-IF(AND($B1015<BO$14,BO$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BO$14-$B1015-1),0)\n+IF(AND(BO$14>$B1015,$C1015>$B1015,BO$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BO$14-$B1015-1),0)*$D1015   -    IF(AND(BO$14>$C1015,BO$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BO$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK1015,0)  +   BO1015-IF(AND($B1015<BP$14,BP$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BP$14-$B1015-1),0)\n+IF(AND(BP$14>$B1015,$C1015>$B1015,BP$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BP$14-$B1015-1),0)*$D1015   -    IF(AND(BP$14>$C1015,BP$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BP$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL1015,0)  +   BP1015-IF(AND($B1015<BQ$14,BQ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BQ$14-$B1015-1),0)\n+IF(AND(BQ$14>$B1015,$C1015>$B1015,BQ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BQ$14-$B1015-1),0)*$D1015   -    IF(AND(BQ$14>$C1015,BQ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BQ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM1015,0)  +   BQ1015-IF(AND($B1015<BR$14,BR$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BR$14-$B1015-1),0)\n+IF(AND(BR$14>$B1015,$C1015>$B1015,BR$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BR$14-$B1015-1),0)*$D1015   -    IF(AND(BR$14>$C1015,BR$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BR$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN1015,0)  +   BR1015-IF(AND($B1015<BS$14,BS$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BS$14-$B1015-1),0)\n+IF(AND(BS$14>$B1015,$C1015>$B1015,BS$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BS$14-$B1015-1),0)*$D1015   -    IF(AND(BS$14>$C1015,BS$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BS$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO1015,0)  +   BS1015-IF(AND($B1015<BT$14,BT$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BT$14-$B1015-1),0)\n+IF(AND(BT$14>$B1015,$C1015>$B1015,BT$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BT$14-$B1015-1),0)*$D1015   -    IF(AND(BT$14>$C1015,BT$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BT$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP1015,0)  +   BT1015-IF(AND($B1015<BU$14,BU$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BU$14-$B1015-1),0)\n+IF(AND(BU$14>$B1015,$C1015>$B1015,BU$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BU$14-$B1015-1),0)*$D1015   -    IF(AND(BU$14>$C1015,BU$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BU$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ1015,0)  +   BU1015-IF(AND($B1015<BV$14,BV$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BV$14-$B1015-1),0)\n+IF(AND(BV$14>$B1015,$C1015>$B1015,BV$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BV$14-$B1015-1),0)*$D1015   -    IF(AND(BV$14>$C1015,BV$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BV$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR1015,0)  +   BV1015-IF(AND($B1015<BW$14,BW$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BW$14-$B1015-1),0)\n+IF(AND(BW$14>$B1015,$C1015>$B1015,BW$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BW$14-$B1015-1),0)*$D1015   -    IF(AND(BW$14>$C1015,BW$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BW$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS1015,0)  +   BW1015-IF(AND($B1015<BX$14,BX$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BX$14-$B1015-1),0)\n+IF(AND(BX$14>$B1015,$C1015>$B1015,BX$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BX$14-$B1015-1),0)*$D1015   -    IF(AND(BX$14>$C1015,BX$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BX$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT1015,0)  +   BX1015-IF(AND($B1015<BY$14,BY$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BY$14-$B1015-1),0)\n+IF(AND(BY$14>$B1015,$C1015>$B1015,BY$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BY$14-$B1015-1),0)*$D1015   -    IF(AND(BY$14>$C1015,BY$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BY$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU1015,0)  +   BY1015-IF(AND($B1015<BZ$14,BZ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BZ$14-$B1015-1),0)\n+IF(AND(BZ$14>$B1015,$C1015>$B1015,BZ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,BZ$14-$B1015-1),0)*$D1015   -    IF(AND(BZ$14>$C1015,BZ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,BZ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV1015,0)  +   BZ1015-IF(AND($B1015<CA$14,CA$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CA$14-$B1015-1),0)\n+IF(AND(CA$14>$B1015,$C1015>$B1015,CA$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CA$14-$B1015-1),0)*$D1015   -    IF(AND(CA$14>$C1015,CA$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CA$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW1015,0)  +   CA1015-IF(AND($B1015<CB$14,CB$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CB$14-$B1015-1),0)\n+IF(AND(CB$14>$B1015,$C1015>$B1015,CB$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CB$14-$B1015-1),0)*$D1015   -    IF(AND(CB$14>$C1015,CB$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CB$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX1015,0)  +   CB1015-IF(AND($B1015<CC$14,CC$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CC$14-$B1015-1),0)\n+IF(AND(CC$14>$B1015,$C1015>$B1015,CC$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CC$14-$B1015-1),0)*$D1015   -    IF(AND(CC$14>$C1015,CC$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CC$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY1015,0)  +   CC1015-IF(AND($B1015<CD$14,CD$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CD$14-$B1015-1),0)\n+IF(AND(CD$14>$B1015,$C1015>$B1015,CD$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CD$14-$B1015-1),0)*$D1015   -    IF(AND(CD$14>$C1015,CD$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CD$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ1015,0)  +   CD1015-IF(AND($B1015<CE$14,CE$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CE$14-$B1015-1),0)\n+IF(AND(CE$14>$B1015,$C1015>$B1015,CE$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CE$14-$B1015-1),0)*$D1015   -    IF(AND(CE$14>$C1015,CE$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CE$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA1015,0)  +   CE1015-IF(AND($B1015<CF$14,CF$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CF$14-$B1015-1),0)\n+IF(AND(CF$14>$B1015,$C1015>$B1015,CF$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CF$14-$B1015-1),0)*$D1015   -    IF(AND(CF$14>$C1015,CF$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CF$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB1015,0)  +   CF1015-IF(AND($B1015<CG$14,CG$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CG$14-$B1015-1),0)\n+IF(AND(CG$14>$B1015,$C1015>$B1015,CG$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CG$14-$B1015-1),0)*$D1015   -    IF(AND(CG$14>$C1015,CG$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CG$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC1015,0)  +   CG1015-IF(AND($B1015<CH$14,CH$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CH$14-$B1015-1),0)\n+IF(AND(CH$14>$B1015,$C1015>$B1015,CH$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CH$14-$B1015-1),0)*$D1015   -    IF(AND(CH$14>$C1015,CH$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CH$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED1015,0)  +   CH1015-IF(AND($B1015<CI$14,CI$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CI$14-$B1015-1),0)\n+IF(AND(CI$14>$B1015,$C1015>$B1015,CI$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CI$14-$B1015-1),0)*$D1015   -    IF(AND(CI$14>$C1015,CI$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CI$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE1015,0)  +   CI1015-IF(AND($B1015<CJ$14,CJ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CJ$14-$B1015-1),0)\n+IF(AND(CJ$14>$B1015,$C1015>$B1015,CJ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CJ$14-$B1015-1),0)*$D1015   -    IF(AND(CJ$14>$C1015,CJ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CJ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF1015,0)  +   CJ1015-IF(AND($B1015<CK$14,CK$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CK$14-$B1015-1),0)\n+IF(AND(CK$14>$B1015,$C1015>$B1015,CK$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CK$14-$B1015-1),0)*$D1015   -    IF(AND(CK$14>$C1015,CK$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CK$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG1015,0)  +   CK1015-IF(AND($B1015<CL$14,CL$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CL$14-$B1015-1),0)\n+IF(AND(CL$14>$B1015,$C1015>$B1015,CL$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CL$14-$B1015-1),0)*$D1015   -    IF(AND(CL$14>$C1015,CL$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CL$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH1015,0)  +   CL1015-IF(AND($B1015<CM$14,CM$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CM$14-$B1015-1),0)\n+IF(AND(CM$14>$B1015,$C1015>$B1015,CM$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CM$14-$B1015-1),0)*$D1015   -    IF(AND(CM$14>$C1015,CM$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CM$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI1015,0)  +   CM1015-IF(AND($B1015<CN$14,CN$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CN$14-$B1015-1),0)\n+IF(AND(CN$14>$B1015,$C1015>$B1015,CN$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CN$14-$B1015-1),0)*$D1015   -    IF(AND(CN$14>$C1015,CN$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CN$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ1015,0)  +   CN1015-IF(AND($B1015<CO$14,CO$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CO$14-$B1015-1),0)\n+IF(AND(CO$14>$B1015,$C1015>$B1015,CO$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CO$14-$B1015-1),0)*$D1015   -    IF(AND(CO$14>$C1015,CO$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CO$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK1015,0)  +   CO1015-IF(AND($B1015<CP$14,CP$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CP$14-$B1015-1),0)\n+IF(AND(CP$14>$B1015,$C1015>$B1015,CP$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CP$14-$B1015-1),0)*$D1015   -    IF(AND(CP$14>$C1015,CP$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CP$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL1015,0)  +   CP1015-IF(AND($B1015<CQ$14,CQ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CQ$14-$B1015-1),0)\n+IF(AND(CQ$14>$B1015,$C1015>$B1015,CQ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CQ$14-$B1015-1),0)*$D1015   -    IF(AND(CQ$14>$C1015,CQ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CQ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM1015,0)  +   CQ1015-IF(AND($B1015<CR$14,CR$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CR$14-$B1015-1),0)\n+IF(AND(CR$14>$B1015,$C1015>$B1015,CR$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CR$14-$B1015-1),0)*$D1015   -    IF(AND(CR$14>$C1015,CR$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CR$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN1015,0)  +   CR1015-IF(AND($B1015<CS$14,CS$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CS$14-$B1015-1),0)\n+IF(AND(CS$14>$B1015,$C1015>$B1015,CS$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CS$14-$B1015-1),0)*$D1015   -    IF(AND(CS$14>$C1015,CS$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CS$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO1015,0)  +   CS1015-IF(AND($B1015<CT$14,CT$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CT$14-$B1015-1),0)\n+IF(AND(CT$14>$B1015,$C1015>$B1015,CT$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CT$14-$B1015-1),0)*$D1015   -    IF(AND(CT$14>$C1015,CT$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CT$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP1015,0)  +   CT1015-IF(AND($B1015<CU$14,CU$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CU$14-$B1015-1),0)\n+IF(AND(CU$14>$B1015,$C1015>$B1015,CU$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CU$14-$B1015-1),0)*$D1015   -    IF(AND(CU$14>$C1015,CU$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CU$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ1015,0)  +   CU1015-IF(AND($B1015<CV$14,CV$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CV$14-$B1015-1),0)\n+IF(AND(CV$14>$B1015,$C1015>$B1015,CV$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CV$14-$B1015-1),0)*$D1015   -    IF(AND(CV$14>$C1015,CV$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CV$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER1015,0)  +   CV1015-IF(AND($B1015<CW$14,CW$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CW$14-$B1015-1),0)\n+IF(AND(CW$14>$B1015,$C1015>$B1015,CW$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CW$14-$B1015-1),0)*$D1015   -    IF(AND(CW$14>$C1015,CW$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CW$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES1015,0)  +   CW1015-IF(AND($B1015<CX$14,CX$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CX$14-$B1015-1),0)\n+IF(AND(CX$14>$B1015,$C1015>$B1015,CX$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CX$14-$B1015-1),0)*$D1015   -    IF(AND(CX$14>$C1015,CX$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CX$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET1015,0)  +   CX1015-IF(AND($B1015<CY$14,CY$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CY$14-$B1015-1),0)\n+IF(AND(CY$14>$B1015,$C1015>$B1015,CY$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CY$14-$B1015-1),0)*$D1015   -    IF(AND(CY$14>$C1015,CY$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CY$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU1015,0)  +   CY1015-IF(AND($B1015<CZ$14,CZ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CZ$14-$B1015-1),0)\n+IF(AND(CZ$14>$B1015,$C1015>$B1015,CZ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,CZ$14-$B1015-1),0)*$D1015   -    IF(AND(CZ$14>$C1015,CZ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,CZ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV1015,0)  +   CZ1015-IF(AND($B1015<DA$14,DA$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DA$14-$B1015-1),0)\n+IF(AND(DA$14>$B1015,$C1015>$B1015,DA$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DA$14-$B1015-1),0)*$D1015   -    IF(AND(DA$14>$C1015,DA$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DA$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW1015,0)  +   DA1015-IF(AND($B1015<DB$14,DB$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DB$14-$B1015-1),0)\n+IF(AND(DB$14>$B1015,$C1015>$B1015,DB$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DB$14-$B1015-1),0)*$D1015   -    IF(AND(DB$14>$C1015,DB$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DB$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX1015,0)  +   DB1015-IF(AND($B1015<DC$14,DC$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DC$14-$B1015-1),0)\n+IF(AND(DC$14>$B1015,$C1015>$B1015,DC$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DC$14-$B1015-1),0)*$D1015   -    IF(AND(DC$14>$C1015,DC$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DC$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY1015,0)  +   DC1015-IF(AND($B1015<DD$14,DD$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DD$14-$B1015-1),0)\n+IF(AND(DD$14>$B1015,$C1015>$B1015,DD$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DD$14-$B1015-1),0)*$D1015   -    IF(AND(DD$14>$C1015,DD$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DD$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ1015,0)  +   DD1015-IF(AND($B1015<DE$14,DE$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DE$14-$B1015-1),0)\n+IF(AND(DE$14>$B1015,$C1015>$B1015,DE$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DE$14-$B1015-1),0)*$D1015   -    IF(AND(DE$14>$C1015,DE$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DE$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA1015,0)  +   DE1015-IF(AND($B1015<DF$14,DF$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DF$14-$B1015-1),0)\n+IF(AND(DF$14>$B1015,$C1015>$B1015,DF$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DF$14-$B1015-1),0)*$D1015   -    IF(AND(DF$14>$C1015,DF$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DF$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB1015,0)  +   DF1015-IF(AND($B1015<DG$14,DG$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DG$14-$B1015-1),0)\n+IF(AND(DG$14>$B1015,$C1015>$B1015,DG$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DG$14-$B1015-1),0)*$D1015   -    IF(AND(DG$14>$C1015,DG$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DG$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC1015,0)  +   DG1015-IF(AND($B1015<DH$14,DH$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DH$14-$B1015-1),0)\n+IF(AND(DH$14>$B1015,$C1015>$B1015,DH$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DH$14-$B1015-1),0)*$D1015   -    IF(AND(DH$14>$C1015,DH$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DH$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD1015,0)  +   DH1015-IF(AND($B1015<DI$14,DI$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DI$14-$B1015-1),0)\n+IF(AND(DI$14>$B1015,$C1015>$B1015,DI$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DI$14-$B1015-1),0)*$D1015   -    IF(AND(DI$14>$C1015,DI$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DI$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE1015,0)  +   DI1015-IF(AND($B1015<DJ$14,DJ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DJ$14-$B1015-1),0)\n+IF(AND(DJ$14>$B1015,$C1015>$B1015,DJ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DJ$14-$B1015-1),0)*$D1015   -    IF(AND(DJ$14>$C1015,DJ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DJ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF1015,0)  +   DJ1015-IF(AND($B1015<DK$14,DK$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DK$14-$B1015-1),0)\n+IF(AND(DK$14>$B1015,$C1015>$B1015,DK$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DK$14-$B1015-1),0)*$D1015   -    IF(AND(DK$14>$C1015,DK$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DK$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG1015,0)  +   DK1015-IF(AND($B1015<DL$14,DL$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DL$14-$B1015-1),0)\n+IF(AND(DL$14>$B1015,$C1015>$B1015,DL$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DL$14-$B1015-1),0)*$D1015   -    IF(AND(DL$14>$C1015,DL$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DL$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH1015,0)  +   DL1015-IF(AND($B1015<DM$14,DM$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DM$14-$B1015-1),0)\n+IF(AND(DM$14>$B1015,$C1015>$B1015,DM$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DM$14-$B1015-1),0)*$D1015   -    IF(AND(DM$14>$C1015,DM$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DM$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI1015,0)  +   DM1015-IF(AND($B1015<DN$14,DN$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DN$14-$B1015-1),0)\n+IF(AND(DN$14>$B1015,$C1015>$B1015,DN$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DN$14-$B1015-1),0)*$D1015   -    IF(AND(DN$14>$C1015,DN$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DN$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ1015,0)  +   DN1015-IF(AND($B1015<DO$14,DO$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DO$14-$B1015-1),0)\n+IF(AND(DO$14>$B1015,$C1015>$B1015,DO$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DO$14-$B1015-1),0)*$D1015   -    IF(AND(DO$14>$C1015,DO$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DO$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK1015,0)  +   DO1015-IF(AND($B1015<DP$14,DP$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DP$14-$B1015-1),0)\n+IF(AND(DP$14>$B1015,$C1015>$B1015,DP$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DP$14-$B1015-1),0)*$D1015   -    IF(AND(DP$14>$C1015,DP$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DP$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL1015,0)  +   DP1015-IF(AND($B1015<DQ$14,DQ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DQ$14-$B1015-1),0)\n+IF(AND(DQ$14>$B1015,$C1015>$B1015,DQ$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DQ$14-$B1015-1),0)*$D1015   -    IF(AND(DQ$14>$C1015,DQ$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DQ$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM1015,0)  +   DQ1015-IF(AND($B1015<DR$14,DR$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DR$14-$B1015-1),0)\n+IF(AND(DR$14>$B1015,$C1015>$B1015,DR$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DR$14-$B1015-1),0)*$D1015   -    IF(AND(DR$14>$C1015,DR$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DR$14-$C1015-1),0)*$D1015","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN1015,0)  +   DR1015-IF(AND($B1015<DS$14,DS$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DS$14-$B1015-1),0)\n+IF(AND(DS$14>$B1015,$C1015>$B1015,DS$14-$B1015<$C$5),OFFSET(Input!$BA1015,0,DS$14-$B1015-1),0)*$D1015   -    IF(AND(DS$14>$C1015,DS$14-$C1015<$C$5),OFFSET(Input!$BA1015,0,DS$14-$C1015-1),0)*$D1015","v":0}]
[{"$f":"Calcs!A1016","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1016),1,Calcs!E1016)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1016,Input!Z1016*Periods),0)","v":0},{"$f":"IF(Calcs!DY1016>Calcs!DZ1016,IF(Input!R1016<>0,Input!AC1016/Input!R1016,0),IF(Input!V1016<>0,Input!AE1016/Input!V1016,0))","v":0},null,{"$f":"Input!BA1016","v":0},{"$f":"IF(G$14<=$C$5,Input!BB1016,0)  +   F1016-IF(AND($B1016<G$14,G$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,G$14-$B1016-1),0)\n+IF(AND(G$14>$B1016,$C1016>$B1016,G$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,G$14-$B1016-1),0)*$D1016   -    IF(AND(G$14>$C1016,G$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,G$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(H$14<=$C$5,Input!BC1016,0)  +   G1016-IF(AND($B1016<H$14,H$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,H$14-$B1016-1),0)\n+IF(AND(H$14>$B1016,$C1016>$B1016,H$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,H$14-$B1016-1),0)*$D1016   -    IF(AND(H$14>$C1016,H$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,H$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(I$14<=$C$5,Input!BD1016,0)  +   H1016-IF(AND($B1016<I$14,I$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,I$14-$B1016-1),0)\n+IF(AND(I$14>$B1016,$C1016>$B1016,I$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,I$14-$B1016-1),0)*$D1016   -    IF(AND(I$14>$C1016,I$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,I$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(J$14<=$C$5,Input!BE1016,0)  +   I1016-IF(AND($B1016<J$14,J$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,J$14-$B1016-1),0)\n+IF(AND(J$14>$B1016,$C1016>$B1016,J$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,J$14-$B1016-1),0)*$D1016   -    IF(AND(J$14>$C1016,J$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,J$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(K$14<=$C$5,Input!BF1016,0)  +   J1016-IF(AND($B1016<K$14,K$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,K$14-$B1016-1),0)\n+IF(AND(K$14>$B1016,$C1016>$B1016,K$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,K$14-$B1016-1),0)*$D1016   -    IF(AND(K$14>$C1016,K$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,K$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(L$14<=$C$5,Input!BG1016,0)  +   K1016-IF(AND($B1016<L$14,L$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,L$14-$B1016-1),0)\n+IF(AND(L$14>$B1016,$C1016>$B1016,L$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,L$14-$B1016-1),0)*$D1016   -    IF(AND(L$14>$C1016,L$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,L$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(M$14<=$C$5,Input!BH1016,0)  +   L1016-IF(AND($B1016<M$14,M$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,M$14-$B1016-1),0)\n+IF(AND(M$14>$B1016,$C1016>$B1016,M$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,M$14-$B1016-1),0)*$D1016   -    IF(AND(M$14>$C1016,M$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,M$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(N$14<=$C$5,Input!BI1016,0)  +   M1016-IF(AND($B1016<N$14,N$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,N$14-$B1016-1),0)\n+IF(AND(N$14>$B1016,$C1016>$B1016,N$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,N$14-$B1016-1),0)*$D1016   -    IF(AND(N$14>$C1016,N$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,N$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(O$14<=$C$5,Input!BJ1016,0)  +   N1016-IF(AND($B1016<O$14,O$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,O$14-$B1016-1),0)\n+IF(AND(O$14>$B1016,$C1016>$B1016,O$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,O$14-$B1016-1),0)*$D1016   -    IF(AND(O$14>$C1016,O$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,O$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(P$14<=$C$5,Input!BK1016,0)  +   O1016-IF(AND($B1016<P$14,P$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,P$14-$B1016-1),0)\n+IF(AND(P$14>$B1016,$C1016>$B1016,P$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,P$14-$B1016-1),0)*$D1016   -    IF(AND(P$14>$C1016,P$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,P$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(Q$14<=$C$5,Input!BL1016,0)  +   P1016-IF(AND($B1016<Q$14,Q$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,Q$14-$B1016-1),0)\n+IF(AND(Q$14>$B1016,$C1016>$B1016,Q$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,Q$14-$B1016-1),0)*$D1016   -    IF(AND(Q$14>$C1016,Q$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,Q$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(R$14<=$C$5,Input!BM1016,0)  +   Q1016-IF(AND($B1016<R$14,R$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,R$14-$B1016-1),0)\n+IF(AND(R$14>$B1016,$C1016>$B1016,R$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,R$14-$B1016-1),0)*$D1016   -    IF(AND(R$14>$C1016,R$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,R$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(S$14<=$C$5,Input!BN1016,0)  +   R1016-IF(AND($B1016<S$14,S$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,S$14-$B1016-1),0)\n+IF(AND(S$14>$B1016,$C1016>$B1016,S$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,S$14-$B1016-1),0)*$D1016   -    IF(AND(S$14>$C1016,S$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,S$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(T$14<=$C$5,Input!BO1016,0)  +   S1016-IF(AND($B1016<T$14,T$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,T$14-$B1016-1),0)\n+IF(AND(T$14>$B1016,$C1016>$B1016,T$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,T$14-$B1016-1),0)*$D1016   -    IF(AND(T$14>$C1016,T$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,T$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(U$14<=$C$5,Input!BP1016,0)  +   T1016-IF(AND($B1016<U$14,U$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,U$14-$B1016-1),0)\n+IF(AND(U$14>$B1016,$C1016>$B1016,U$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,U$14-$B1016-1),0)*$D1016   -    IF(AND(U$14>$C1016,U$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,U$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(V$14<=$C$5,Input!BQ1016,0)  +   U1016-IF(AND($B1016<V$14,V$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,V$14-$B1016-1),0)\n+IF(AND(V$14>$B1016,$C1016>$B1016,V$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,V$14-$B1016-1),0)*$D1016   -    IF(AND(V$14>$C1016,V$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,V$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(W$14<=$C$5,Input!BR1016,0)  +   V1016-IF(AND($B1016<W$14,W$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,W$14-$B1016-1),0)\n+IF(AND(W$14>$B1016,$C1016>$B1016,W$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,W$14-$B1016-1),0)*$D1016   -    IF(AND(W$14>$C1016,W$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,W$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(X$14<=$C$5,Input!BS1016,0)  +   W1016-IF(AND($B1016<X$14,X$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,X$14-$B1016-1),0)\n+IF(AND(X$14>$B1016,$C1016>$B1016,X$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,X$14-$B1016-1),0)*$D1016   -    IF(AND(X$14>$C1016,X$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,X$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(Y$14<=$C$5,Input!BT1016,0)  +   X1016-IF(AND($B1016<Y$14,Y$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,Y$14-$B1016-1),0)\n+IF(AND(Y$14>$B1016,$C1016>$B1016,Y$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,Y$14-$B1016-1),0)*$D1016   -    IF(AND(Y$14>$C1016,Y$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,Y$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(Z$14<=$C$5,Input!BU1016,0)  +   Y1016-IF(AND($B1016<Z$14,Z$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,Z$14-$B1016-1),0)\n+IF(AND(Z$14>$B1016,$C1016>$B1016,Z$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,Z$14-$B1016-1),0)*$D1016   -    IF(AND(Z$14>$C1016,Z$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,Z$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AA$14<=$C$5,Input!BV1016,0)  +   Z1016-IF(AND($B1016<AA$14,AA$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AA$14-$B1016-1),0)\n+IF(AND(AA$14>$B1016,$C1016>$B1016,AA$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AA$14-$B1016-1),0)*$D1016   -    IF(AND(AA$14>$C1016,AA$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AA$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AB$14<=$C$5,Input!BW1016,0)  +   AA1016-IF(AND($B1016<AB$14,AB$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AB$14-$B1016-1),0)\n+IF(AND(AB$14>$B1016,$C1016>$B1016,AB$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AB$14-$B1016-1),0)*$D1016   -    IF(AND(AB$14>$C1016,AB$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AB$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AC$14<=$C$5,Input!BX1016,0)  +   AB1016-IF(AND($B1016<AC$14,AC$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AC$14-$B1016-1),0)\n+IF(AND(AC$14>$B1016,$C1016>$B1016,AC$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AC$14-$B1016-1),0)*$D1016   -    IF(AND(AC$14>$C1016,AC$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AC$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AD$14<=$C$5,Input!BY1016,0)  +   AC1016-IF(AND($B1016<AD$14,AD$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AD$14-$B1016-1),0)\n+IF(AND(AD$14>$B1016,$C1016>$B1016,AD$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AD$14-$B1016-1),0)*$D1016   -    IF(AND(AD$14>$C1016,AD$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AD$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AE$14<=$C$5,Input!BZ1016,0)  +   AD1016-IF(AND($B1016<AE$14,AE$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AE$14-$B1016-1),0)\n+IF(AND(AE$14>$B1016,$C1016>$B1016,AE$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AE$14-$B1016-1),0)*$D1016   -    IF(AND(AE$14>$C1016,AE$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AE$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AF$14<=$C$5,Input!CA1016,0)  +   AE1016-IF(AND($B1016<AF$14,AF$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AF$14-$B1016-1),0)\n+IF(AND(AF$14>$B1016,$C1016>$B1016,AF$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AF$14-$B1016-1),0)*$D1016   -    IF(AND(AF$14>$C1016,AF$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AF$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AG$14<=$C$5,Input!CB1016,0)  +   AF1016-IF(AND($B1016<AG$14,AG$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AG$14-$B1016-1),0)\n+IF(AND(AG$14>$B1016,$C1016>$B1016,AG$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AG$14-$B1016-1),0)*$D1016   -    IF(AND(AG$14>$C1016,AG$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AG$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AH$14<=$C$5,Input!CC1016,0)  +   AG1016-IF(AND($B1016<AH$14,AH$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AH$14-$B1016-1),0)\n+IF(AND(AH$14>$B1016,$C1016>$B1016,AH$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AH$14-$B1016-1),0)*$D1016   -    IF(AND(AH$14>$C1016,AH$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AH$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AI$14<=$C$5,Input!CD1016,0)  +   AH1016-IF(AND($B1016<AI$14,AI$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AI$14-$B1016-1),0)\n+IF(AND(AI$14>$B1016,$C1016>$B1016,AI$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AI$14-$B1016-1),0)*$D1016   -    IF(AND(AI$14>$C1016,AI$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AI$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CE1016,0)  +   AI1016-IF(AND($B1016<AJ$14,AJ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AJ$14-$B1016-1),0)\n+IF(AND(AJ$14>$B1016,$C1016>$B1016,AJ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AJ$14-$B1016-1),0)*$D1016   -    IF(AND(AJ$14>$C1016,AJ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AJ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AK$14<=$C$5,Input!CF1016,0)  +   AJ1016-IF(AND($B1016<AK$14,AK$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AK$14-$B1016-1),0)\n+IF(AND(AK$14>$B1016,$C1016>$B1016,AK$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AK$14-$B1016-1),0)*$D1016   -    IF(AND(AK$14>$C1016,AK$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AK$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AL$14<=$C$5,Input!CG1016,0)  +   AK1016-IF(AND($B1016<AL$14,AL$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AL$14-$B1016-1),0)\n+IF(AND(AL$14>$B1016,$C1016>$B1016,AL$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AL$14-$B1016-1),0)*$D1016   -    IF(AND(AL$14>$C1016,AL$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AL$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AM$14<=$C$5,Input!CH1016,0)  +   AL1016-IF(AND($B1016<AM$14,AM$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AM$14-$B1016-1),0)\n+IF(AND(AM$14>$B1016,$C1016>$B1016,AM$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AM$14-$B1016-1),0)*$D1016   -    IF(AND(AM$14>$C1016,AM$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AM$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AN$14<=$C$5,Input!CI1016,0)  +   AM1016-IF(AND($B1016<AN$14,AN$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AN$14-$B1016-1),0)\n+IF(AND(AN$14>$B1016,$C1016>$B1016,AN$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AN$14-$B1016-1),0)*$D1016   -    IF(AND(AN$14>$C1016,AN$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AN$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AO$14<=$C$5,Input!CJ1016,0)  +   AN1016-IF(AND($B1016<AO$14,AO$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AO$14-$B1016-1),0)\n+IF(AND(AO$14>$B1016,$C1016>$B1016,AO$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AO$14-$B1016-1),0)*$D1016   -    IF(AND(AO$14>$C1016,AO$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AO$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AP$14<=$C$5,Input!CK1016,0)  +   AO1016-IF(AND($B1016<AP$14,AP$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AP$14-$B1016-1),0)\n+IF(AND(AP$14>$B1016,$C1016>$B1016,AP$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AP$14-$B1016-1),0)*$D1016   -    IF(AND(AP$14>$C1016,AP$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AP$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CL1016,0)  +   AP1016-IF(AND($B1016<AQ$14,AQ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AQ$14-$B1016-1),0)\n+IF(AND(AQ$14>$B1016,$C1016>$B1016,AQ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AQ$14-$B1016-1),0)*$D1016   -    IF(AND(AQ$14>$C1016,AQ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AQ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AR$14<=$C$5,Input!CM1016,0)  +   AQ1016-IF(AND($B1016<AR$14,AR$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AR$14-$B1016-1),0)\n+IF(AND(AR$14>$B1016,$C1016>$B1016,AR$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AR$14-$B1016-1),0)*$D1016   -    IF(AND(AR$14>$C1016,AR$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AR$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AS$14<=$C$5,Input!CN1016,0)  +   AR1016-IF(AND($B1016<AS$14,AS$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AS$14-$B1016-1),0)\n+IF(AND(AS$14>$B1016,$C1016>$B1016,AS$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AS$14-$B1016-1),0)*$D1016   -    IF(AND(AS$14>$C1016,AS$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AS$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AT$14<=$C$5,Input!CO1016,0)  +   AS1016-IF(AND($B1016<AT$14,AT$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AT$14-$B1016-1),0)\n+IF(AND(AT$14>$B1016,$C1016>$B1016,AT$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AT$14-$B1016-1),0)*$D1016   -    IF(AND(AT$14>$C1016,AT$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AT$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AU$14<=$C$5,Input!CP1016,0)  +   AT1016-IF(AND($B1016<AU$14,AU$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AU$14-$B1016-1),0)\n+IF(AND(AU$14>$B1016,$C1016>$B1016,AU$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AU$14-$B1016-1),0)*$D1016   -    IF(AND(AU$14>$C1016,AU$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AU$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AV$14<=$C$5,Input!CQ1016,0)  +   AU1016-IF(AND($B1016<AV$14,AV$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AV$14-$B1016-1),0)\n+IF(AND(AV$14>$B1016,$C1016>$B1016,AV$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AV$14-$B1016-1),0)*$D1016   -    IF(AND(AV$14>$C1016,AV$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AV$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AW$14<=$C$5,Input!CR1016,0)  +   AV1016-IF(AND($B1016<AW$14,AW$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AW$14-$B1016-1),0)\n+IF(AND(AW$14>$B1016,$C1016>$B1016,AW$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AW$14-$B1016-1),0)*$D1016   -    IF(AND(AW$14>$C1016,AW$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AW$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AX$14<=$C$5,Input!CS1016,0)  +   AW1016-IF(AND($B1016<AX$14,AX$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AX$14-$B1016-1),0)\n+IF(AND(AX$14>$B1016,$C1016>$B1016,AX$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AX$14-$B1016-1),0)*$D1016   -    IF(AND(AX$14>$C1016,AX$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AX$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AY$14<=$C$5,Input!CT1016,0)  +   AX1016-IF(AND($B1016<AY$14,AY$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AY$14-$B1016-1),0)\n+IF(AND(AY$14>$B1016,$C1016>$B1016,AY$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AY$14-$B1016-1),0)*$D1016   -    IF(AND(AY$14>$C1016,AY$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AY$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(AZ$14<=$C$5,Input!CU1016,0)  +   AY1016-IF(AND($B1016<AZ$14,AZ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AZ$14-$B1016-1),0)\n+IF(AND(AZ$14>$B1016,$C1016>$B1016,AZ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,AZ$14-$B1016-1),0)*$D1016   -    IF(AND(AZ$14>$C1016,AZ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,AZ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BA$14<=$C$5,Input!CV1016,0)  +   AZ1016-IF(AND($B1016<BA$14,BA$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BA$14-$B1016-1),0)\n+IF(AND(BA$14>$B1016,$C1016>$B1016,BA$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BA$14-$B1016-1),0)*$D1016   -    IF(AND(BA$14>$C1016,BA$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BA$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BB$14<=$C$5,Input!CW1016,0)  +   BA1016-IF(AND($B1016<BB$14,BB$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BB$14-$B1016-1),0)\n+IF(AND(BB$14>$B1016,$C1016>$B1016,BB$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BB$14-$B1016-1),0)*$D1016   -    IF(AND(BB$14>$C1016,BB$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BB$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BC$14<=$C$5,Input!CX1016,0)  +   BB1016-IF(AND($B1016<BC$14,BC$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BC$14-$B1016-1),0)\n+IF(AND(BC$14>$B1016,$C1016>$B1016,BC$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BC$14-$B1016-1),0)*$D1016   -    IF(AND(BC$14>$C1016,BC$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BC$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BD$14<=$C$5,Input!CY1016,0)  +   BC1016-IF(AND($B1016<BD$14,BD$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BD$14-$B1016-1),0)\n+IF(AND(BD$14>$B1016,$C1016>$B1016,BD$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BD$14-$B1016-1),0)*$D1016   -    IF(AND(BD$14>$C1016,BD$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BD$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BE$14<=$C$5,Input!CZ1016,0)  +   BD1016-IF(AND($B1016<BE$14,BE$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BE$14-$B1016-1),0)\n+IF(AND(BE$14>$B1016,$C1016>$B1016,BE$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BE$14-$B1016-1),0)*$D1016   -    IF(AND(BE$14>$C1016,BE$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BE$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BF$14<=$C$5,Input!DA1016,0)  +   BE1016-IF(AND($B1016<BF$14,BF$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BF$14-$B1016-1),0)\n+IF(AND(BF$14>$B1016,$C1016>$B1016,BF$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BF$14-$B1016-1),0)*$D1016   -    IF(AND(BF$14>$C1016,BF$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BF$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BG$14<=$C$5,Input!DB1016,0)  +   BF1016-IF(AND($B1016<BG$14,BG$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BG$14-$B1016-1),0)\n+IF(AND(BG$14>$B1016,$C1016>$B1016,BG$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BG$14-$B1016-1),0)*$D1016   -    IF(AND(BG$14>$C1016,BG$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BG$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BH$14<=$C$5,Input!DC1016,0)  +   BG1016-IF(AND($B1016<BH$14,BH$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BH$14-$B1016-1),0)\n+IF(AND(BH$14>$B1016,$C1016>$B1016,BH$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BH$14-$B1016-1),0)*$D1016   -    IF(AND(BH$14>$C1016,BH$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BH$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BI$14<=$C$5,Input!DD1016,0)  +   BH1016-IF(AND($B1016<BI$14,BI$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BI$14-$B1016-1),0)\n+IF(AND(BI$14>$B1016,$C1016>$B1016,BI$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BI$14-$B1016-1),0)*$D1016   -    IF(AND(BI$14>$C1016,BI$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BI$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DE1016,0)  +   BI1016-IF(AND($B1016<BJ$14,BJ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BJ$14-$B1016-1),0)\n+IF(AND(BJ$14>$B1016,$C1016>$B1016,BJ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BJ$14-$B1016-1),0)*$D1016   -    IF(AND(BJ$14>$C1016,BJ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BJ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BK$14<=$C$5,Input!DF1016,0)  +   BJ1016-IF(AND($B1016<BK$14,BK$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BK$14-$B1016-1),0)\n+IF(AND(BK$14>$B1016,$C1016>$B1016,BK$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BK$14-$B1016-1),0)*$D1016   -    IF(AND(BK$14>$C1016,BK$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BK$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BL$14<=$C$5,Input!DG1016,0)  +   BK1016-IF(AND($B1016<BL$14,BL$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BL$14-$B1016-1),0)\n+IF(AND(BL$14>$B1016,$C1016>$B1016,BL$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BL$14-$B1016-1),0)*$D1016   -    IF(AND(BL$14>$C1016,BL$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BL$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BM$14<=$C$5,Input!DH1016,0)  +   BL1016-IF(AND($B1016<BM$14,BM$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BM$14-$B1016-1),0)\n+IF(AND(BM$14>$B1016,$C1016>$B1016,BM$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BM$14-$B1016-1),0)*$D1016   -    IF(AND(BM$14>$C1016,BM$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BM$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BN$14<=$C$5,Input!DI1016,0)  +   BM1016-IF(AND($B1016<BN$14,BN$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BN$14-$B1016-1),0)\n+IF(AND(BN$14>$B1016,$C1016>$B1016,BN$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BN$14-$B1016-1),0)*$D1016   -    IF(AND(BN$14>$C1016,BN$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BN$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BO$14<=$C$5,Input!DJ1016,0)  +   BN1016-IF(AND($B1016<BO$14,BO$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BO$14-$B1016-1),0)\n+IF(AND(BO$14>$B1016,$C1016>$B1016,BO$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BO$14-$B1016-1),0)*$D1016   -    IF(AND(BO$14>$C1016,BO$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BO$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BP$14<=$C$5,Input!DK1016,0)  +   BO1016-IF(AND($B1016<BP$14,BP$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BP$14-$B1016-1),0)\n+IF(AND(BP$14>$B1016,$C1016>$B1016,BP$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BP$14-$B1016-1),0)*$D1016   -    IF(AND(BP$14>$C1016,BP$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BP$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DL1016,0)  +   BP1016-IF(AND($B1016<BQ$14,BQ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BQ$14-$B1016-1),0)\n+IF(AND(BQ$14>$B1016,$C1016>$B1016,BQ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BQ$14-$B1016-1),0)*$D1016   -    IF(AND(BQ$14>$C1016,BQ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BQ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BR$14<=$C$5,Input!DM1016,0)  +   BQ1016-IF(AND($B1016<BR$14,BR$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BR$14-$B1016-1),0)\n+IF(AND(BR$14>$B1016,$C1016>$B1016,BR$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BR$14-$B1016-1),0)*$D1016   -    IF(AND(BR$14>$C1016,BR$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BR$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BS$14<=$C$5,Input!DN1016,0)  +   BR1016-IF(AND($B1016<BS$14,BS$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BS$14-$B1016-1),0)\n+IF(AND(BS$14>$B1016,$C1016>$B1016,BS$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BS$14-$B1016-1),0)*$D1016   -    IF(AND(BS$14>$C1016,BS$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BS$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BT$14<=$C$5,Input!DO1016,0)  +   BS1016-IF(AND($B1016<BT$14,BT$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BT$14-$B1016-1),0)\n+IF(AND(BT$14>$B1016,$C1016>$B1016,BT$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BT$14-$B1016-1),0)*$D1016   -    IF(AND(BT$14>$C1016,BT$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BT$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BU$14<=$C$5,Input!DP1016,0)  +   BT1016-IF(AND($B1016<BU$14,BU$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BU$14-$B1016-1),0)\n+IF(AND(BU$14>$B1016,$C1016>$B1016,BU$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BU$14-$B1016-1),0)*$D1016   -    IF(AND(BU$14>$C1016,BU$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BU$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BV$14<=$C$5,Input!DQ1016,0)  +   BU1016-IF(AND($B1016<BV$14,BV$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BV$14-$B1016-1),0)\n+IF(AND(BV$14>$B1016,$C1016>$B1016,BV$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BV$14-$B1016-1),0)*$D1016   -    IF(AND(BV$14>$C1016,BV$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BV$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BW$14<=$C$5,Input!DR1016,0)  +   BV1016-IF(AND($B1016<BW$14,BW$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BW$14-$B1016-1),0)\n+IF(AND(BW$14>$B1016,$C1016>$B1016,BW$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BW$14-$B1016-1),0)*$D1016   -    IF(AND(BW$14>$C1016,BW$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BW$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BX$14<=$C$5,Input!DS1016,0)  +   BW1016-IF(AND($B1016<BX$14,BX$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BX$14-$B1016-1),0)\n+IF(AND(BX$14>$B1016,$C1016>$B1016,BX$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BX$14-$B1016-1),0)*$D1016   -    IF(AND(BX$14>$C1016,BX$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BX$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BY$14<=$C$5,Input!DT1016,0)  +   BX1016-IF(AND($B1016<BY$14,BY$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BY$14-$B1016-1),0)\n+IF(AND(BY$14>$B1016,$C1016>$B1016,BY$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BY$14-$B1016-1),0)*$D1016   -    IF(AND(BY$14>$C1016,BY$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BY$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(BZ$14<=$C$5,Input!DU1016,0)  +   BY1016-IF(AND($B1016<BZ$14,BZ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BZ$14-$B1016-1),0)\n+IF(AND(BZ$14>$B1016,$C1016>$B1016,BZ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,BZ$14-$B1016-1),0)*$D1016   -    IF(AND(BZ$14>$C1016,BZ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,BZ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CA$14<=$C$5,Input!DV1016,0)  +   BZ1016-IF(AND($B1016<CA$14,CA$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CA$14-$B1016-1),0)\n+IF(AND(CA$14>$B1016,$C1016>$B1016,CA$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CA$14-$B1016-1),0)*$D1016   -    IF(AND(CA$14>$C1016,CA$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CA$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CB$14<=$C$5,Input!DW1016,0)  +   CA1016-IF(AND($B1016<CB$14,CB$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CB$14-$B1016-1),0)\n+IF(AND(CB$14>$B1016,$C1016>$B1016,CB$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CB$14-$B1016-1),0)*$D1016   -    IF(AND(CB$14>$C1016,CB$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CB$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CC$14<=$C$5,Input!DX1016,0)  +   CB1016-IF(AND($B1016<CC$14,CC$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CC$14-$B1016-1),0)\n+IF(AND(CC$14>$B1016,$C1016>$B1016,CC$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CC$14-$B1016-1),0)*$D1016   -    IF(AND(CC$14>$C1016,CC$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CC$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CD$14<=$C$5,Input!DY1016,0)  +   CC1016-IF(AND($B1016<CD$14,CD$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CD$14-$B1016-1),0)\n+IF(AND(CD$14>$B1016,$C1016>$B1016,CD$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CD$14-$B1016-1),0)*$D1016   -    IF(AND(CD$14>$C1016,CD$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CD$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CE$14<=$C$5,Input!DZ1016,0)  +   CD1016-IF(AND($B1016<CE$14,CE$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CE$14-$B1016-1),0)\n+IF(AND(CE$14>$B1016,$C1016>$B1016,CE$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CE$14-$B1016-1),0)*$D1016   -    IF(AND(CE$14>$C1016,CE$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CE$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CF$14<=$C$5,Input!EA1016,0)  +   CE1016-IF(AND($B1016<CF$14,CF$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CF$14-$B1016-1),0)\n+IF(AND(CF$14>$B1016,$C1016>$B1016,CF$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CF$14-$B1016-1),0)*$D1016   -    IF(AND(CF$14>$C1016,CF$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CF$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CG$14<=$C$5,Input!EB1016,0)  +   CF1016-IF(AND($B1016<CG$14,CG$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CG$14-$B1016-1),0)\n+IF(AND(CG$14>$B1016,$C1016>$B1016,CG$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CG$14-$B1016-1),0)*$D1016   -    IF(AND(CG$14>$C1016,CG$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CG$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CH$14<=$C$5,Input!EC1016,0)  +   CG1016-IF(AND($B1016<CH$14,CH$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CH$14-$B1016-1),0)\n+IF(AND(CH$14>$B1016,$C1016>$B1016,CH$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CH$14-$B1016-1),0)*$D1016   -    IF(AND(CH$14>$C1016,CH$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CH$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CI$14<=$C$5,Input!ED1016,0)  +   CH1016-IF(AND($B1016<CI$14,CI$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CI$14-$B1016-1),0)\n+IF(AND(CI$14>$B1016,$C1016>$B1016,CI$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CI$14-$B1016-1),0)*$D1016   -    IF(AND(CI$14>$C1016,CI$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CI$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EE1016,0)  +   CI1016-IF(AND($B1016<CJ$14,CJ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CJ$14-$B1016-1),0)\n+IF(AND(CJ$14>$B1016,$C1016>$B1016,CJ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CJ$14-$B1016-1),0)*$D1016   -    IF(AND(CJ$14>$C1016,CJ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CJ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CK$14<=$C$5,Input!EF1016,0)  +   CJ1016-IF(AND($B1016<CK$14,CK$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CK$14-$B1016-1),0)\n+IF(AND(CK$14>$B1016,$C1016>$B1016,CK$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CK$14-$B1016-1),0)*$D1016   -    IF(AND(CK$14>$C1016,CK$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CK$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CL$14<=$C$5,Input!EG1016,0)  +   CK1016-IF(AND($B1016<CL$14,CL$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CL$14-$B1016-1),0)\n+IF(AND(CL$14>$B1016,$C1016>$B1016,CL$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CL$14-$B1016-1),0)*$D1016   -    IF(AND(CL$14>$C1016,CL$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CL$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CM$14<=$C$5,Input!EH1016,0)  +   CL1016-IF(AND($B1016<CM$14,CM$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CM$14-$B1016-1),0)\n+IF(AND(CM$14>$B1016,$C1016>$B1016,CM$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CM$14-$B1016-1),0)*$D1016   -    IF(AND(CM$14>$C1016,CM$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CM$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CN$14<=$C$5,Input!EI1016,0)  +   CM1016-IF(AND($B1016<CN$14,CN$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CN$14-$B1016-1),0)\n+IF(AND(CN$14>$B1016,$C1016>$B1016,CN$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CN$14-$B1016-1),0)*$D1016   -    IF(AND(CN$14>$C1016,CN$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CN$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CO$14<=$C$5,Input!EJ1016,0)  +   CN1016-IF(AND($B1016<CO$14,CO$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CO$14-$B1016-1),0)\n+IF(AND(CO$14>$B1016,$C1016>$B1016,CO$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CO$14-$B1016-1),0)*$D1016   -    IF(AND(CO$14>$C1016,CO$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CO$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CP$14<=$C$5,Input!EK1016,0)  +   CO1016-IF(AND($B1016<CP$14,CP$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CP$14-$B1016-1),0)\n+IF(AND(CP$14>$B1016,$C1016>$B1016,CP$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CP$14-$B1016-1),0)*$D1016   -    IF(AND(CP$14>$C1016,CP$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CP$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EL1016,0)  +   CP1016-IF(AND($B1016<CQ$14,CQ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CQ$14-$B1016-1),0)\n+IF(AND(CQ$14>$B1016,$C1016>$B1016,CQ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CQ$14-$B1016-1),0)*$D1016   -    IF(AND(CQ$14>$C1016,CQ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CQ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CR$14<=$C$5,Input!EM1016,0)  +   CQ1016-IF(AND($B1016<CR$14,CR$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CR$14-$B1016-1),0)\n+IF(AND(CR$14>$B1016,$C1016>$B1016,CR$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CR$14-$B1016-1),0)*$D1016   -    IF(AND(CR$14>$C1016,CR$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CR$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CS$14<=$C$5,Input!EN1016,0)  +   CR1016-IF(AND($B1016<CS$14,CS$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CS$14-$B1016-1),0)\n+IF(AND(CS$14>$B1016,$C1016>$B1016,CS$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CS$14-$B1016-1),0)*$D1016   -    IF(AND(CS$14>$C1016,CS$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CS$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CT$14<=$C$5,Input!EO1016,0)  +   CS1016-IF(AND($B1016<CT$14,CT$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CT$14-$B1016-1),0)\n+IF(AND(CT$14>$B1016,$C1016>$B1016,CT$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CT$14-$B1016-1),0)*$D1016   -    IF(AND(CT$14>$C1016,CT$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CT$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CU$14<=$C$5,Input!EP1016,0)  +   CT1016-IF(AND($B1016<CU$14,CU$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CU$14-$B1016-1),0)\n+IF(AND(CU$14>$B1016,$C1016>$B1016,CU$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CU$14-$B1016-1),0)*$D1016   -    IF(AND(CU$14>$C1016,CU$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CU$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CV$14<=$C$5,Input!EQ1016,0)  +   CU1016-IF(AND($B1016<CV$14,CV$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CV$14-$B1016-1),0)\n+IF(AND(CV$14>$B1016,$C1016>$B1016,CV$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CV$14-$B1016-1),0)*$D1016   -    IF(AND(CV$14>$C1016,CV$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CV$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CW$14<=$C$5,Input!ER1016,0)  +   CV1016-IF(AND($B1016<CW$14,CW$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CW$14-$B1016-1),0)\n+IF(AND(CW$14>$B1016,$C1016>$B1016,CW$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CW$14-$B1016-1),0)*$D1016   -    IF(AND(CW$14>$C1016,CW$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CW$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CX$14<=$C$5,Input!ES1016,0)  +   CW1016-IF(AND($B1016<CX$14,CX$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CX$14-$B1016-1),0)\n+IF(AND(CX$14>$B1016,$C1016>$B1016,CX$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CX$14-$B1016-1),0)*$D1016   -    IF(AND(CX$14>$C1016,CX$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CX$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CY$14<=$C$5,Input!ET1016,0)  +   CX1016-IF(AND($B1016<CY$14,CY$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CY$14-$B1016-1),0)\n+IF(AND(CY$14>$B1016,$C1016>$B1016,CY$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CY$14-$B1016-1),0)*$D1016   -    IF(AND(CY$14>$C1016,CY$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CY$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(CZ$14<=$C$5,Input!EU1016,0)  +   CY1016-IF(AND($B1016<CZ$14,CZ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CZ$14-$B1016-1),0)\n+IF(AND(CZ$14>$B1016,$C1016>$B1016,CZ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,CZ$14-$B1016-1),0)*$D1016   -    IF(AND(CZ$14>$C1016,CZ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,CZ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DA$14<=$C$5,Input!EV1016,0)  +   CZ1016-IF(AND($B1016<DA$14,DA$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DA$14-$B1016-1),0)\n+IF(AND(DA$14>$B1016,$C1016>$B1016,DA$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DA$14-$B1016-1),0)*$D1016   -    IF(AND(DA$14>$C1016,DA$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DA$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DB$14<=$C$5,Input!EW1016,0)  +   DA1016-IF(AND($B1016<DB$14,DB$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DB$14-$B1016-1),0)\n+IF(AND(DB$14>$B1016,$C1016>$B1016,DB$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DB$14-$B1016-1),0)*$D1016   -    IF(AND(DB$14>$C1016,DB$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DB$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DC$14<=$C$5,Input!EX1016,0)  +   DB1016-IF(AND($B1016<DC$14,DC$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DC$14-$B1016-1),0)\n+IF(AND(DC$14>$B1016,$C1016>$B1016,DC$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DC$14-$B1016-1),0)*$D1016   -    IF(AND(DC$14>$C1016,DC$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DC$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DD$14<=$C$5,Input!EY1016,0)  +   DC1016-IF(AND($B1016<DD$14,DD$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DD$14-$B1016-1),0)\n+IF(AND(DD$14>$B1016,$C1016>$B1016,DD$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DD$14-$B1016-1),0)*$D1016   -    IF(AND(DD$14>$C1016,DD$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DD$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DE$14<=$C$5,Input!EZ1016,0)  +   DD1016-IF(AND($B1016<DE$14,DE$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DE$14-$B1016-1),0)\n+IF(AND(DE$14>$B1016,$C1016>$B1016,DE$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DE$14-$B1016-1),0)*$D1016   -    IF(AND(DE$14>$C1016,DE$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DE$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DF$14<=$C$5,Input!FA1016,0)  +   DE1016-IF(AND($B1016<DF$14,DF$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DF$14-$B1016-1),0)\n+IF(AND(DF$14>$B1016,$C1016>$B1016,DF$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DF$14-$B1016-1),0)*$D1016   -    IF(AND(DF$14>$C1016,DF$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DF$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DG$14<=$C$5,Input!FB1016,0)  +   DF1016-IF(AND($B1016<DG$14,DG$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DG$14-$B1016-1),0)\n+IF(AND(DG$14>$B1016,$C1016>$B1016,DG$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DG$14-$B1016-1),0)*$D1016   -    IF(AND(DG$14>$C1016,DG$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DG$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DH$14<=$C$5,Input!FC1016,0)  +   DG1016-IF(AND($B1016<DH$14,DH$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DH$14-$B1016-1),0)\n+IF(AND(DH$14>$B1016,$C1016>$B1016,DH$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DH$14-$B1016-1),0)*$D1016   -    IF(AND(DH$14>$C1016,DH$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DH$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DI$14<=$C$5,Input!FD1016,0)  +   DH1016-IF(AND($B1016<DI$14,DI$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DI$14-$B1016-1),0)\n+IF(AND(DI$14>$B1016,$C1016>$B1016,DI$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DI$14-$B1016-1),0)*$D1016   -    IF(AND(DI$14>$C1016,DI$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DI$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FE1016,0)  +   DI1016-IF(AND($B1016<DJ$14,DJ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DJ$14-$B1016-1),0)\n+IF(AND(DJ$14>$B1016,$C1016>$B1016,DJ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DJ$14-$B1016-1),0)*$D1016   -    IF(AND(DJ$14>$C1016,DJ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DJ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DK$14<=$C$5,Input!FF1016,0)  +   DJ1016-IF(AND($B1016<DK$14,DK$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DK$14-$B1016-1),0)\n+IF(AND(DK$14>$B1016,$C1016>$B1016,DK$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DK$14-$B1016-1),0)*$D1016   -    IF(AND(DK$14>$C1016,DK$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DK$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DL$14<=$C$5,Input!FG1016,0)  +   DK1016-IF(AND($B1016<DL$14,DL$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DL$14-$B1016-1),0)\n+IF(AND(DL$14>$B1016,$C1016>$B1016,DL$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DL$14-$B1016-1),0)*$D1016   -    IF(AND(DL$14>$C1016,DL$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DL$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DM$14<=$C$5,Input!FH1016,0)  +   DL1016-IF(AND($B1016<DM$14,DM$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DM$14-$B1016-1),0)\n+IF(AND(DM$14>$B1016,$C1016>$B1016,DM$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DM$14-$B1016-1),0)*$D1016   -    IF(AND(DM$14>$C1016,DM$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DM$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DN$14<=$C$5,Input!FI1016,0)  +   DM1016-IF(AND($B1016<DN$14,DN$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DN$14-$B1016-1),0)\n+IF(AND(DN$14>$B1016,$C1016>$B1016,DN$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DN$14-$B1016-1),0)*$D1016   -    IF(AND(DN$14>$C1016,DN$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DN$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DO$14<=$C$5,Input!FJ1016,0)  +   DN1016-IF(AND($B1016<DO$14,DO$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DO$14-$B1016-1),0)\n+IF(AND(DO$14>$B1016,$C1016>$B1016,DO$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DO$14-$B1016-1),0)*$D1016   -    IF(AND(DO$14>$C1016,DO$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DO$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DP$14<=$C$5,Input!FK1016,0)  +   DO1016-IF(AND($B1016<DP$14,DP$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DP$14-$B1016-1),0)\n+IF(AND(DP$14>$B1016,$C1016>$B1016,DP$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DP$14-$B1016-1),0)*$D1016   -    IF(AND(DP$14>$C1016,DP$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DP$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FL1016,0)  +   DP1016-IF(AND($B1016<DQ$14,DQ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DQ$14-$B1016-1),0)\n+IF(AND(DQ$14>$B1016,$C1016>$B1016,DQ$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DQ$14-$B1016-1),0)*$D1016   -    IF(AND(DQ$14>$C1016,DQ$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DQ$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DR$14<=$C$5,Input!FM1016,0)  +   DQ1016-IF(AND($B1016<DR$14,DR$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DR$14-$B1016-1),0)\n+IF(AND(DR$14>$B1016,$C1016>$B1016,DR$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DR$14-$B1016-1),0)*$D1016   -    IF(AND(DR$14>$C1016,DR$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DR$14-$C1016-1),0)*$D1016","v":0},{"$f":"IF(DS$14<=$C$5,Input!FN1016,0)  +   DR1016-IF(AND($B1016<DS$14,DS$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DS$14-$B1016-1),0)\n+IF(AND(DS$14>$B1016,$C1016>$B1016,DS$14-$B1016<$C$5),OFFSET(Input!$BA1016,0,DS$14-$B1016-1),0)*$D1016   -    IF(AND(DS$14>$C1016,DS$14-$C1016<$C$5),OFFSET(Input!$BA1016,0,DS$14-$C1016-1),0)*$D1016","v":0}]

{"sheet":"Loads","index":7,"n_rows":1016,"n_cols":53,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Season 1 = winter, 2 = summer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,2,2,2,2,2,1,1,1]
[null,"Shape Based Unit Impacts"]
[null,"CP (kW per annual kWh: \"kWh\" indicator, or kW per peak kW: \"kW\" indicator)",null,null,null,null,null,null,null,null,null,null,null,"NCP (kW/ Annual kWh)",null,null,null,null,null,null,null,null,null,null,null,"Monthly (kWh/ Annual kWh)",null,null,null,null,null,null,null,null,null,null,null,"Gas Reduction (Share of Annual Therms)",null,null,null,null,null,null,null,null,null,null,null,null,"Peak kW Factor"]
[null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Avg Jul-Sept","Avg Dec-Feb","NCP"]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,{"$f":"AVERAGE(H17:J17)","v":0},{"$f":"AVERAGE(B17:C17,M17)","v":0},{"$f":"MAX(N17:Y17)","v":0}]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB19-1,0))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB20-1,0))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB21-1,0))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB22-1,0))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB23-1,0))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB24-1,0))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB25-1,0))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,{"$f":"AVERAGE(H25:J25)","v":0},{"$f":"AVERAGE(B25:C25,M25)","v":0},{"$f":"MAX(N25:Y25)","v":0}]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB26-1,0))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB27-1,0))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB29-1,0))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB30-1,0))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB31-1,0))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,{"$f":"AVERAGE(H1016:J1016)","v":0},{"$f":"AVERAGE(B1016:C1016,M1016)","v":0},{"$f":"MAX(N1016:Y1016)","v":0}]

{"sheet":"Export","index":8,"n_rows":180,"n_cols":18,"rows_kept":69,"cut":true,"hidden":false,"merged":[[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,5,74,6],[74,7,74,8],[74,9,74,10],[74,11,74,12]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["PROGRAM NAME",{"$f":"Output!D3","v":0}]
[]
["BUDGET",null,null,{"$f":"Input!B1","v":"PG&E 10-12 Dual v1g.xls"}]
[null,null,"Market Segment"]
["Administrative Costs",null,"Primary",{"$f":"Input!E14","v":0}]
["Overhead and G&A",{"$f":"Input!J3","v":0},"Secondary (if applicable)",{"$f":"Input!E15","v":0}]
["Other Administrative Costs",{"$f":"Input!J4","v":0}]
["Marketing/Outreach",{"$f":"Input!J5","v":0}]
["Direct Implementation"]
["d.i.   User Input Incentive (No rebates)",{"$f":"Input!Q4","v":0}]
["d.ii. to d.v  Rebates & Incentives",{"$f":"Input!Q9-B11","v":0}]
[]
[]
[]
["Activity",{"$f":"Input!J7","v":0}]
["Installation",{"$f":"Input!J8","v":0}]
["Hardware & Materials",{"$f":"Input!J9","v":0}]
["Rebate Processing & Inspection",{"$f":"Input!J10","v":0}]
["EM&V Costs ",{"$f":"Input!J12","v":0}]
["Budget  ",{"$f":"Input!J13","v":0}]
["Costs recovered from other sources",{"$f":"Input!Q12","v":0}]
["Budget (plus other costs)  ",{"$f":"Input!Q13","v":0}]
[]
["PROGRAM IMPACTS"]
["Program Reductions","2010-2012",{"$f":"Output!B11","v":"2013-2016"},{"$f":"Output!B12","v":"2017-2020"}]
["User Entered kW (kW)",{"$f":"Output!J10","v":0},{"$f":"Output!J11","v":0},{"$f":"Output!J12","v":0}]
["Net Jul-Sept Peak (kW)",{"$f":"Output!G10","v":0},{"$f":"Output!G11","v":0},{"$f":"Output!G12","v":0}]
["Net Dec-Feb Peak (kW)",{"$f":"Output!H10","v":0},{"$f":"Output!H11","v":0},{"$f":"Output!H12","v":0}]
["Net NCP (kW)",{"$f":"SUM(Output!K67:K69)","v":0},{"$f":"SUM(Output!K70:K73)","v":0},{"$f":"SUM(Output!K74:K77)","v":0}]
["Net CEC (kW)",{"$f":"Output!I10","v":0},{"$f":"Output!I11","v":0},{"$f":"Output!I12","v":0}]
["Lifecycle Net kWh",{"$f":"Output!D10","v":0},{"$f":"Output!D11","v":0},{"$f":"Output!D12","v":0}]
["Program Reductions for Measures installed through 2020"]
[]
["Electric Benefits",{"$f":"Output!D18","v":0}]
[]
["Benefits",{"$f":"Output!F26","v":{"$error":"#DIV/0!"}}]
["Benefit-Cost",{"$f":"Output!G27","v":{"$error":"#DIV/0!"}}]
["Discounted Therms",{"$f":"Output!D30","v":0}]
["Benefit-Cost",{"$f":"Output!G31","v":{"$error":"#DIV/0!"}}]
["Electric Annual CO2 (tons) - 2010",{"$f":"IF(ISERROR(Output!C37),0,Output!C37)","v":0},null,null,null,{"$f":"StartYr","v":2010},null,{"$f":"F75+1","v":2011},null,{"$f":"H75+1","v":2012},null,{"$f":"J75+1","v":2013},null,{"$f":"L75+1","v":2014},null,{"$f":"N75+1","v":2015},null,{"$f":"P75+1","v":2016}]
["Electric Annual NOX (tons) - 2010",{"$f":"IF(ISERROR(Output!D37/2000),0,Output!D37/2000)","v":0},null,null,"Annual SO2 Emission Reductions (tons)"]
[{"$f":"A79","v":2011},{"$f":"IF(ISERROR(Output!D38/2000),0,Output!D38/2000)","v":0},null,null,"Lifecycle SO2 Emission Reductions (tons)"]
[{"$f":"A83","v":2012},{"$f":"IF(ISERROR(Output!D53/2000),0,Output!D53/2000)","v":0}]
[{"$f":"A88","v":2011}]
["Gas Annual NOX (tons) - 2010",{"$f":"IF(ISERROR(Output!G37/2000),0,Output!G37/2000)","v":0}]
[{"$f":"A98","v":2012},{"$f":"IF(ISERROR(Output!G39/2000),0,Output!G39/2000)","v":0}]
[{"$f":"A103","v":2011}]
[]
[]
["Levelized Cost RIM ($/therm)"]
["Discounted kWh",{"$f":"Output!C28","v":0}]
[]
["BC Ratio",{"$f":"Output!H19","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"Output!B114","v":"Clothes Washer"},{"$f":"Output!G114","v":0}]
[{"$f":"A140","v":"Clothes Dryer"},{"$f":"Output!H113","v":0}]
[{"$f":"A148","v":"Consumer Electronics"},{"$f":"Output!I115","v":0}]
[{"$f":"A150","v":"Dishwasher"},{"$f":"Output!I117","v":0}]
[{"$f":"A155","v":"Cooking"},{"$f":"Output!C116","v":0}]
[{"$f":"A160","v":"Consumer Electronics"},{"$f":"Output!D115","v":0}]
[{"$f":"A165","v":"Clothes Washer"},{"$f":"Output!E114","v":0}]
[{"$f":"A168","v":"Dishwasher"},{"$f":"Output!E117","v":0}]
[{"$f":"Output!F111","v":"Lifecycle Net Therms"}]
[{"$f":"A170","v":"Clothes Dryer"},{"$f":"Output!F113","v":0}]
[{"$f":"A171","v":"Clothes Washer"},{"$f":"Output!F114","v":0}]
[{"$f":"A172","v":"Consumer Electronics"},{"$f":"Output!F115","v":0}]
[{"$f":"A173","v":"Cooking"},{"$f":"Output!F116","v":0}]
[{"$f":"A174","v":"Dishwasher"},{"$f":"Output!F117","v":0}]

{"sheet":"CostG","index":9,"n_rows":43,"n_cols":108,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Updated 5/5/10 using 5/5/10 avoided cost update for Commodity.  T&D unchanged."]
[]
[null,null,null,null,2010,null,null,null,{"$f":"E3+1","v":2011},null,null,null,{"$f":"I3+1","v":2012},null,null,null,{"$f":"M3+1","v":2013},null,null,null,{"$f":"Q3+1","v":2014},null,null,null,{"$f":"U3+1","v":2015},null,null,null,{"$f":"Y3+1","v":2016},null,null,null,{"$f":"AC3+1","v":2017},null,null,null,{"$f":"AG3+1","v":2018},null,null,null,{"$f":"AK3+1","v":2019},null,null,null,{"$f":"AO3+1","v":2020},null,null,null,{"$f":"AS3+1","v":2021},null,null,null,{"$f":"AW3+1","v":2022},null,null,null,{"$f":"BA3+1","v":2023},null,null,null,{"$f":"BE3+1","v":2024},null,null,null,{"$f":"BI3+1","v":2025},null,null,null,{"$f":"BM3+1","v":2026},null,null,null,{"$f":"BQ3+1","v":2027},null,null,null,{"$f":"BU3+1","v":2028},null,null,null,{"$f":"BY3+1","v":2029},null,null,null,{"$f":"CC3+1","v":2030},null,null,null,{"$f":"CG3+1","v":2031},null,null,null,{"$f":"CK3+1","v":2032},null,null,null,{"$f":"CO3+1","v":2033},null,null,null,{"$f":"CS3+1","v":2034},null,null,null,{"$f":"CW3+1","v":2035}]
[" ($ per annual therm saved)",null,null,null,1,2,3,4,{"$f":"E4","v":1},{"$f":"F4","v":2},{"$f":"G4","v":3},{"$f":"H4","v":4},{"$f":"I4","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BU4","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"CW4","v":1},{"$f":"CX4","v":2},{"$f":"CY4","v":3},{"$f":"CZ4","v":4}]
[]
["Commodity","Residential","Summer Only","CommodityResidentialSummer Only",null,0.33531264468757965,0.35165169468757967,null,null,0.38748680153281773,0.39461127903281779,null,null,0.40718016569948445,0.41376311153281781,null,null,0.39702201339687609,0.40410537173020944,null,null,0.41545547489393103,0.42313622489393105,null,null,0.43377965532474771,0.44168151782474757,null,null,0.45300643128893797,0.46147077295560468,null,null,0.46985143518595951,0.47848646018595947,null,null,0.48850949440171548,0.49764881106838227,null,null,0.50658502477834566,0.51588726644501237,null,null,0.52466509018451357,0.53319925685118019,null,null,0.54257391069356076,0.55051068569356076,null,null,0.56025974017543845,0.56819651517543857,null,null,0.57472411274121671,0.58398204116126273,null,null,0.58680823809723959,0.59621260959359879,null,null,0.61519920935769645,0.62509758357943812,null,null,0.64462125923276659,0.65503643191273475,null,null,0.67111148009768984,0.68197863252088731,null,null,0.69576021130179111,0.70703863065956407,null,null,0.71868710491730825,0.73033872374407827,null,null,0.74609771727235119,0.75822166443480832,null,null,0.76913908043788803,0.78163875783396453,null,null,0.79459948535083968,0.80752837467303928,null,null,0.81955814949827677,0.83290515794699493,null,null,0.84466055513907001,0.85842886064141644,null,{"$f":"CW6+(CW6-CS6)","v":0},{"$f":"CX6+(CX6-CT6)","v":0.86976296077986326},{"$f":"CY6+(CY6-CU6)","v":0.88395256333583794},{"$f":"CZ6+(CZ6-CV6)","v":0}]
["Commodity","Residential","Winter Only","CommodityResidentialWinter Only",0.39603479218757959,null,null,0.37283078093757965,0.40220785111615109,null,null,0.41295896153281775,0.43448988694948443,null,null,0.43185011403281776,0.43017414756354277,null,null,0.4249240833968761,0.44925465406059772,null,null,0.44419622072726433,0.46795123449141435,null,null,0.46267556782474761,0.48770557712227136,null,null,0.48220879795560467,0.50482600185262616,null,null,0.49896846018595958,0.52389137356838222,null,null,0.51804546940171547,0.54630381227834568,null,null,0.53730802477834572,0.5671691193511802,null,null,0.55538809018451352,0.58592747736022754,null,null,0.57312622736022723,0.6048934318421052,null,null,0.59081205684210503,0.61890010341047474,null,null,0.60749161653624062,0.63168301014385053,null,null,0.62009406238915366,0.66243121066737065,null,null,0.65023350646602007,0.69431926404048827,null,null,0.68148471235449548,0.72296619340580948,null,null,0.70957466992935814,0.74957736409313724,null,null,0.73567903896387221,0.77428505093929567,null,null,0.75992683445525377,0.80394946902748343,null,null,0.78900920531067731,0.82878370145506786,null,null,0.8133804277381822,0.85629217383875933,null,null,0.84035998496901587,0.88324597402459337,null,null,0.86679853958906783,0.91035867979578755,null,null,0.89339208365492162,{"$f":"CW7+(CW7-CS7)","v":0.93747138556698173},0,0,0.91998562772077541]
["Commodity","Residential","Annual","CommodityResidentialAnnual",0.19801739609378979,0.16765632234378983,0.17582584734378984,0.18641539046878983,0.20110392555807555,0.19374340076640886,0.19730563951640889,0.20647948076640887,0.21724494347474221,0.20359008284974223,0.2068815557664089,0.21592505701640888,0.21508707378177139,0.19851100669843805,0.20205268586510472,0.21246204169843805,0.22462732703029886,0.20772773744696552,0.21156811244696552,0.22209811036363217,0.23397561724570717,0.21688982766237386,0.22084075891237379,0.23133778391237381,0.24385278856113568,0.22650321564446899,0.23073538647780234,0.24110439897780234,0.25241300092631308,0.23492571759297975,0.23924323009297974,0.24948423009297979,0.26194568678419111,0.24425474720085774,0.24882440553419113,0.25902273470085774,0.27315190613917284,0.25329251238917283,0.25794363322250619,0.26865401238917286,0.2835845596755901,0.26233254509225679,0.2665996284255901,0.27769404509225676,0.29296373868011377,0.27128695534678038,0.27525534284678038,0.28656311368011361,0.3024467159210526,0.28012987008771922,0.28409825758771928,0.29540602842105251,0.30945005170523737,0.28736205637060835,0.29199102058063137,0.30374580826812031,0.31584150507192527,0.29340411904861979,0.29810630479679939,0.31004703119457683,0.33121560533368533,0.30759960467884823,0.31254879178971906,0.32511675323301004,0.34715963202024414,0.32231062961638329,0.32751821595636738,0.34074235617724774,0.36148309670290474,0.33555574004884492,0.34098931626044365,0.35478733496467907,0.37478868204656862,0.34788010565089555,0.35351931532978204,0.36783951948193611,0.38714252546964784,0.35934355245865413,0.36516936187203913,0.37996341722762689,0.40197473451374172,0.3730488586361756,0.37911083221740416,0.39450460265533865,0.41439185072753393,0.38456954021894402,0.39081937891698226,0.4066902138690911,0.42814608691937966,0.39729974267541984,0.40376418733651964,0.42017999248450794,0.44162298701229669,0.40977907474913838,0.41645257897349747,0.43339926979453391,0.45517933989789378,0.42233027756953501,0.42921443032070822,0.44669604182746081,0.46873569278349086,0.43488148038993163,0.44197628166791897,0.45999281386038771]
["Commodity","Commercial","Summer Only","CommodityCommercialSummer Only",null,0.33670121611615106,0.35304026611615108,null,null,0.38907380153281768,0.39619827903281774,null,null,0.40892586569948436,0.41550881153281782,null,null,0.3989422833968761,0.40602564173020944,null,null,0.41756777189393102,0.42524852189393103,null,null,0.43610318202474768,0.44400504452474765,null,null,0.45556231065893799,0.46402665232560469,null,null,0.47266290249295945,0.48129792749295941,null,null,0.49160210843941554,0.50074142510608233,null,null,0.50998690021981563,0.51928914188648234,null,null,0.52840715317013054,0.53694131983679716,null,null,0.5466901799777395,0.55462695497773951,null,null,0.56478763638803509,0.5727244113880352,null,null,0.57970479857507307,0.58896272699511898,null,null,0.59214503225230886,0.60154940374866828,null,null,0.62093034891394117,0.63082872313568261,null,null,0.6507467441901863,0.66116191687015446,null,null,0.67763131045628489,0.68849846287948224,null,null,0.70267438706156116,0.71395280641933423,null,null,0.72599562607825374,0.73764724490502365,null,null,0.75380058383447179,0.76592453099692881,null,null,0.77723629240118386,0.78973596979726046,null,null,0.80309104271531062,0.81601993203751011,null,null,0.82844405226392281,0.8417910607126412,null,null,0.85394080330589139,0.86770910880823771,null,0,0.87943755434785997,0.89362715690383421,0]
["Commodity","Commercial","Winter Only","CommodityCommercialWinter Only",0.39742336361615105,null,null,0.37421935236615106,0.40379485111615104,null,null,0.41454596153281775,0.43623558694948444,null,null,0.43359581403281772,0.43209441756354283,null,null,0.42684435339687604,0.45136695106059771,null,null,0.44630851772726432,0.47027476119141437,null,null,0.46499909452474769,0.49026145649227137,null,null,0.48476467732560469,0.50763746915962615,null,null,0.50177992749295963,0.52698398760608223,null,null,0.52113808343941548,0.54970568771981576,null,null,0.54070990021981569,0.57091118233679727,null,null,0.55913015317013059,0.59004374664440629,null,null,0.57724249664440597,0.60942132805470173,null,null,0.59533995305470166,0.6238807892443311,null,null,0.61247230237009687,0.63701980429892002,null,null,0.62543085654422292,0.66816235022361525,null,null,0.65596464602226479,0.70044474899790787,null,null,0.68761019731191519,0.7294860237644043,null,null,0.71609450028795318,0.75649153985290729,null,null,0.74259321472364226,0.78159357210024094,null,null,0.76723535561619904,0.81165233558960415,null,null,0.79671207187279791,0.83688091341836357,null,null,0.82147763970147791,0.86478373120323015,null,null,0.8488515423334867,0.89213187679023953,null,null,0.87568444235471388,0.91963892796260893,null,null,0.902672331821743,0.94714597913497833,0,0,0.92966022128877213]
["Commodity","Commercial","Annual","CommodityCommercialAnnual",0.19871168180807552,0.16835060805807553,0.17652013305807554,0.18710967618307553,0.20189742555807552,0.19453690076640884,0.19809913951640887,0.20727298076640888,0.21811779347474222,0.20446293284974218,0.20775440576640891,0.21679790701640886,0.21604720878177142,0.19947114169843805,0.20301282086510472,0.21342217669843802,0.22568347553029885,0.20878388594696551,0.21262426094696552,0.22315425886363216,0.23513738059570718,0.21805159101237384,0.22200252226237382,0.23249954726237385,0.24513072824613569,0.22778115532946899,0.23201332616280235,0.24238233866280234,0.25381873457981308,0.23633145124647972,0.2406489637464797,0.25088996374647982,0.26349199380304111,0.24580105421970777,0.25037071255304116,0.26056904171970774,0.27485284385990788,0.25499345010990782,0.25964457094324117,0.27035495010990784,0.28545559116839864,0.26420357658506527,0.26847065991839858,0.2795650765850653,0.29502187332220314,0.27334508998886975,0.27731347748886975,0.28862124832220298,0.30471066402735086,0.28239381819401754,0.2863622056940176,0.29766997652735083,0.31194039462216555,0.28985239928753653,0.29448136349755949,0.30623615118504843,0.31850990214946001,0.29607251612615443,0.30077470187433414,0.31271542827211146,0.33408117511180763,0.31046517445697058,0.31541436156784131,0.32798232301113239,0.35022237449895394,0.32537337209509315,0.33058095843507723,0.3438050986559576,0.36474301188220215,0.33881565522814244,0.34424923143974112,0.35804725014397659,0.37824576992645365,0.35133719353078058,0.35697640320966711,0.37129660736182113,0.39079678605012047,0.36299781303912687,0.36882362245251182,0.38361767780809952,0.40582616779480207,0.3769002919172359,0.3829622654984644,0.39835603593639896,0.41844045670918179,0.38861814620059193,0.39486798489863023,0.41073881985073896,0.43239186560161508,0.40154552135765531,0.40800996601875505,0.42442577116674335,0.44606593839511977,0.41422202613196141,0.4208955303563206,0.43784222117735694,0.45981946398130447,0.4269704016529457,0.43385455440411885,0.4513361659108715,0.47357298956748917,0.43971877717392999,0.4468135784519171,0.46483011064438606]
["Commodity","Core","Summer Only","CommodityCoreSummer Only",null,0.33670121611615106,0.35304026611615108,null,null,0.38907380153281768,0.39619827903281774,null,null,0.40892586569948436,0.41550881153281782,null,null,0.3989422833968761,0.40602564173020944,null,null,0.41756777189393102,0.42524852189393103,null,null,0.43610318202474768,0.44400504452474765,null,null,0.45556231065893799,0.46402665232560469,null,null,0.47266290249295945,0.48129792749295941,null,null,0.49160210843941554,0.50074142510608233,null,null,0.50998690021981563,0.51928914188648234,null,null,0.52840715317013054,0.53694131983679716,null,null,0.5466901799777395,0.55462695497773951,null,null,0.56478763638803509,0.5727244113880352,null,null,0.57970479857507307,0.58896272699511898,null,null,0.59214503225230886,0.60154940374866828,null,null,0.62093034891394117,0.63082872313568261,null,null,0.6507467441901863,0.66116191687015446,null,null,0.67763131045628489,0.68849846287948224,null,null,0.70267438706156116,0.71395280641933423,null,null,0.72599562607825374,0.73764724490502365,null,null,0.75380058383447179,0.76592453099692881,null,null,0.77723629240118386,0.78973596979726046,null,null,0.80309104271531062,0.81601993203751011,null,null,0.82844405226392281,0.8417910607126412,null,null,0.85394080330589139,0.86770910880823771,null,0,0.87943755434785997,0.89362715690383421,0]
["Commodity","Core","Winter Only","CommodityCoreWinter Only",0.39742336361615105,null,null,0.37421935236615106,0.40379485111615104,null,null,0.41454596153281775,0.43623558694948444,null,null,0.43359581403281772,0.43209441756354283,null,null,0.42684435339687604,0.45136695106059771,null,null,0.44630851772726432,0.47027476119141437,null,null,0.46499909452474769,0.49026145649227137,null,null,0.48476467732560469,0.50763746915962615,null,null,0.50177992749295963,0.52698398760608223,null,null,0.52113808343941548,0.54970568771981576,null,null,0.54070990021981569,0.57091118233679727,null,null,0.55913015317013059,0.59004374664440629,null,null,0.57724249664440597,0.60942132805470173,null,null,0.59533995305470166,0.6238807892443311,null,null,0.61247230237009687,0.63701980429892002,null,null,0.62543085654422292,0.66816235022361525,null,null,0.65596464602226479,0.70044474899790787,null,null,0.68761019731191519,0.7294860237644043,null,null,0.71609450028795318,0.75649153985290729,null,null,0.74259321472364226,0.78159357210024094,null,null,0.76723535561619904,0.81165233558960415,null,null,0.79671207187279791,0.83688091341836357,null,null,0.82147763970147791,0.86478373120323015,null,null,0.8488515423334867,0.89213187679023953,null,null,0.87568444235471388,0.91963892796260893,null,null,0.902672331821743,0.94714597913497833,0,0,0.92966022128877213]
["Commodity","Core","Annual","CommodityCoreAnnual",0.19871168180807552,0.16835060805807553,0.17652013305807554,0.18710967618307553,0.20189742555807552,0.19453690076640884,0.19809913951640887,0.20727298076640888,0.21811779347474222,0.20446293284974218,0.20775440576640891,0.21679790701640886,0.21604720878177142,0.19947114169843805,0.20301282086510472,0.21342217669843802,0.22568347553029885,0.20878388594696551,0.21262426094696552,0.22315425886363216,0.23513738059570718,0.21805159101237384,0.22200252226237382,0.23249954726237385,0.24513072824613569,0.22778115532946899,0.23201332616280235,0.24238233866280234,0.25381873457981308,0.23633145124647972,0.2406489637464797,0.25088996374647982,0.26349199380304111,0.24580105421970777,0.25037071255304116,0.26056904171970774,0.27485284385990788,0.25499345010990782,0.25964457094324117,0.27035495010990784,0.28545559116839864,0.26420357658506527,0.26847065991839858,0.2795650765850653,0.29502187332220314,0.27334508998886975,0.27731347748886975,0.28862124832220298,0.30471066402735086,0.28239381819401754,0.2863622056940176,0.29766997652735083,0.31194039462216555,0.28985239928753653,0.29448136349755949,0.30623615118504843,0.31850990214946001,0.29607251612615443,0.30077470187433414,0.31271542827211146,0.33408117511180763,0.31046517445697058,0.31541436156784131,0.32798232301113239,0.35022237449895394,0.32537337209509315,0.33058095843507723,0.3438050986559576,0.36474301188220215,0.33881565522814244,0.34424923143974112,0.35804725014397659,0.37824576992645365,0.35133719353078058,0.35697640320966711,0.37129660736182113,0.39079678605012047,0.36299781303912687,0.36882362245251182,0.38361767780809952,0.40582616779480207,0.3769002919172359,0.3829622654984644,0.39835603593639896,0.41844045670918179,0.38861814620059193,0.39486798489863023,0.41073881985073896,0.43239186560161508,0.40154552135765531,0.40800996601875505,0.42442577116674335,0.44606593839511977,0.41422202613196141,0.4208955303563206,0.43784222117735694,0.45981946398130447,0.4269704016529457,0.43385455440411885,0.4513361659108715,0.47357298956748917,0.43971877717392999,0.4468135784519171,0.46483011064438606]
["TD","Residential","Summer Only","TDResidentialSummer Only",null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0]
["TD","Residential","Winter Only","TDResidentialWinter Only",0.14333091615323318,null,null,9.5553944102155453E-2,0.14647899045546617,null,null,9.7652660303644112E-2,0.14969620805265854,null,null,9.9797472035105694E-2,0.15298408758597906,null,null,0.10198939172398604,0.15634418105154449,null,null,0.104229454034363,0.15977807453301671,null,null,0.10651871635534448,0.16328738895029091,null,null,0.10885825930019394,0.1668737808246272,null,null,0.11124918721641813,0.17053894306058778,null,null,0.11369262870705853,0.17428460574514815,null,null,0.1161897371634321,0.17811253696435939,null,null,0.11874169130957292,0.18202454363794804,null,null,0.12134969575863201,0.18602247237224631,null,null,0.12401498158149754,0.19010821033185613,null,null,0.12673880688790409,0.19397761718470222,null,null,0.12931841145646816,0.197933331642832,null,null,0.13195555442855467,0.20188904610096317,null,null,0.13459269740064214,0.20584476055909293,null,null,0.13722984037272862,0.20980047501722413,null,null,0.13986698334481609,0.21375618947535388,null,null,0.1425041263169026,0.21771190393348364,null,null,0.1451412692889891,0.22166761839161483,null,null,0.14777841226107655,0.22562333284974459,null,null,0.15041555523316305,0.22957904730787435,null,null,0.15305269820524955,0.23353476176600554,null,null,0.15568984117733703,0.23749047622413674,0,0,0.1583269841494245]
["TD","Residential","Annual","TDResidentialAnnual",7.1665458076616589E-2,0,0,4.7776972051077726E-2,7.3239495227733084E-2,0,0,4.8826330151822056E-2,7.4848104026329271E-2,0,0,4.9898736017552847E-2,7.6492043792989531E-2,0,0,5.0994695861993018E-2,7.8172090525772245E-2,0,0,5.2114727017181499E-2,7.9889037266508353E-2,0,0,5.3259358177672238E-2,8.1643694475145454E-2,0,0,5.4429129650096969E-2,8.34368904123136E-2,0,0,5.5624593608209066E-2,8.5269471530293892E-2,0,0,5.6846314353529263E-2,8.7142302872574073E-2,0,0,5.8094868581716051E-2,8.9056268482179693E-2,0,0,5.937084565478646E-2,9.1012271818974019E-2,0,0,6.0674847879316006E-2,9.3011236186123156E-2,0,0,6.200749079074877E-2,9.5054105165928063E-2,0,0,6.3369403443952046E-2,9.6988808592351108E-2,0,0,6.4659205728234082E-2,9.8966665821416E-2,0,0,6.5977777214277333E-2,0.10094452305048159,0,0,6.7296348700321071E-2,0.10292238027954646,0,0,6.8614920186364309E-2,0.10490023750861206,0,0,6.9933491672408046E-2,0.10687809473767694,0,0,7.1252063158451298E-2,0.10885595196674182,0,0,7.257063464449455E-2,0.11083380919580742,0,0,7.3889206130538274E-2,0.1128116664248723,0,0,7.5207777616581525E-2,0.11478952365393717,0,0,7.6526349102624777E-2,0.11676738088300277,0,0,7.7844920588668515E-2,0.11874523811206837,0,0,7.9163492074712252E-2]
["TD","Commercial","Summer Only","TDCommercialSummer Only",null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0]
["TD","Commercial","Winter Only","TDCommercialWinter Only",0.12777281197847226,null,null,8.5181874652314846E-2,0.13057917306726519,null,null,8.7052782044843457E-2,0.13344717217152277,null,null,8.8964781447681843E-2,0.13637816308886058,null,null,9.0918775392573717E-2,0.13937352935127106,null,null,9.2915686234180714E-2,0.14243468487819996,null,null,9.4956456585466642E-2,0.14556307464396648,null,null,9.7042049762644314E-2,0.14876017535984268,null,null,9.9173450239895114E-2,0.15202749617111361,null,null,0.10135166411407574,0.15536657936944784,null,null,0.1035777195796319,0.15877900112091353,null,null,0.10585266741394235,0.16226637220998541,null,null,0.10817758147332361,0.16583033879989204,null,null,0.11055355919992803,0.16947258320966344,null,null,0.11298172213977563,0.17292197854980282,null,null,0.11528131903320188,0.17644831308574402,null,null,0.11763220872382933,0.17997464762168516,null,null,0.1199830984144568,0.18350098215762553,null,null,0.12233398810508367,0.18702731669356668,null,null,0.12468487779571114,0.19055365122950785,null,null,0.12703576748633857,0.19407998576544902,null,null,0.12938665717696601,0.19760632030138936,null,null,0.1317375468675929,0.20113265483733056,null,null,0.13408843655822036,0.20465898937327173,null,null,0.13643932624884783,0.20818532390921288,null,null,0.13879021593947524,0.21171165844515402,0,0,0.14114110563010265]
["TD","Commercial","Annual","TDCommercialAnnual",6.3886405989236131E-2,0,0,4.2590937326157423E-2,6.5289586533632593E-2,0,0,4.3526391022421729E-2,6.6723586085761386E-2,0,0,4.4482390723840921E-2,6.8189081544430291E-2,0,0,4.5459387696286858E-2,6.9686764675635532E-2,0,0,4.6457843117090357E-2,7.1217342439099982E-2,0,0,4.7478228292733321E-2,7.2781537321983239E-2,0,0,4.8521024881322157E-2,7.4380087679921339E-2,0,0,4.9586725119947557E-2,7.6013748085556804E-2,0,0,5.0675832057037871E-2,7.7683289684723919E-2,0,0,5.1788859789815948E-2,7.9389500560456766E-2,0,0,5.2926333706971175E-2,8.1133186104992705E-2,0,0,5.4088790736661806E-2,8.2915169399946018E-2,0,0,5.5276779599964014E-2,8.4736291604831718E-2,0,0,5.6490861069887814E-2,8.6460989274901409E-2,0,0,5.7640659516600939E-2,8.8224156542872009E-2,0,0,5.8816104361914666E-2,8.9987323810842582E-2,0,0,5.9991549207228399E-2,9.1750491078812765E-2,0,0,6.1166994052541834E-2,9.3513658346783338E-2,0,0,6.2342438897855568E-2,9.5276825614753924E-2,0,0,6.3517883743169287E-2,9.703999288272451E-2,0,0,6.4693328588483007E-2,9.880316015069468E-2,0,0,6.5868773433796449E-2,0.10056632741866528,0,0,6.7044218279110182E-2,0.10232949468663587,0,0,6.8219663124423915E-2,0.10409266195460644,0,0,6.9395107969737621E-2,0.10585582922257701,0,0,7.0570552815051327E-2]
["TD","Core","Summer Only","TDCoreSummer Only",null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0]
["TD","Core","Winter Only","TDCoreWinter Only",0.13906356322422703,null,null,9.270904214948468E-2,0.14211791075449126,null,null,9.4745273836327512E-2,0.14523934299493652,null,null,9.6826228663291006E-2,0.14842933337263525,null,null,9.8952888915090173E-2,0.15168938767654008,null,null,0.10112625845102673,0.15502104476826933,null,null,0.10334736317884623,0.15842587730850488,null,null,0.10561725153900325,0.16190549249934355,null,null,0.10793699499956237,0.16546153284295412,null,null,0.11030768856196942,0.16909567691689639,null,null,0.11273045127793091,0.17280964016646963,null,null,0.11520642677764642,0.17660517571446396,null,null,0.11773678380964264,0.18048407518869655,null,null,0.12032271679246435,0.1844481695677235,null,null,0.12296544637848235,0.18820237360801428,null,null,0.12546824907200951,0.19204031564040239,null,null,0.12802687709360161,0.19587825767279057,null,null,0.13058550511519371,0.1997161997051787,null,null,0.13314413313678577,0.20355414173756683,null,null,0.1357027611583779,0.20739208376995497,null,null,0.13826138917996997,0.2112300258023431,null,null,0.14082001720156206,0.21506796783473126,null,null,0.14337864522315416,0.21890590986711941,null,null,0.14593727324474626,0.22274385189950754,null,null,0.14849590126633835,0.22658179393189562,null,null,0.15105452928793042,0.2304197359642837,0,0,0.15361315730952249]
["TD","Core","Annual","TDCoreAnnual",6.9531781612113513E-2,0,0,4.635452107474234E-2,7.1058955377245631E-2,0,0,4.7372636918163756E-2,7.2619671497468258E-2,0,0,4.8413114331645503E-2,7.4214666686317626E-2,0,0,4.9476444457545087E-2,7.5844693838270041E-2,0,0,5.0563129225513363E-2,7.7510522384134667E-2,0,0,5.1673681589423114E-2,7.9212938654252441E-2,0,0,5.2808625769501627E-2,8.0952746249671775E-2,0,0,5.3968497499781186E-2,8.2730766421477059E-2,0,0,5.5153844280984708E-2,8.4547838458448196E-2,0,0,5.6365225638965455E-2,8.6404820083234815E-2,0,0,5.760321338882321E-2,8.8302587857231982E-2,0,0,5.8868391904821321E-2,9.0242037594348276E-2,0,0,6.0161358396232177E-2,9.2224084783861751E-2,0,0,6.1482723189241174E-2,9.4101186804007142E-2,0,0,6.2734124536004757E-2,9.6020157820201193E-2,0,0,6.4013438546800805E-2,9.7939128836395287E-2,0,0,6.5292752557596853E-2,9.9858099852589352E-2,0,0,6.6572066568392887E-2,0.10177707086878342,0,0,6.785138057918895E-2,0.10369604188497748,0,0,6.9130694589984984E-2,0.10561501290117155,0,0,7.0410008600781032E-2,0.10753398391736563,0,0,7.168932261157708E-2,0.10945295493355971,0,0,7.2968636622373129E-2,0.11137192594975377,0,0,7.4247950633169177E-2,0.11329089696594781,0,0,7.5527264643965211E-2,0.11520986798214185,0,0,7.6806578654761246E-2]
["Total",{"$f":"B6","v":"Residential"},{"$f":"C6","v":"Summer Only"},{"$f":"A24&B24&C24","v":"TotalResidentialSummer Only"},{"$f":"E6+E15","v":0},{"$f":"F6+F15","v":0.33531264468757965},0.35165169468757967,0,0,0.38748680153281773,0.39461127903281779,0,0,0.40718016569948445,0.41376311153281781,0,0,0.39702201339687609,0.40410537173020944,0,0,0.41545547489393103,0.42313622489393105,0,0,0.43377965532474771,0.44168151782474757,0,0,0.45300643128893797,0.46147077295560468,0,0,0.46985143518595951,0.47848646018595947,0,0,0.48850949440171548,0.49764881106838227,0,0,0.50658502477834566,0.51588726644501237,0,0,0.52466509018451357,0.53319925685118019,0,0,0.54257391069356076,0.55051068569356076,0,0,0.56025974017543845,0.56819651517543857,0,0,0.57472411274121671,0.58398204116126273,0,0,0.58680823809723959,0.59621260959359879,0,0,0.61519920935769645,0.62509758357943812,0,0,{"$f":"BR6+BR15","v":0.64462125923276659},0.65503643191273475,0,0,0.67111148009768984,0.68197863252088731,0,0,0.69576021130179111,0.70703863065956407,0,0,0.71868710491730825,0.73033872374407827,0,0,0.74609771727235119,0.75822166443480832,0,0,0.76913908043788803,0.78163875783396453,0,0,0.79459948535083968,0.80752837467303928,0,0,0.81955814949827677,0.83290515794699493,0,0,0.84466055513907001,0.85842886064141644,0,{"$f":"DA6+DA15","v":0},0.86976296077986326,0.88395256333583794,0]
["Total",{"$f":"B7","v":"Residential"},"Winter Only",{"$f":"A25&B25&C25","v":"TotalResidentialWinter Only"},{"$f":"E7+E16","v":0.53936570834081277},0,0,0.46838472503973511,0.54868684157161729,0,0,0.5106116218364618,0.58418609500214291,0,0,0.53164758606792351,0.58315823514952181,0,0,0.52691347512086217,0.60559883511214219,0,0,0.54842567476162729,0.62772930902443103,0,0,0.5691942841800921,0.6509929660725623,0,0,0.59106705725579856,0.67169978267725339,0,0,0.61021764740237772,0.69443031662897003,0,0,0.63173809810877402,0.72058841802349383,0,0,0.65349776194177778,0.74528165631553955,0,0,0.67412978149408642,0.76795202099817561,0,0,0.6944759231188592,0.79091590421435154,0,0,0.71482703842360262,0.80900831374233084,0,0,0.73423042342414468,0.82566062732855272,0,0,0.74941247384562182,0.86036454231020265,0,0,0.78218906089457474,0.89620831014145141,{"$f":"BR7+BR16","v":0},0,0.81607740975513765,0.92881095396490243,0,0,0.8468045103020867,0.95937783911036134,0,0,0.87554602230868828,0.98804124041464958,0,0,0.90243096077215634,1.0216613729609672,0,0,0.93415047459966638,1.0504513198466827,0,0,0.96115883999925877,1.081915506688504,0,0,0.99077554020217895,1.1128250213324677,0,0,1.0198512377943174,1.1438934415617932,0,0,1.0490819248322587,1.1749618617911184,0,0,1.0783126118702]
["Total","Residential","Annual","TotalResidentialAnnual",0.26968285417040638,0.16765632234378983,0.17582584734378984,0.23419236251986755,0.27434342078580864,0.19374340076640886,0.19730563951640889,0.2553058109182309,0.29209304750107146,0.20359008284974223,0.2068815557664089,0.26582379303396175,0.2915791175747609,0.19851100669843805,0.20205268586510472,0.26345673756043109,0.30279941755607109,0.20772773744696552,0.21156811244696552,0.27421283738081365,0.31386465451221551,0.21688982766237386,0.22084075891237379,0.28459714209004605,0.32549648303628115,0.22650321564446899,0.23073538647780234,0.29553352862789928,0.33584989133862669,0.23492571759297975,0.23924323009297974,0.30510882370118886,0.34721515831448502,0.24425474720085774,0.24882440553419113,0.31586904905438701,0.36029420901174691,0.25329251238917283,0.25794363322250619,0.32674888097088889,0.37264082815776978,0.26233254509225679,0.2665996284255901,0.33706489074704321,0.38397601049908781,0.27128695534678038,0.27525534284678038,0.3472379615594296,0.39545795210717577,0.28012987008771922,0.28409825758771928,0.35741351921180131,0.40450415687116542,0.28736205637060835,0.29199102058063137,0.36711521171207234,0.41283031366427636,0.29340411904861979,0.29810630479679939,0.37470623692281091,0.43018227115510133,0.30759960467884823,0.31254879178971906,0.39109453044728737,0.44810415507072571,{"$f":"BR8+BR17","v":0.32231062961638329},0.32751821595636738,0.40803870487756883,0.46440547698245122,0.33555574004884492,0.34098931626044365,0.42340225515104335,0.47968891955518067,0.34788010565089555,0.35351931532978204,0.43777301115434414,0.49402062020732479,0.35934355245865413,0.36516936187203913,0.45121548038607817,0.51083068648048358,0.3730488586361756,0.37911083221740416,0.46707523729983319,0.52522565992334136,0.38456954021894402,0.39081937891698226,0.48057941999962939,0.540957753344252,0.39729974267541984,0.40376418733651964,0.49538777010108948,0.55641251066623387,0.40977907474913838,0.41645257897349747,0.50992561889715871,0.57194672078089659,0.42233027756953501,0.42921443032070822,0.52454096241612935,0.58748093089555919,0.43488148038993163,0.44197628166791897,0.5391563059351]
["Total","Commercial","Summer Only","TotalCommercialSummer Only",0,0.33670121611615106,0.35304026611615108,0,0,0.38907380153281768,0.39619827903281774,0,0,0.40892586569948436,0.41550881153281782,0,0,0.3989422833968761,0.40602564173020944,0,0,0.41756777189393102,0.42524852189393103,0,0,0.43610318202474768,0.44400504452474765,0,0,0.45556231065893799,0.46402665232560469,0,0,0.47266290249295945,0.48129792749295941,0,0,0.49160210843941554,0.50074142510608233,0,0,0.50998690021981563,0.51928914188648234,0,0,0.52840715317013054,0.53694131983679716,0,0,0.5466901799777395,0.55462695497773951,0,0,0.56478763638803509,0.5727244113880352,0,0,0.57970479857507307,0.58896272699511898,0,0,0.59214503225230886,0.60154940374866828,0,0,0.62093034891394117,0.63082872313568261,0,0,{"$f":"BR9+BR18","v":0.6507467441901863},0.66116191687015446,0,0,0.67763131045628489,0.68849846287948224,0,0,0.70267438706156116,0.71395280641933423,0,0,0.72599562607825374,0.73764724490502365,0,0,0.75380058383447179,0.76592453099692881,0,0,0.77723629240118386,0.78973596979726046,0,0,0.80309104271531062,0.81601993203751011,0,0,0.82844405226392281,0.8417910607126412,0,0,0.85394080330589139,0.86770910880823771,0,0,0.87943755434785997,0.89362715690383421,0]
["Total","Commercial","Winter Only","TotalCommercialWinter Only",0.52519617559462328,0,0,0.45940122701846592,0.53437402418341629,0,0,0.50159874357766121,0.56968275912100719,0,0,0.5225605954804996,0.56847258065240336,0,0,0.51776312878944974,0.59074048041186877,0,0,0.53922420396144499,0.61270944606961431,0,0,0.55995555111021433,0.63582453113623782,0,0,0.58180672708824899,0.6563976445194688,0,0,0.60095337773285473,0.67901148377719589,0,0,0.62248974755349118,{"$f":"AO10+AO19","v":0.70507226708926363},0,0,0.6442876197994476,0.72969018345771075,0,0,0.66498282058407299,0.7523101188543917,0,0,0.68542007811772954,0.77525166685459379,0,0,0.70589351225462971,0.79335337245399451,0,0,0.72545402450987251,0.80994178284872287,0,0,0.74071217557742486,0.8446106633093593,0,0,0.77359685474609408,0.88041939661959301,0,0,0.80759329572637195,0.91298700592202986,0,0,0.83842848839303685,0.94351885654647394,0,{"$f":"CA10+CA19","v":0},0.86727809251935339,0.97214722332974879,0,0,0.89427112310253765,1.0057323213550531,0,0,0.92609872904976398,1.0344872337197528,0,0,0.95321518656907078,1.0659163860405607,0,0,0.98293997889170703,1.0967908661635113,0,0,1.0121237686035618,1.1278242518718218,0,0,1.0414625477612183,1.1588576375801323,0,0,1.0708013269188748]
["Total","Commercial","Annual","TotalCommercialAnnual",0.26259808779731164,0.16835060805807553,0.17652013305807554,0.22970061350923296,0.26718701209170814,0.19453690076640884,0.19809913951640887,0.25079937178883061,0.28484137956050359,0.20446293284974218,0.20775440576640891,0.2612802977402498,0.28423629032620168,0.19947114169843805,0.20301282086510472,0.25888156439472487,{"$f":"U11+U20","v":0.29537024020593439},0.20878388594696551,0.21262426094696552,0.2696121019807225,0.30635472303480715,0.21805159101237384,0.22200252226237382,0.27997777555510717,0.31791226556811891,0.22778115532946899,0.23201332616280235,0.29090336354412449,0.3281988222597344,0.23633145124647972,0.2406489637464797,0.30047668886642737,0.33950574188859794,0.24580105421970777,0.25037071255304116,0.31124487377674559,0.35253613354463181,0.25499345010990782,0.25964457094324117,0.3221438098997238,0.36484509172885538,0.26420357658506527,0.26847065991839858,0.33249141029203649,0.37615505942719585,0.27334508998886975,0.27731347748886975,0.34271003905886477,0.3876258334272969,0.28239381819401754,0.2863622056940176,0.35294675612731485,0.39667668622699725,0.28985239928753653,0.29448136349755949,0.36272701225493625,0.40497089142436143,0.29607251612615443,0.30077470187433414,0.37035608778871243,0.42230533165467965,0.31046517445697058,0.31541436156784131,0.38679842737304704,0.4402096983097965,0.32537337209509315,0.33058095843507723,0.40379664786318598,0.45649350296101493,0.33881565522814244,0.34424923143974112,0.41921424419651843,0.47175942827323697,0.35133719353078058,{"$f":"CA11+CA20","v":0.35697640320966711},0.4336390462596767,0.48607361166487439,0.36299781303912687,0.36882362245251182,0.44713556155126882,0.50286616067752654,0.3769002919172359,0.3829622654984644,0.46304936452488199,0.51724361685987641,0.38861814620059193,0.39486798489863023,0.47660759328453539,0.53295819302028036,0.40154552135765531,0.40800996601875505,0.49146998944585352,0.54839543308175565,0.41422202613196141,0.4208955303563206,0.5060618843017809,0.56391212593591089,0.4269704016529457,0.43385455440411885,0.52073127388060914,0.57942881879006614,0.43971877717392999,0.4468135784519171,0.53540066345943738]
["Total","Core","Summer Only","TotalCoreSummer Only",0,0.33670121611615106,0.35304026611615108,0,0,0.38907380153281768,0.39619827903281774,0,0,0.40892586569948436,0.41550881153281782,0,0,0.3989422833968761,0.40602564173020944,0,0,0.41756777189393102,0.42524852189393103,0,0,0.43610318202474768,0.44400504452474765,0,0,0.45556231065893799,0.46402665232560469,0,0,0.47266290249295945,0.48129792749295941,0,0,0.49160210843941554,0.50074142510608233,0,0,0.50998690021981563,0.51928914188648234,0,0,0.52840715317013054,0.53694131983679716,0,0,0.5466901799777395,0.55462695497773951,0,0,0.56478763638803509,0.5727244113880352,0,0,0.57970479857507307,0.58896272699511898,0,0,0.59214503225230886,0.60154940374866828,0,0,0.62093034891394117,0.63082872313568261,0,0,0.6507467441901863,0.66116191687015446,0,0,0.67763131045628489,0.68849846287948224,0,0,0.70267438706156116,{"$f":"CA12+CA21","v":0.71395280641933423},0,0,0.72599562607825374,0.73764724490502365,0,0,0.75380058383447179,0.76592453099692881,0,0,0.77723629240118386,0.78973596979726046,0,0,0.80309104271531062,0.81601993203751011,0,0,0.82844405226392281,0.8417910607126412,0,0,0.85394080330589139,0.86770910880823771,0,0,0.87943755434785997,0.89362715690383421,0]
["Total","Core","Winter Only","TotalCoreWinter Only",0.53648692684037802,0,0,0.46692839451563573,0.5459127618706423,0,0,0.50929123536914522,0.58147492994442096,0,0,0.53042204269610871,0.58052375093617803,0,0,0.52579724231196623,0.60305633873713782,0,0,0.54743477617829106,0.6252958059596837,0,0,0.56834645770359393,0.64868733380077626,0,0,0.59038192886460794,0.66954296165896965,0,0,0.60971692249252196,0.69244552044903629,0,0,0.63144577200138485,0.71880136463671218,0,0,0.6534403514977466,0.74372082250326688,0,0,0.67433657994777696,0.76664892235887028,0,0,0.69497928045404866,0.78990540324339831,0,0,0.71566266984716598,0.80832895881205458,0,0,0.73543774874857926,0.82522217790693431,0,0,0.75089910561623241,0.86020266586401761,0,0,0.7839915231158664,0.89632300667069842,0,0,0.81819570242710893,0.92920222346958303,0,0,0.84923863342473893,0.9600456815904741,0,{"$f":"CA13+CA22","v":0},0.87829597588202013,0.98898565587019593,0,0,0.90549674479616904,1.0228823613919473,0,0,0.93753208907435992,1.0519488812530948,0,0,0.96485628492463205,1.0836896410703496,0,0,0.99478881557823295,1.114875728689747,0,0,1.0241803436210521,1.1462207218945046,0,0,1.0537268611096735,1.177565715099262,0,0,1.0832733785982946]
["Total","Core","Annual","TotalCoreAnnual",0.26824346342018901,0.16835060805807553,0.17652013305807554,0.23346419725781786,0.27295638093532115,0.19453690076640884,0.19809913951640887,0.25464561768457261,0.29073746497221048,0.20446293284974218,0.20775440576640891,0.26521102134805435,0.29026187546808901,0.19947114169843805,0.20301282086510472,0.26289862115598311,0.30152816936856891,0.20878388594696551,0.21262426094696552,0.27371738808914553,0.31264790297984185,0.21805159101237384,0.22200252226237382,0.28417322885179697,0.32434366690038813,0.22778115532946899,0.23201332616280235,0.29519096443230397,0.33477148082948482,0.23633145124647972,0.2406489637464797,0.30485846124626098,0.34622276022451814,0.24580105421970777,0.25037071255304116,0.31572288600069243,0.35940068231835609,0.25499345010990782,0.25964457094324117,0.3267201757488733,0.37186041125163344,0.26420357658506527,0.26847065991839858,0.33716828997388848,0.38332446117943514,0.27334508998886975,0.27731347748886975,0.34748964022702433,0.39495270162169915,0.28239381819401754,0.2863622056940176,0.35783133492358299,0.40416447940602729,0.28985239928753653,0.29448136349755949,0.36771887437428963,0.41261108895346715,0.29607251612615443,0.30077470187433414,0.3754495528081162,0.43010133293200881,0.31046517445697058,0.31541436156784131,0.3919957615579332,0.44816150333534921,0.32537337209509315,0.33058095843507723,0.40909785121355446,0.46460111173479152,0.33881565522814244,0.34424923143974112,0.42461931671236947,0.48002284079523705,0.35133719353078058,{"$f":"CA14+CA23","v":0.35697640320966711},0.43914798794101007,0.49449282793509797,0.36299781303912687,0.36882362245251182,0.45274837239808452,0.51144118069597366,0.3769002919172359,0.3829622654984644,0.46876604453717996,0.52597444062654741,{"$f":"CL14+CL23","v":0.38861814620059193},0.39486798489863023,0.48242814246231602,0.5418448205351748,0.40154552135765531,0.40800996601875505,0.49739440778911648,0.55743786434487352,0.41422202613196141,0.4208955303563206,0.51209017181052607,0.57311036094725232,0.4269704016529457,0.43385455440411885,0.52686343055483675,0.588782857549631,0.43971877717392999,0.4468135784519171,0.54163668929914732]
[]
[]
[]
["Combustor Type","Controls",null,"Lookup Code","CO2 (Tons / Therm)","Nox (lbs / Therm)"]
["Large Boilers (>100 MMBtu/hr Heat Input)","Uncontrolled",null,{"$f":"A37&\":\"&B37","v":"Large Boilers (>100 MMBtu/hr Heat Input):Uncontrolled"},5.8500000000000002E-3,1.8599999999999998E-2]
["Large Boilers (>100 MMBtu/hr Heat Input)","Controlled Low NOx Burner",null,{"$f":"A38&\":\"&B38","v":"Large Boilers (>100 MMBtu/hr Heat Input):Controlled Low NOx Burner"},5.8500000000000002E-3,1.37E-2]
["Large Boilers (>100 MMBtu/hr Heat Input)","Controlled – Flue Gas Recirculation",null,"Large Boilers (>100 MMBtu/hr Heat Input):Controlled – Flue Gas Recirculation",5.8500000000000002E-3,9.7999999999999997E-3]
["Small Boilers (<100 MMBtu/hr Heat Input)","Uncontrolled",null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",5.8500000000000002E-3,9.7999999999999997E-3]
["Small Boilers (<100 MMBtu/hr Heat Input)","Controlled Low NOx Burner",null,"Small Boilers (<100 MMBtu/hr Heat Input):Controlled Low NOx Burner",5.8500000000000002E-3,4.8999999999999998E-3]
["Small Boilers (<100 MMBtu/hr Heat Input)","Controlled – Flue Gas Recirculation",null,"Small Boilers (<100 MMBtu/hr Heat Input):Controlled – Flue Gas Recirculation",5.8500000000000002E-3,3.0999999999999999E-3]
["Residential Furnaces (<0.3)","Uncontrolled",null,"Residential Furnaces (<0.3):Uncontrolled",5.8500000000000002E-3,9.1999999999999998E-3]

{"sheet":"CostE","index":10,"n_rows":1330,"n_cols":106,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Avoided Cost Version:","2010-05-04"]
["Pre-processed values:","2010-08-16"]
[null,null,null,null,null,null,2010,null,null,null,2011,null,null,null,2012,null,null,null,2013,null,null,null,2014,null,null,null,2015,null,null,null,2016,null,null,null,2017,null,null,null,2018,null,null,null,2019,null,null,null,2020,null,null,null,2021,null,null,null,2022,null,null,null,2023,null,null,null,2024,null,null,null,2025,null,null,null,2026,null,null,null,2027,null,null,null,2028,null,null,null,2029,null,null,null,2030,null,null,null,2031,null,null,null,2032,null,null,null,2033,null,null,null,2034]
["Component",null,"End Use","CZ Name","ComboName",null,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"CU4","v":1},{"$f":"CV4","v":2},{"$f":"CW4","v":3},{"$f":"CX4","v":4}]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",1,"Gen:Res:DEER:Indoor_CFL_Ltg:1","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,{"$f":"CU5+(CU5-CQ5)","v":4.0001088109500142E-2},{"$f":"CV5+(CV5-CR5)","v":3.3881851935692681E-2},{"$f":"CW5+(CW5-CS5)","v":6.2642698603005448E-2},{"$f":"CX5+(CX5-CT5)","v":5.6864203383263159E-2}]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",2,"Gen:Res:DEER:Indoor_CFL_Ltg:2","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,{"$f":"CU6+(CU6-CQ6)","v":4.0001088109500142E-2},3.3881851935692681E-2,6.2642698603005448E-2,5.6864203383263159E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg","3A","Gen:Res:DEER:Indoor_CFL_Ltg:3A","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,4.0001088109500142E-2,3.3881851935692681E-2,6.2642698603005448E-2,5.6864203383263159E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg","3B","Gen:Res:DEER:Indoor_CFL_Ltg:3B","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,4.0001088109500142E-2,3.3881851935692681E-2,6.2642698603005448E-2,5.6864203383263159E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",4,"Gen:Res:DEER:Indoor_CFL_Ltg:4","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,4.0001088109500142E-2,3.3881851935692681E-2,6.2642698603005448E-2,5.6864203383263159E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",5,"Gen:Res:DEER:Indoor_CFL_Ltg:5","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,4.0001088109500142E-2,3.3881851935692681E-2,6.2642698603005448E-2,5.6864203383263159E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",11,"Gen:Res:DEER:Indoor_CFL_Ltg:11","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,4.0001088109500142E-2,3.3881851935692681E-2,6.2642698603005448E-2,5.6864203383263159E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",12,"Gen:Res:DEER:Indoor_CFL_Ltg:12","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,4.0001088109500142E-2,3.3881851935692681E-2,6.2642698603005448E-2,5.6864203383263159E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",13,"Gen:Res:DEER:Indoor_CFL_Ltg:13","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,4.0001088109500142E-2,3.3881851935692681E-2,6.2642698603005448E-2,5.6864203383263159E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",16,"Gen:Res:DEER:Indoor_CFL_Ltg:16","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,4.0001088109500142E-2,3.3881851935692681E-2,6.2642698603005448E-2,5.6864203383263159E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg","SYSTEM","Gen:Res:DEER:Indoor_CFL_Ltg:SYSTEM","Interior Lighting",2.0850202738110082E-2,1.7504437372546363E-2,3.1643649309122557E-2,2.9309855727254357E-2,2.2154187153000895E-2,1.8583873675251807E-2,3.3662625709004287E-2,3.1162618793461199E-2,2.3018709939046471E-2,1.9299687664206869E-2,3.5000914331665696E-2,3.2391260237745613E-2,2.2804730827226002E-2,1.9123802546064533E-2,3.466759698290655E-2,3.2089413635676814E-2,2.3537329304400962E-2,1.9730731153751735E-2,3.5801107065591913E-2,3.3131174103724903E-2,2.425047847040003E-2,2.0321693018514553E-2,3.690428838935101E-2,3.4145533862978285E-2,2.4997117317834595E-2,2.0940474035511015E-2,3.8059166658028852E-2,3.5207646426158562E-2,2.564483351036476E-2,2.1477597439993897E-2,3.9060509995710146E-2,3.6129608893928494E-2,2.6359766527766896E-2,2.207045508325664E-2,4.0165777223426444E-2,3.714723794760854E-2,2.7085991317035738E-2,2.2672818884635199E-2,4.1288271419065568E-2,3.8181189351727637E-2,2.7772095627111634E-2,2.3242193859582549E-2,4.2348287076762615E-2,3.9158526326296267E-2,2.8426180731404717E-2,2.3785297421834689E-2,4.3358349452191594E-2,4.0090779165822051E-2,2.9073090303887088E-2,2.4322692848299066E-2,4.4356928011153686E-2,4.1013242949614705E-2,2.9610284495758921E-2,2.4769614226202417E-2,4.5185071152726734E-2,4.1780428267797938E-2,3.0086295737751838E-2,2.5165362675639832E-2,4.5919332039535174E-2,4.2459760236324237E-2,3.1160675199052423E-2,2.6056121580968889E-2,4.7580567094734738E-2,4.3988725040115514E-2,3.227745814259346E-2,2.7374713043061934E-2,5.0416418244857764E-2,4.5809335773153402E-2,3.3288602095440337E-2,2.8226535775448262E-2,5.2017348461819705E-2,4.725642270844644E-2,3.4234925505790229E-2,2.9023837470427083E-2,5.3515217218082535E-2,4.8610970213516194E-2,3.5120970060226783E-2,2.9770438174153414E-2,5.4917245570973314E-2,4.9879462113899112E-2,3.6178732814950383E-2,3.0661472325375493E-2,5.6592297380139933E-2,5.139310321855186E-2,3.7110612916650236E-2,3.1446625646692941E-2,5.8067201989089989E-2,5.2727031094388394E-2,3.8074104647600339E-2,3.2258367743026178E-2,5.9592367527061756E-2,5.4106088524013246E-2,3.9037596378550241E-2,3.3070109839359429E-2,6.1117533065033598E-2,5.5485145953638203E-2,4.0001088109500142E-2,3.3881851935692681E-2,6.2642698603005448E-2,5.6864203383263159E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",1,"Gen:Res:DEER:RefgFrzr_HighEff:1","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",2,"Gen:Res:DEER:RefgFrzr_HighEff:2","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff","3A","Gen:Res:DEER:RefgFrzr_HighEff:3A","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff","3B","Gen:Res:DEER:RefgFrzr_HighEff:3B","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",4,"Gen:Res:DEER:RefgFrzr_HighEff:4","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",5,"Gen:Res:DEER:RefgFrzr_HighEff:5","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",11,"Gen:Res:DEER:RefgFrzr_HighEff:11","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",12,"Gen:Res:DEER:RefgFrzr_HighEff:12","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",13,"Gen:Res:DEER:RefgFrzr_HighEff:13","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",16,"Gen:Res:DEER:RefgFrzr_HighEff:16","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff","SYSTEM","Gen:Res:DEER:RefgFrzr_HighEff:SYSTEM","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned",1,"Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:1","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned",2,"Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:2","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned","3A","Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:3A","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned","3B","Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:3B","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned",4,"Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:4","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned",16,"Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:16","Refrigeration",1.689207842151615E-2,1.7794652851014583E-2,3.6141159878704927E-2,2.5901643113889424E-2,1.7947123080889093E-2,1.8882846162484781E-2,3.8449640557027619E-2,2.7538648386642432E-2,1.8646552422375114E-2,1.9604619330088134E-2,3.9979673377545627E-2,2.8624188503638657E-2,1.8473041957157665E-2,1.9428467823191398E-2,3.9597377120643484E-2,2.8357311765136745E-2,1.9065633916052076E-2,2.0040771463630234E-2,4.089296262171889E-2,2.9277686951855321E-2,1.9642448758159348E-2,2.0637102998293057E-2,4.2153743790868281E-2,3.0173832955085921E-2,2.024633035118955E-2,2.1261569163395253E-2,4.3473543201301749E-2,3.1112156871655448E-2,2.0770103802823656E-2,2.1803929780493822E-2,4.46175731968428E-2,3.1926618027158044E-2,2.1348233683625022E-2,2.2402562675736971E-2,4.5880341265705234E-2,3.2825591834427924E-2,2.1935451044982571E-2,2.3010926739270264E-2,4.7162655619130613E-2,3.3738964189009575E-2,2.2490139008731022E-2,2.3586241826897333E-2,4.837332085945209E-2,3.4602282657731791E-2,2.301884883328871E-2,2.4135290267958763E-2,4.9526647627812982E-2,3.5425733187362828E-2,2.3541682058575961E-2,2.4678800039267396E-2,5.0666623752886851E-2,3.6240501008283944E-2,2.3975638782955513E-2,2.5131425945802695E-2,5.1611394724769576E-2,3.691802234834575E-2,2.4360253718114826E-2,2.553197426701451E-2,5.2449320941048191E-2,3.7517997271483333E-2,2.5229101460576685E-2,2.6431252935707184E-2,5.4347443556616699E-2,3.8868709755290137E-2,2.6132269447013967E-2,2.7879028434883574E-2,5.7796709629701119E-2,4.0549846236501194E-2,2.6949936060866431E-2,2.8743094180840045E-2,5.9632898189922207E-2,4.1830679914503455E-2,2.7715138661964091E-2,2.9551976644062106E-2,6.1350702323986171E-2,4.3029571198118621E-2,2.8431553169910188E-2,3.0309542271283591E-2,6.2958416701133321E-2,4.4152261425800199E-2,2.9286951794666363E-2,3.1213295721563585E-2,6.4879747099045093E-2,4.5492027906615828E-2,3.0040464368188691E-2,3.2009882249667748E-2,6.6571172823727376E-2,4.6672660791765623E-2,3.0819562548623596E-2,3.2833380516048137E-2,6.8320332168717329E-2,4.7893255276918352E-2,3.1598660729058384E-2,3.3656878782428491E-2,7.0069491513707116E-2,4.9113849762071012E-2,3.2377758909493168E-2,3.4480377048808845E-2,7.1818650858696903E-2,5.0334444247223671E-2]
["Gen ($/Annual kWh)","Res","DEER:Refg_Chrg_Duct_Seal",12,"Gen:Res:DEER:Refg_Chrg_Duct_Seal:12","Space Cooling",4.1165221916066915E-3,1.7966181445135961E-2,8.7180369926524809E-2,1.5326067314163238E-2,4.3730318607214632E-3,1.9076996651557307E-2,9.2823166266937082E-2,1.6301868886244731E-2,4.5430604821320242E-3,1.9813610799227593E-2,9.6562110005429302E-2,1.6948886744116289E-2,4.5007119769489489E-3,1.9632549045807093E-2,9.5619752955477227E-2,1.6789337699815162E-2,4.6447234221511195E-3,2.0257096121070971E-2,9.878358727701915E-2,1.7337782178456388E-2,4.7848815377902337E-3,2.0865205488529305E-2,0.1018615034629758,1.7871733968049031E-2,4.9316076595849979E-3,2.1501937773790818E-2,0.10508307266905174,1.8430791460775302E-2,5.0588271277021797E-3,2.2054626907175471E-2,0.10787353840730896,1.8915929410328054E-2,5.1992500046908006E-3,2.266466574267462E-2,0.11095366142998025,1.9451409922983835E-2,5.3418614617191575E-3,2.3284478959104141E-2,0.11408055859746533,1.9995413790650576E-2,5.4765349265050072E-3,2.3870332984028478E-2,0.11703090936582243,2.0509497639026996E-2,5.6048617181113413E-3,2.4429139932463331E-2,0.11983962356902185,2.0999729013584805E-2,5.7317293590985925E-3,2.4982060966323404E-2,0.1226142384352341,2.1484697954091556E-2,5.8369430796998542E-3,2.5441860102114584E-2,0.12490949697220451,2.1887725369501176E-2,5.9302294348818037E-3,2.5849025598923239E-2,0.12694691099756072,2.2244725017809806E-2,6.1412874599992406E-3,2.6765607608054232E-2,0.13157785398278732,2.3049350394720485E-2,6.3606947493839872E-3,2.8727177029660069E-2,0.14091731704793237,2.4283966730971406E-2,6.5593016751280282E-3,2.9624245308868077E-2,0.14542766674061555,2.5054837707484567E-2,6.7451454075996651E-3,3.0463785001365182E-2,0.14964611300692696,2.577629445166036E-2,6.9191202068809611E-3,3.1249826878884751E-2,0.15359310821928107,2.6451799198577382E-2,7.1269063951790749E-3,3.2188269600249758E-2,0.15831339426048879,2.7258208790141989E-2,7.3099062338372557E-3,3.3014990777164376E-2,0.1624667986261826,2.7968655058597375E-2,7.4991304161715795E-3,3.3869767448283974E-2,0.16676255821656022,2.8703199619540803E-2,7.6883545985058531E-3,3.4724544119403601E-2,0.17105831780693792,2.9437744180484237E-2,7.8775787808401266E-3,3.5579320790523228E-2,0.17535407739731562,3.0172288741427671E-2]
["Gen ($/Annual kWh)","Non_Res","DEER:HVAC_Refrig_Charge",16,"Gen:Non_Res:DEER:HVAC_Refrig_Charge:16","Space Cooling",1.0062234179567839E-3,2.3255317191875322E-2,8.7237228721818799E-2,1.9073522717909311E-2,1.0691882650244876E-3,2.4701568781945935E-2,9.2895590344131043E-2,2.0291571789195342E-2,1.1109287680073146E-3,2.5660472701255922E-2,9.6644595735280489E-2,2.1099276002170767E-2,1.1005638141401524E-3,2.5423606327843913E-2,9.5697716509917527E-2,2.0900583723218909E-2,1.1359257356539038E-3,2.6236310894547168E-2,9.8869530365708322E-2,2.1585363272921758E-2,1.1703450244209854E-3,2.7027493226097658E-2,0.1019549833594926,2.2252102069702753E-2,1.2063788864178225E-3,2.7855854485261077E-2,0.10518433685816175,2.2950215208217408E-2,1.2376300838182947E-3,2.8574585150896791E-2,0.10798104229728875,2.3556143981871308E-2,1.2721245300405253E-3,2.936790004206485E-2,0.11106806171386858,2.4224947565260467E-2,1.3071600554751843E-3,3.0173797059272568E-2,0.11420173926798619,2.4904449802398171E-2,1.3402524658971185E-3,3.0935278306383856E-2,0.1171580396795763,2.554668746918929E-2,1.3717926502945922E-3,3.1661333035891401E-2,0.11997195181472986,2.6159238589431685E-2,1.4029802824815662E-3,3.2379514576108499E-2,0.12275131305051611,2.6765307419880216E-2,1.4288610222378739E-3,3.2976138587151788E-2,0.12504945860208946,2.7269222396679869E-2,1.4518012239341091E-3,3.3504711169203553E-2,0.12708985943691675,2.7715486594543051E-2,1.503642860081574E-3,3.4696818224399906E-2,0.13173143359825279,2.8720383067748202E-2,1.5575330292357953E-3,3.7309863884588811E-2,0.14162966349098308,3.0488119726994289E-2,1.6063197269814509E-3,3.8478564006286395E-2,0.14616841264511932,3.1458590542312724E-2,1.6519749125539303E-3,3.9572168002382654E-2,0.15041310546511305,3.236687115221714E-2,1.6947179970577206E-3,4.0595937523783099E-2,0.15438434516803382,3.3217318947291977E-2,1.7457568719674763E-3,4.1818646625755497E-2,0.15913457903756836,3.4232516831424864E-2,1.7907142942211642E-3,4.2895517708508343E-2,0.16331375024618919,3.5126940224200244E-2,1.8371988897751242E-3,4.4009011608491362E-2,0.16763632660779743,3.6051692485584277E-2,1.883683485329088E-3,4.5122505508474263E-2,0.17195890296940658,3.6976444746968498E-2,1.9301680808830519E-3,4.6235999408457164E-2,0.17628147933101573,3.7901197008352719E-2]
["Gen ($/Annual kWh)","Non_Res","DEER:HVAC_Duct_Sealing","3A","Gen:Non_Res:DEER:HVAC_Duct_Sealing:3A","Space Cooling",4.3566734839356825E-3,2.3770444178159343E-2,8.0310128118754862E-2,2.0636306663839889E-2,4.6288143639018559E-3,2.525263955018664E-2,8.552702176498303E-2,2.1953091370616216E-2,4.8092122130580185E-3,2.6235374753686428E-2,8.8983336478921024E-2,2.2826215614580186E-2,4.7643441712306748E-3,2.5992618355770651E-2,8.8108871540548139E-2,2.2611013923361612E-2,4.9171551597927236E-3,2.682551988776016E-2,9.1032650625554351E-2,2.3351145189200725E-2,5.0658845417739734E-3,2.7636363951994789E-2,9.3876650369724798E-2,2.4071730156128058E-2,5.2215868993680508E-3,2.8485310708827222E-2,9.6853210338687434E-2,2.4826201476742322E-2,5.3566051994548784E-3,2.9221901630176874E-2,9.943060745850936E-2,2.5480941369747434E-2,5.5056360212306452E-3,3.0034930188928884E-2,0.10227555994399898,2.6203622883467729E-2,5.6569965774833954E-3,3.0860853174166494E-2,0.10516334400606656,2.6937818890387061E-2,5.7999463390369238E-3,3.1641255954708056E-2,0.10788732865272313,2.7631657536624808E-2,5.9361741455314374E-3,3.2385351165045345E-2,0.11047975977832276,2.8293327502750484E-2,6.0708652441621661E-3,3.3121376923891319E-2,0.11304006390992372,2.8947914730800182E-2,6.1825999410170277E-3,3.3732823191262189E-2,0.11515628873802725,2.9491954805130578E-2,6.2816546683808596E-3,3.4274528080165297E-2,0.11703549476248529,2.9973841028057186E-2,6.5056422667410041E-3,3.5496259114536487E-2,0.12131330208966594,3.1059745368063007E-2,6.7384860142230647E-3,3.8116721445722819E-2,0.13066237772402964,3.288503678336608E-2,6.9492666054442936E-3,3.9312508206983621E-2,0.13485295303910699,3.3930806338789643E-2,7.1465091483689383E-3,4.0431467359293836E-2,0.13877181734327024,3.4909525565588864E-2,7.3311621937179102E-3,4.1478981870882094E-2,0.14243800821635538,3.5825892381525365E-2,7.5516793216453418E-3,4.2730022891708741E-2,0.14682399753596942,3.6919884396458276E-2,7.7459053176153576E-3,4.3831863321679154E-2,0.15068231921208494,3.7883663473821501E-2,7.9467335379271933E-3,4.4971170977266113E-2,0.154673148692198,3.8880141600713666E-2,8.1475617582390004E-3,4.6110478632853169E-2,0.15866397817231065,3.9876619727605561E-2,8.3483899785508076E-3,4.7249786288440225E-2,0.16265480765242329,4.0873097854497456E-2]
["Gen ($/Annual kWh)","Res_New_Construction","33 = Res. Insul. Cen. A/C","All","Gen:Res_New_Construction:33 = Res. Insul. Cen. A/C:All","Space Cooling",0,3.7889324624787946E-2,5.758520682955745E-2,2.036787598283234E-2,0,4.030007793041241E-2,6.1249416789043554E-2,2.1664520221974022E-2,0,4.1898138604595216E-2,6.36783757728865E-2,2.252404143137423E-2,0,4.1500758226318241E-2,6.3074351568444015E-2,2.2310235563470948E-2,0,4.2854462531833781E-2,6.5131895267786538E-2,2.303830919610951E-2,0,4.4172018806722745E-2,6.7134492958545663E-2,2.3746932658142768E-2,0,4.5551351365025715E-2,6.9230984949827504E-2,2.4488777493729623E-2,0,4.6747469878104624E-2,7.104899662712448E-2,2.5132065885744063E-2,0,4.806772404477834E-2,7.30556854490019E-2,2.5842116410961281E-2,0,4.9408626565834349E-2,7.5093755007077087E-2,2.6563263725616286E-2,0,5.0675036940921923E-2,7.701859561848895E-2,2.7244332031642299E-2,0,5.1881916451440593E-2,7.8852947338698534E-2,2.7893367740459848E-2,0,5.3075198332387899E-2,8.0666626163159172E-2,2.8535076565096823E-2,0,5.4065144416055505E-2,8.2171238064719987E-2,2.9067399540434826E-2,0,5.4942730683320985E-2,8.3505081274881224E-2,2.953931896411581E-2,0,5.6927010794825324E-2,8.6521044339132575E-2,3.0606501333386164E-2,0,6.0601575308487005E-2,9.2108551200040079E-2,3.258889326209409E-2,0,6.2523659477856763E-2,9.5030060371226993E-2,3.3622826160420852E-2,0,6.4322037213395841E-2,9.7763535699797413E-2,3.4590204837782218E-2,0,6.6005376073708391E-2,0.10032215187925736,3.5495692451887183E-2,0,6.801642965782638E-2,0.1033788946063105,3.6577491010106954E-2,0,6.978724313461418E-2,0.10607047224749812,3.7530040080705984E-2,0,7.1618385664067225E-2,0.10885375007955524,3.8515046259455191E-2,0,7.3449528193520131E-2,0.11163702791161217,3.9500052438204328E-2,0,7.5280670722973037E-2,0.11442030574366911,4.0485058616953465E-2]
["T&D ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-UnConditioned",16,"TD:Res:DEER:RefgFrzr_Recyc-UnConditioned:16",null,0,1.6357511985796659E-3,1.0194716463988529E-2,6.6205059882713948E-5,0,1.6678228361059124E-3,1.0394600927713698E-2,6.7503120788801318E-5,0,1.7005239960385021E-3,1.0598408850242359E-2,6.8826660856172934E-5,0,1.7338670519319625E-3,1.0806217348974873E-2,7.0176180889547211E-5,0,1.7678646209533522E-3,1.1018105059611363E-2,7.155219155356638E-5,0,1.8025295686882198E-3,1.1234152166104593E-2,7.295521356731201E-5,0,1.8378750140416135E-3,1.145444043120513E-2,7.4385777902667209E-5,0,1.8739143342360073E-3,1.1679053227610703E-2,7.5844425986601951E-5,0,1.9106611699080845E-3,1.1908075569731492E-2,7.7331709907458931E-5,0,1.9481294303063275E-3,1.214159414608385E-2,7.8848192625320142E-5,0,1.986333298591427E-3,1.2379697352324701E-2,8.0394448186534167E-5,0,2.0252872372415287E-3,1.2622475324939507E-2,8.1971061942487318E-5,0,2.0650059935644256E-3,1.2870019975596513E-2,8.357863077270282E-5,0,2.1055046053187914E-3,1.3122425026180858E-2,8.5217763312353504E-5,0,2.1440790265038877E-3,1.3362837680064894E-2,8.6779016555950598E-5,0,2.1834213310036794E-3,1.3608036118411469E-2,8.8371348951974126E-5,0,2.2227636355034658E-3,1.3853234556758012E-2,8.996368134799741E-5,0,2.2621059400032657E-3,1.4098432995104626E-2,9.1556013744021182E-5,0,2.3014482445030569E-3,1.4343631433451215E-2,9.314834614004471E-5,0,2.340790549002849E-3,1.4588829871797805E-2,9.4740678536068279E-5,0,2.3801328535026415E-3,1.4834028310144394E-2,9.6333010932091821E-5,0,2.4194751580024383E-3,1.5079226748490977E-2,9.792534332811562E-5,0,2.4588174625022304E-3,1.5324425186837571E-2,9.9517675724139203E-5,0,2.4981597670020246E-3,1.5569623625184149E-2,1.011100081201628E-4,0,2.5375020715018189E-3,1.5814822063530729E-2,1.0270234051618639E-4]
["T&D ($/Annual kWh)","Res","DEER:HVAC_Eff_AC","SYSTEM","TD:Res:DEER:HVAC_Eff_AC:SYSTEM",null,0,2.1309274215250396E-3,2.4107873450653931E-3,5.7901746391007582E-7,0,2.1728204841224051E-3,2.4581823263001277E-3,5.9040068354277112E-7,0,2.2155385521165924E-3,2.5065106629134555E-3,6.0200807436391455E-7,0,2.2590979060904863E-3,2.5557907736571297E-3,6.1384406014773589E-7,0,2.3035151487098729E-3,2.606041441665749E-3,6.2591315218511256E-7,0,2.3488072111144355E-3,2.6572818216870852E-3,6.382199510201373E-7,0,2.3949913594360074E-3,2.7095314474564073E-3,6.5076914822126288E-7,0,2.4420852014466442E-3,2.7628102392176488E-3,6.6356552818772154E-7,0,2.490106693339109E-3,2.8171385113944011E-3,6.7661396999192626E-7,0,2.5390741466424119E-3,2.8725369804136771E-3,6.8991944925856505E-7,0,2.5890062352751145E-3,2.9290267726855574E-3,7.0348704008113243E-7,0,2.639922002739149E-3,2.9866294327417801E-3,7.173219169766403E-7,0,2.6918408694569722E-3,3.0453669315364997E-3,7.3142935687927396E-7,0,2.7447826402549036E-3,3.1052616749124434E-3,7.4581474117377434E-7,0,2.7952006652957636E-3,3.1623012228125351E-3,7.5951437106244595E-7,0,2.846625827436449E-3,3.2204801775973842E-3,7.7348766112530202E-7,0,2.8980509895771326E-3,3.278659132382233E-3,7.874609511881582E-7,0,2.9494761517178184E-3,3.3368380871670817E-3,8.0143424125101459E-7,0,3.0009013138585033E-3,3.3950170419519295E-3,8.1540753131387088E-7,0,3.0523264759991886E-3,3.4531959967367795E-3,8.2938082137672727E-7,0,3.1037516381398731E-3,3.5113749515216269E-3,8.4335411143958355E-7,0,3.1551768002805645E-3,3.5695539063064778E-3,8.5732740150244068E-7,0,3.2066019624212502E-3,3.6277328610913252E-3,8.7130069156529517E-7,0,3.2580271245619334E-3,3.6859118158761731E-3,8.8527398162814997E-7,0,3.3094522867026166E-3,3.7440907706610209E-3,8.9924727169100478E-7]
["T&D ($/Annual kWh)","Non_Res","DEER:Indoor_Non-CFL_Ltg",12,"TD:Non_Res:DEER:Indoor_Non-CFL_Ltg:12",null,0,2.223474130115807E-3,1.0786258855178374E-2,0,0,2.2671124438642036E-3,1.0997951962697993E-2,0,0,2.3116083584754708E-3,1.1213805363686307E-2,0,0,2.3569787554137945E-3,1.1433900951537132E-2,0,0,2.4032408491045003E-3,1.1658322234866611E-2,0,0,2.450412193516919E-3,1.1887154369447192E-2,0,0,2.4985106888777641E-3,1.2120484190774891E-2,0,0,2.5475545885176279E-3,1.2358400247282101E-2,0,0,2.5975625058532455E-3,1.260099283420923E-2,0,0,2.648553421508236E-3,1.2848354028147949E-2,0,0,2.700546690575054E-3,1.3100577722269557E-2,0,0,2.7535620500209854E-3,1.3357759662252082E-2,0,0,2.8076196262410481E-3,1.3619997482920027E-2,0,0,2.8627399427607054E-3,1.3887390745610885E-2,0,0,2.9152381396724903E-3,1.4142063886913032E-2,0,0,2.9687827374895834E-3,1.4401813206470661E-2,0,0,3.0223273353066765E-3,1.4661562526028302E-2,0,0,3.0758719331237688E-3,1.4921311845585927E-2,0,0,3.1294165309408645E-3,1.5181061165143575E-2,0,0,3.1829611287579524E-3,1.5440810484701186E-2,0,0,3.2365057265750473E-3,1.5700559804258832E-2,0,0,3.2900503243921491E-3,1.5960309123816508E-2,0,0,3.3435949222092413E-3,1.6220058443374145E-2,0,0,3.3971395200263323E-3,1.6479807762931769E-2,0,0,3.4506841178434233E-3,1.6739557082489392E-2,0]
["T&D ($/Annual kWh)","Non_Res","DEER:HVAC_Refrig_Charge",4,"TD:Non_Res:DEER:HVAC_Refrig_Charge:4",null,0,1.7522141545022175E-2,3.0442975969040355E-2,0,0,1.786655977753095E-2,3.1041368348683169E-2,0,0,1.8217759268780151E-2,3.1651542490066929E-2,0,0,1.8575873805783644E-2,3.2273730834804865E-2,0,0,1.8941039821493817E-2,3.2908170421564929E-2,0,0,1.9313396447285056E-2,3.3555102977254496E-2,0,0,1.969308556648177E-2,3.4214775010020133E-2,0,0,2.0080251868952136E-2,3.4887437904098609E-2,0,0,2.0475042906788622E-2,3.5573348016556455E-2,0,0,2.087760915109713E-2,3.6272766775955333E-2,0,0,2.1288104049916975E-2,3.6985960782982191E-2,0,0,2.1706684087294162E-2,3.7713201913083319E-2,0,0,2.2133508843531189E-2,3.8454767421142289E-2,0,0,2.2568741056636761E-2,3.9210940048242715E-2,0,0,2.298323001910323E-2,3.9931073343101517E-2,0,0,2.3405996879572614E-2,4.0665588661375061E-2,0,0,2.3828763740041958E-2,4.140010397964853E-2,0,0,2.425153060051129E-2,4.2134619297921991E-2,0,0,2.4674297460980613E-2,4.2869134616195445E-2,0,0,2.5097064321449997E-2,4.360364993446899E-2,0,0,2.5519831181919344E-2,4.4338165252742465E-2,0,0,2.5942598042388656E-2,4.5072680571015961E-2,0,0,2.6365364902858009E-2,4.5807195889289484E-2,0,0,2.678813176332738E-2,4.654171120756298E-2,0,0,2.7210898623796751E-2,4.7276226525836476E-2,0]
["Load Impacts","Res","DEER:RefgFrzr_HighEff","3B","Load:Res:DEER:RefgFrzr_HighEff:3B","kWh",1.0143988E-4,1.0360537999999999E-4,1.0717019999999999E-4,1.1435300000000001E-4,1.2225800000000001E-4,1.6674380000000001E-4,1.8694319999999998E-4,1.8923120000000001E-4,1.713234E-4,1.3007820000000001E-4,1.045422E-4,1.0055148000000001E-4,1.08367E-4,1.1526799999999999E-4,1.17818E-4,1.5179899999999999E-4,1.8701500000000001E-4,2.13134E-4,2.1803099999999999E-4,2.3730299999999999E-4,2.3186100000000001E-4,2.0018999999999999E-4,1.18825E-4,1.08412E-4,6.8942190699999989E-2,6.4193052799999969E-2,7.2834242800000018E-2,7.5139209200000029E-2,8.7175075400000038E-2,9.6329623099999956E-2,0.10623854769999994,0.10535487079999988,9.6654680800000017E-2,8.7427398999999989E-2,7.0956731399999959E-2,6.8754359399999965E-2,5.4434397707927304E-4,1.4122955758590926E-4,7.0671415917590301E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Load Impacts","Res","DEER:Refg_Chrg_Duct_Seal","3B","Load:Res:DEER:Refg_Chrg_Duct_Seal:3B","kWh",7.2145799999999998E-6,6.1168620000000001E-6,5.7483460000000005E-6,2.4773889999999999E-5,8.4701339999999998E-5,1.1774782000000001E-3,7.16086E-4,7.015957999999999E-4,4.7216560000000002E-4,7.0910456000000005E-5,1.3040780999999999E-5,6.3847260000000003E-6,9.9020399999999998E-5,5.9482899999999999E-5,6.5985499999999994E-5,5.7050299999999998E-4,1.0770199999999999E-3,1.5509199999999999E-3,1.7850800000000001E-3,1.3078E-3,2.9007799999999999E-3,1.2958900000000001E-3,6.3859299999999994E-5,9.7476400000000001E-5,2.4079436649999997E-2,1.5902691831000022E-2,1.4352296252099977E-2,2.1383443455199998E-2,7.1534058890000016E-2,0.14244690069999991,0.20258359732999989,0.20127393678000013,0.19035348964300022,7.8102630810000045E-2,1.4079931864000007E-2,2.390757700999999E-2,6.2880391914038949E-4,1.822527798397757E-4,7.9229031318435892E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8268201346887298E-2,3.6884690820821686E-2,2.7055935593918327E-2,2.3021435502284048E-2,3.948517455629777E-2,3.806478886533185E-2,2.7851230147425552E-2,2.3702583458793499E-2,4.0637578674474192E-2,3.9183415282735251E-2,2.8675843907412218E-2,2.4408293680874167E-2,4.1833554685173621E-2,4.0343523391739515E-2,2.9552985098906373E-2,2.5158008938472292E-2,4.310759282220529E-2,4.1577948884329918E-2]
["Load Impacts","Non_Res","DEER:Indoor_CFL_Ltg",1,"Load:Non_Res:DEER:Indoor_CFL_Ltg:1","kWh",1.5441479999999999E-4,1.4368407999999999E-4,1.2540896000000002E-4,1.0100542000000002E-4,2.202626E-4,9.0323640000000013E-5,1.705736E-4,1.9585880000000004E-4,1.7642725999999999E-4,1.4109501999999999E-4,1.5171392E-4,1.482318E-4,2.1098699999999999E-4,2.2184700000000001E-4,2.2471599999999999E-4,2.3097499999999999E-4,2.4409599999999999E-4,2.40795E-4,2.1647600000000001E-4,2.4592100000000002E-4,2.5102000000000002E-4,2.4549400000000002E-4,2.2641600000000001E-4,2.09213E-4,7.5602468399999997E-2,7.3448681499999988E-2,8.4079341700000088E-2,8.3643544299999983E-2,9.0961852899999945E-2,8.4072443900000016E-2,8.6258004099999994E-2,8.9970776900000035E-2,8.9529588000000049E-2,9.1567419000000039E-2,7.8329352499999949E-2,7.2536502099999969E-2,5.6381716775268716E-4,1.506879245951195E-4,7.2644470358176254E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.905527420627676E-2,3.758302437148741E-2,2.7307063332861686E-2,2.311577305076867E-2,4.0297134325710436E-2,3.8785464015811448E-2,2.8109798405549068E-2,2.3799219664118194E-2,4.1473067517775741E-2,3.9925257484491182E-2,2.89421263680095E-2,2.4507370502051005E-2,4.2693488884271685E-2,4.1107325242307875E-2,2.9827472084949621E-2,2.5259780705108804E-2,4.399361396092618E-2,4.2365130378240252E-2]
["Load Impacts","Non_Res","DEER:HVAC_Split-Package_AC",1,"Load:Non_Res:DEER:HVAC_Split-Package_AC:1","kWh",4.6997339999999994E-5,5.460834E-5,6.0837320000000003E-5,1.4192343999999999E-4,3.4607159999999997E-4,3.3672300000000004E-4,4.8682819999999998E-4,5.418071999999999E-4,4.6507900000000002E-4,1.3777944000000001E-4,7.3645839999999995E-5,4.1675519999999999E-5,1.4506499999999999E-4,2.9907000000000002E-4,3.1644099999999999E-4,4.19517E-4,5.5706500000000003E-4,5.6785099999999997E-4,6.6654300000000002E-4,6.6920399999999996E-4,6.4721899999999998E-4,5.9066999999999995E-4,3.6404999999999999E-4,1.4452000000000001E-4,1.832127239600001E-2,2.839537602899999E-2,4.5709883404000048E-2,6.6641259383999951E-2,0.10644125371999995,0.1310045215600002,0.15385840385999994,0.15321171402999961,0.13805584981999997,0.10168237678999996,3.9165451276999996E-2,1.7512676939000001E-2,6.1183966537118597E-4,1.7401302911330288E-4,7.751018696762554E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9731318894617292E-2,3.8655133278131616E-2,2.8229038558280198E-2,2.3760118030402198E-2,4.0992811535411296E-2,3.9891592830075324E-2,2.9058922381109558E-2,2.4461773061168351E-2,4.2187004537672657E-2,4.1063577571194838E-2,2.991940318428846E-2,2.5188894661950654E-2,4.3426612034097201E-2,4.2279070583438931E-2,3.083470064121218E-2,2.5961641423604308E-2,4.4747582807979226E-2,4.3572511739781002E-2]
["T&D ($/peak kW)","COMMERCIAL","1 = Commercial Indoor Lighting",4,"TD:COMMERCIAL:1 = Commercial Indoor Lighting:4",null,0,14.238712835288581,21.697086225201648,7.7973903621818419,0,14.518591427487436,22.123567889504667,7.9506572102907391,0,14.803980555919477,22.558446561401105,8.1069417330035236,0,15.094988937596646,23.001887904909179,8.266303465826736,0,15.391727439653817,23.45406086042486,8.4288031217151858,0,15.694309121997591,23.915137709710613,8.5945026144272543,0,16.002849280803773,24.38529414217718,8.7634650823449256,0,16.317465492881009,24.864709322485346,8.9357549127681732,0,16.63827766091741,25.353565959493196,9.1114377666928696,0,16.965408059628171,25.852050376576262,9.2905806040820949,0,17.298981382822049,26.360352583347886,9.4732517096406479,0,17.63912479140507,26.878666348807727,9.6595207191027779,0,17.985967962340297,27.407189275947122,9.8494586460434963,0,18.339643138582531,27.94612287784005,10.043137909223768,0,18.676462088183662,28.459370801041768,10.227586381624388,0,19.020007761926397,28.98286897055451,10.415718536293028,0,19.36355343566909,29.506367140067184,10.603850690961645,0,19.707099109411772,30.029865309579844,10.791982845630258,0,20.050644783154446,30.553363479092489,10.980115000298863,0,20.394190456897185,31.076861648605238,11.168247154967508,0,20.737736130639878,31.600359818117909,11.356379309636125,0,21.081281804382513,32.123857987630494,11.54451146430471,0,21.424827478125255,32.64735615714325,11.732643618973356,0,21.768373151868001,33.170854326655999,11.920775773642001,0,22.111918825610747,33.694352496168747,12.108907928310646]
["T&D ($/peak kW)","COMMERCIAL","6 = Commercial Motors","SYSTEM","TD:COMMERCIAL:6 = Commercial Motors:SYSTEM",null,0,4.9247740993220672,7.504417675157435,2.6969001020097032,0,5.0229283606148423,7.6539860733178555,2.7506512450986045,0,5.1230475250515992,7.8065486096024381,2.805478406575876,0,5.2251711304093611,7.9621655320523601,2.861403238081317,0,5.3293395148197247,8.1208983082967254,2.9184478295441356,0,5.4355938330818452,8.2828096504104298,2.9766347181162485,0,5.5439760733105263,8.4479635402827054,3.035986897289098,0,5.654529073926283,8.6164252555067158,3.0965278261977263,0,5.7672965409946189,8.7882613958013227,3.1582814391161014,0,5.8823230659215531,8.9635399099757009,3.2212721551475174,0,5.9996541435129869,9.1423301234483603,3.2855248881142547,0,6.1193361904052486,9.3247027663318054,3.3510650566504934,0,6.2414165638747408,9.510730002094844,3.4179185945028348,0,6.3659435810343128,9.7004854568141923,3.4861119610425999,0,6.4844357441259479,9.881044943430016,3.5510005265451623,0,6.6053360891846742,10.065274040662361,3.6172078583630363,0,6.7262364342434093,10.249503137894719,3.6834151901809142,0,6.8471367793021347,10.433732235127062,3.7496225219987882,0,6.9680371243608512,10.617961332359393,3.8158298538166568,0,7.0889374694196015,10.802190429591773,3.8820371856345437,0,7.2098378144783162,10.986419526824101,3.9482445174524119,0,7.3307381595370451,11.170648624056449,4.0144518492702872,0,7.4516385045957909,11.354877721288824,4.0806591810881709,0,7.5725388496545101,11.539106818521159,4.1468665129060414,{"$f":"CU636+(CU636-CQ636)","v":0},7.6934391947132292,11.723335915753493,4.2130738447239118]
["T&D ($/peak kW)","INDUSTRIAL","10 = Industrial HVAC",12,"TD:INDUSTRIAL:10 = Industrial HVAC:12",null,0,18.09391304318822,27.571677018191572,9.9085714284125963,0,18.449027520851928,28.112803841298177,10.103038880466531,0,18.811120876852193,28.664565145679532,10.301328099228583,0,19.180330487082369,29.227170266030278,10.503514314354632,0,19.556796436965886,29.800832665852777,10.709674239290843,0,19.940661575025381,30.385770019086294,10.919886100609139,0,20.33207156751401,30.982204293354677,11.134229667924339,0,20.731174954130129,31.590361834864957,11.352786284404596,0,21.138123204836557,32.210473454989042,11.575638897886687,0,21.553070777806923,32.842774518562926,11.802872092608553,0,21.976175178521078,33.487505033936884,12.034572121571067,0,22.407597020032721,34.14490974481177,12.270826939541729,0,22.847500084432372,34.815238223896948,12.511726236712967,0,23.296051385529715,35.498744968426237,12.757361473028178,0,23.723264725671669,36.149736724833026,12.991311635486868,0,24.158993337807345,36.813704133801672,13.229924923084978,0,24.594721949943036,37.477671542770338,13.468538210683093,0,25.030450562078705,38.141638951738983,13.707151498281197,0,25.466179174214449,38.805606360707735,13.945764785879344,0,25.90190778635009,39.46957376967633,14.184378073477431,0,26.337636398485788,40.133541178645011,14.422991361075551,0,26.77336501062144,40.797508587613621,14.661604648673645,0,27.209093622757127,41.461475996582287,14.900217936271762,0,27.644822234892814,42.125443405550961,15.138831223869875,0,28.080550847028501,42.789410814519634,15.377444511467989]
["T&D ($/peak kW)","INDUSTRIAL","13 = Industrial Refrigeration",13,"TD:INDUSTRIAL:13 = Industrial Refrigeration:13",null,0,12.151317772230529,18.516293748160805,6.6542930657452892,0,12.39043142090544,18.880657403284481,6.7852362543053601,0,12.634259328824935,19.252204691542758,6.9187610610231793,0,12.882894654824026,19.631077569255659,7.0549185014512537,0,13.136432403773805,20.017420805750561,7.1937606020666083,0,13.394969463284413,20.411382039290537,7.3353404203700361,0,13.658604641140297,20.813111834118548,7.4797120653863525,0,13.927438703483109,21.222763738640928,7.6269307185740836,0,14.201574413756781,21.640494344772236,7.7770526551525228,0,14.481116572429855,22.066463348464538,7.9301352658544442,0,14.766172057511668,22.50083361144635,8.0862370791135323,0,15.05684986587689,22.943771224193355,8.2454177836944886,0,15.353261155416087,23.395445570157847,8.4077382517754771,0,15.655519288027577,23.856029391280117,8.5732605624912921,0,15.943352146582377,24.294631842411242,8.7308833183665406,0,16.236941599492383,24.742006246845534,8.8916584949601152,0,16.530531052402331,25.189380651279741,9.0524336715536577,0,16.82412050531239,25.636755055714119,9.2132088481472607,0,17.117709958222342,26.084129460148333,9.3739840247408068,0,17.411299411132379,26.531503864582678,9.5347592013344009,0,17.704888864042342,26.978878269016906,9.6955343779279506,0,17.998478316952344,27.426252673451188,9.8563095545215216,0,18.292067769862378,27.873627077885526,10.017084731115112,0,18.585657222772298,28.321001482319694,10.17785990770864,0,18.879246675682218,28.768375886753862,10.338635084302169]
["T&D ($/Annual kWh)","Residential","21 = Res. Wtr. Heating","SYSTEM","TD:Residential:21 = Res. Wtr. Heating:SYSTEM",null,0,9.758377922961251E-4,1.4869909215940954E-3,5.3438736244787802E-4,0,9.9528693569086177E-4,1.5166277115289321E-3,5.4503808383071003E-4,0,1.0151254221716828E-3,1.5468577861663735E-3,5.5590201690354057E-4,0,1.0353610860993655E-3,1.5776930835799856E-3,5.669834519115574E-4,0,1.0560019204239404E-3,1.6091457835031471E-3,5.7828676594644354E-4,0,1.0770560799170854E-3,1.6412283122546063E-3,5.8981642471649912E-4,0,1.0985318844709275E-3,1.6739533477652228E-3,6.0157698435312705E-4,0,1.1204378224645996E-3,1.7073338247079615E-3,6.1357309325442378E-4,0,1.1427825541999983E-3,1.741382939733331E-3,6.2580949396666581E-4,0,1.1655749154081292E-3,1.7761141568123872E-3,6.3829102510445175E-4,0,1.1888239208275473E-3,1.811541212689596E-3,6.5102262331032362E-4,0,1.2125387678563488E-3,1.8476781224477693E-3,6.6400932525466718E-4,0,1.2367288402792759E-3,1.884539185187468E-3,6.7725626967674632E-4,0,1.2614037120714555E-3,1.9221389898231701E-3,6.9076869946770177E-4,0,1.2848827851220652E-3,1.9579166249479086E-3,7.0362628709065469E-4,0,1.3088390363999031E-3,1.9944213887998518E-3,7.1674518659994683E-4,0,1.3327952876777426E-3,2.0309261526517981E-3,7.2986408610923995E-4,0,1.3567515389555805E-3,2.0674309165037413E-3,7.4298298561853221E-4,0,1.3807077902334164E-3,2.1039356803556819E-3,7.5610188512782327E-4,0,1.404664041511259E-3,2.1404404442076329E-3,7.6922078463711801E-4,0,1.4286202927890946E-3,2.1769452080595726E-3,7.8233968414640896E-4,0,1.4525765440669329E-3,2.2134499719115167E-3,7.9545858365570143E-4,0,1.4765327953447747E-3,2.249954735763466E-3,8.0857748316499564E-4,0,1.5004890466226112E-3,2.286459499615407E-3,8.2169638267428713E-4,0,1.5244452979004477E-3,2.322964263467348E-3,8.3481528218357862E-4]
["T&D ($/Annual kWh)","Residential","25 = Res. Lighting",4,"TD:Residential:25 = Res. Lighting:4",null,0,2.18907881245437E-3,3.3357391427876115E-3,1.1987812544392981E-3,0,2.2321077226746563E-3,3.4013070059804285E-3,1.2223447052742166E-3,0,2.2759838301277878E-3,3.4681658363851999E-3,1.2463720974509312E-3,0,2.3207238491130227E-3,3.5363411034103208E-3,1.2708725840380839E-3,0,2.3663448244924056E-3,3.6058587801789037E-3,1.2958554991267933E-3,0,2.4128641382476458E-3,3.6767453535202221E-3,1.3213303614213298E-3,0,2.4602995161674807E-3,3.749027834159971E-3,1.3473068779012397E-3,0,2.5086690346682004E-3,3.8227337671134488E-3,1.3737949475563956E-3,0,2.5579911277499243E-3,3.8978912422855997E-3,1.4008046651963874E-3,0,2.6082845940913969E-3,3.9745289052821285E-3,1.4283463253357649E-3,0,2.6595686042860519E-3,4.0526759684358891E-3,1.4564304261566476E-3,0,2.7118627082221691E-3,4.1323622220528289E-3,1.4850676735502356E-3,0,2.7651868426100093E-3,4.2136180458819195E-3,1.5142689852388148E-3,0,2.8195613386588474E-3,4.2964744208134819E-3,1.5440454949798451E-3,0,2.8713443358113445E-3,4.3753818450458582E-3,1.5724028505633553E-3,0,2.924161508557236E-3,4.4558651558967407E-3,1.6013265404003912E-3,0,2.9769786813031215E-3,4.5363484667476136E-3,1.6302502302374235E-3,0,3.0297958540490052E-3,4.6168317775984839E-3,1.6591739200744553E-3,0,3.0826130267948872E-3,4.6973150884493525E-3,1.6880976099114858E-3,0,3.13543019954078E-3,4.7777983993002359E-3,1.7170212997485224E-3,0,3.1882473722866646E-3,4.8582817101511088E-3,1.7459449895855545E-3,0,3.2410645450325413E-3,4.9387650210019679E-3,1.774868679422582E-3,0,3.2938817177784346E-3,5.0192483318528521E-3,1.8037923692596188E-3,0,3.3466988905243278E-3,5.099731642703738E-3,1.8327160590966556E-3,0,3.3995160632702211E-3,5.180214953554624E-3,1.8616397489336924E-3]
["T&D ($/Annual kWh)","Residential","29 = Res. New Const. Cooling",13,"TD:Residential:29 = Res. New Const. Cooling:13",null,0,1.4700040835192251E-2,2.2400062225054859E-2,8.0500223621290893E-3,0,1.4989308259981836E-2,2.2840850681877078E-2,8.2084307137995759E-3,0,1.5284278753747316E-2,2.3290329529519715E-2,8.3699621746711472E-3,0,1.5585065015267909E-2,2.3748670499455858E-2,8.5346784607419502E-3,0,1.5891781976562578E-2,2.4216048726190594E-2,8.7026425109747452E-3,0,1.6204546847291397E-2,2.4692642814920219E-2,8.8739185116119539E-3,0,1.6523479160042796E-2,2.5178634910541398E-2,9.0485719209758148E-3,0,1.684870081652529E-2,2.5674210768038528E-2,9.2266694947638478E-3,0,1.7180336134681212E-2,2.6179559824276125E-2,9.4082793118492342E-3,0,1.7518511896740776E-2,2.6694875271224033E-2,9.5934708005961378E-3,0,1.7863357398236454E-2,2.722035413064602E-2,9.7823147657009144E-3,0,1.8215004497995298E-2,2.7756197330278544E-2,9.9748834155688523E-3,0,1.8573587669130521E-2,2.8302609781532217E-2,1.0171250390238142E-2,0,1.8939244051050835E-2,2.8859800458744124E-2,1.037149078986117E-2,0,1.9287449476485034E-2,2.9390399202262909E-2,1.0562174713313234E-2,0,1.9642618934436473E-2,2.9931609804855579E-2,1.0756672273619976E-2,0,1.999778839238785E-2,3.0472820407448146E-2,1.095116983392668E-2,0,2.0352957850339352E-2,3.1014031010040913E-2,1.1145667394233455E-2,0,2.0708127308290733E-2,3.1555241612633497E-2,1.1340164954540164E-2,0,2.1063296766242214E-2,3.209645221522623E-2,1.1534662514846927E-2,0,2.1418466224193605E-2,3.2637662817818817E-2,1.1729160075153639E-2,0,2.1773635682145038E-2,3.3178873420411481E-2,1.1923657635460378E-2,0,2.2128805140096512E-2,3.37200840230042E-2,1.2118155195767137E-2,0,2.2483974598047855E-2,3.4261294625596725E-2,1.2312652756073824E-2,0,2.2839144055999197E-2,3.480250522818925E-2,1.250715031638051E-2]
["T&D ($/Annual kWh)","Residential","35 = Res. Ceil. Insul. HP Cooling","SYSTEM","TD:Residential:35 = Res. Ceil. Insul. HP Cooling:SYSTEM",null,0,1.5322710176871191E-2,2.334889169808943E-2,8.3910079540008894E-3,0,1.5628102722413762E-2,2.3814251767487634E-2,8.5582467289408697E-3,0,1.593960877505202E-2,2.4288927657222122E-2,8.7288333768141997E-3,0,1.6257351350763168E-2,2.4773106820210538E-2,8.9028352635131622E-3,0,1.6581455955709951E-2,2.5266980503938965E-2,9.0803211186030672E-3,0,1.6912050636996065E-2,2.5770743827803522E-2,9.2613610631168929E-3,0,1.7249266034464288E-2,2.6284595862040815E-2,9.4460266379209207E-3,0,1.7593235433558528E-2,2.6808739708279659E-2,9.6343908326630041E-3,0,1.7944094819272453E-2,2.7343382581748496E-2,9.8265281153158673E-3,0,1.8301982931206502E-2,2.7888735895171806E-2,1.0022514462327369E-2,0,1.8667041319756952E-2,2.8445015344391544E-2,1.0222427389390712E-2,0,1.9039414403459874E-2,2.9012440995748373E-2,1.0426345982847073E-2,0,1.9419249527514545E-2,2.959123737526026E-2,1.0634350931734156E-2,0,1.9806697023510157E-2,3.0181633559634522E-2,1.0846524560493658E-2,0,2.0175367958799071E-2,3.074341784197953E-2,1.1048415786961396E-2,0,2.0551531598035556E-2,3.1316619577958942E-2,1.1254410160828995E-2,0,2.0927695237272073E-2,3.1889821313938388E-2,1.146040453469661E-2,0,2.1303858876508555E-2,3.24630230499178E-2,1.1666398908564211E-2,0,2.1680022515745013E-2,3.3036224785897163E-2,1.1872393282431793E-2,0,2.2056186154981575E-2,3.3609426521876679E-2,1.2078387656299434E-2,0,2.2432349794218029E-2,3.4182628257856042E-2,1.2284382030167016E-2,0,2.2808513433454521E-2,3.475582999383546E-2,1.2490376404034619E-2,0,2.3184677072691073E-2,3.5329031729814962E-2,1.2696370777902253E-2,0,2.3560840711927537E-2,3.5902233465794332E-2,1.290236515176984E-2,0,2.3937004351164002E-2,3.6475435201773702E-2,1.3108359525637428E-2]
["T&D ($/Annual kWh)","Residential","38 = Res. Wall Insul. HP Heating",13,"TD:Residential:38 = Res. Wall Insul. HP Heating:13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T&D ($/Annual kWh)","Residential","42 = Res. Dir. Assist. Weatherization",13,"TD:Residential:42 = Res. Dir. Assist. Weatherization:13",null,0,2.8765088049364576E-3,4.383251512284126E-3,1.5752310122271079E-3,0,2.9331127493552045E-3,4.4695051418745966E-3,1.6062284103611833E-3,0,2.9908326721789264E-3,4.5574593099869352E-3,1.637836939526555E-3,0,3.0496906263416499E-3,4.647147621092038E-3,1.6700686763299513E-3,0,3.1097091017784858E-3,4.7386043455672168E-3,1.7029359366882186E-3,0,3.1709110341141037E-3,4.8318644329357766E-3,1.7364512805862948E-3,0,3.2333198135245556E-3,4.9269635253707507E-3,1.7706275169301136E-3,0,3.2969592937760858E-3,5.0239379714683207E-3,1.8054777084964282E-3,0,3.3618538014443663E-3,5.122824840296177E-3,1.8410151769814387E-3,0,3.4280281453177249E-3,5.2236619357222472E-3,1.8772535081501831E-3,0,3.4955076259883021E-3,5.3264878110297941E-3,1.9142065570888324E-3,0,3.5643180456345585E-3,5.4313417838240891E-3,1.9518884535617822E-3,0,3.6344857179993282E-3,5.5382639512370716E-3,1.9903136074758227E-3,0,3.7060374785670221E-3,5.6472952054354613E-3,2.0294967144533693E-3,0,3.7741744302542735E-3,5.7511229413398455E-3,2.0668098070440073E-3,0,3.8436741061052397E-3,5.8570272093032222E-3,2.1048691533433455E-3,0,3.9131737819561932E-3,5.962931477266579E-3,2.1429284996426772E-3,0,3.9826734578071715E-3,6.0688357452299748E-3,2.1809878459420227E-3,0,4.0521731336581263E-3,6.1747400131933342E-3,2.2190471922413548E-3,0,4.1216728095091002E-3,6.2806442811567231E-3,2.2571065385406978E-3,0,4.1911724853600559E-3,6.386548549120085E-3,2.2951658848400307E-3,0,4.2606721612110212E-3,6.49245281708346E-3,2.3332252311393685E-3,0,4.3301718370619934E-3,6.5983570850468472E-3,2.371284577438711E-3,0,4.3996715129129412E-3,6.7042613530101944E-3,2.4093439237380392E-3,0,4.4691711887638891E-3,6.8101656209735417E-3,2.4474032700373674E-3]
["T&D ($/Annual kWh)","Residential","44 = Res. Dir. Assist. Lighting",2,"TD:Residential:44 = Res. Dir. Assist. Lighting:2",null,0,1.1336175915657577E-3,1.7274172823859161E-3,6.207905858574387E-4,0,1.1558729895596166E-3,1.7613302698051298E-3,6.3297806571121866E-4,0,1.1785659243457368E-3,1.7959099799554083E-3,6.4540514904647497E-4,0,1.2017050125304818E-3,1.8311695429035911E-3,6.5807655448097812E-4,0,1.2252990407628714E-3,1.8671223478291372E-3,6.709970937510963E-4,0,1.2493569690986551E-3,1.9037820481503315E-3,6.841716735540254E-4,0,1.2738879344311449E-3,1.9411625667522206E-3,6.9760529742657936E-4,0,1.2989012539901274E-3,1.9792781013182894E-3,7.1130306766126032E-4,0,1.3244064289102172E-3,2.0181431297679499E-3,7.2527018726035715E-4,0,1.3504131478700319E-3,2.057772415801953E-3,7.3951196192882705E-4,0,1.3769312908036039E-3,2.0981810145578724E-3,7.5403380210673551E-4,0,1.4039709326854593E-3,2.1393842783778427E-3,7.6884122504203723E-4,0,1.4315423473908384E-3,2.1813978626908006E-3,7.8393985690450654E-4,0,1.4596560116325609E-3,2.2242377320115213E-3,7.9933543494164051E-4,0,1.4864317813101874E-3,2.2650389048536187E-3,8.1399835643176921E-4,0,1.5137414597214171E-3,2.3066536529088256E-3,8.2895365651410936E-4,0,1.5410511381326406E-3,2.3482684009640234E-3,8.4390895659644614E-4,0,1.5683608165438709E-3,2.3898831490192316E-3,8.5886425667878639E-4,0,1.5956704949550995E-3,2.4314978970744372E-3,8.7381955676112599E-4,0,1.6229801733663265E-3,2.4731126451296398E-3,8.8877485684346451E-4,0,1.6502898517775557E-3,2.5147273931848467E-3,9.0373015692580443E-4,0,1.6775995301887858E-3,2.556342141240054E-3,9.1868545700814457E-4,0,1.7049092086000096E-3,2.5979568892952522E-3,9.3364075709048136E-4,0,1.7322188870112407E-3,2.6395716373504617E-3,9.4859605717282237E-4,0,1.7595285654224719E-3,2.6811863854056713E-3,9.6355135725516338E-4]
["T&D ($/Annual kWh)","Res_New_Construction","25 = Res. Lighting",5,"TD:Res_New_Construction:25 = Res. Lighting:5",null,0,1.4992857121643164E-3,2.2845312464018965E-3,8.2079854702254507E-4,0,1.5287609864306198E-3,2.3294440902389998E-3,8.3693507263242928E-4,0,1.5588167210126601E-3,2.3752414084080055E-3,8.5338937688843514E-4,0,1.5894643706625144E-3,2.4219406550464581E-3,8.7016773080600992E-4,0,1.6207156167445252E-3,2.4695596295915339E-3,8.8727652946169085E-4,0,1.6525823717318982E-3,2.5181164836317119E-3,9.0472229445480955E-4,0,1.6850767837928479E-3,2.5676297278948998E-3,9.2251167641822318E-4,0,1.7182112414680609E-3,2.6181182393756977E-3,9.4065145757903632E-4,0,1.7519983784413413E-3,2.6696012686046591E-3,9.5914855437033886E-4,0,1.7864510784052728E-3,2.7220984470623199E-3,9.7801002009495811E-4,0,1.8215824800238021E-3,2.7756297947409193E-3,9.9724304764227454E-4,0,1.8574059819936979E-3,2.8302157278567801E-3,1.0168549722591666E-3,0,1.8939352482068516E-3,2.8858770667163449E-3,1.0368532743761617E-3,0,1.9311842130154281E-3,2.9426350437389342E-3,1.0572455824898958E-3,0,1.9666575115500191E-3,2.9966873556216567E-3,1.0766657848296202E-3,0,2.0028394152903552E-3,3.0518194021545222E-3,1.0964739199819963E-3,0,2.0390213190306914E-3,3.1069514486873873E-3,1.1162820551343727E-3,0,2.0752032227710285E-3,3.162083495220255E-3,1.1360901902867497E-3,0,2.1113851265113642E-3,3.2172155417531192E-3,1.1558983254391256E-3,0,2.1475670302517004E-3,3.2723475882859851E-3,1.1757064605915021E-3,0,2.1837489339920379E-3,3.3274796348188528E-3,1.1955145957438791E-3,0,2.2199308377323737E-3,3.3826116813517174E-3,1.215322730896255E-3,0,2.256112741472712E-3,3.4377437278845869E-3,1.2351308660486326E-3,0,2.2922946452130452E-3,3.4928757744174472E-3,1.254939001201007E-3,0,2.3284765489533783E-3,3.5480078209503075E-3,1.2747471363533814E-3]
["T&D ($/Annual kWh)","Res_New_Construction","31 = Res. Cooking",13,"TD:Res_New_Construction:31 = Res. Cooking:13",null,0,4.0895014126686802E-3,6.2316212002570363E-3,2.2394888688423726E-3,0,4.1699746273745879E-3,6.3542470512374669E-3,2.2835575340384644E-3,0,4.2520344164917474E-3,6.4792905394159949E-3,2.3284950376026231E-3,0,4.3357121324376097E-3,6.6067994399049285E-3,2.3743185487158339E-3,0,4.4210397489093355E-3,6.7368224745285119E-3,2.4210455767836839E-3,0,4.5080498732361033E-3,6.8694093306454901E-3,2.4686939782007237E-3,0,4.5967757589778675E-3,7.0046106803472261E-3,2.5172819632497843E-3,0,4.6872513187757401E-3,7.142478200039222E-3,2.5668281031390955E-3,0,4.7795111374588717E-3,7.283064590413519E-3,2.6173513371798582E-3,0,4.8735904854129283E-3,7.426423596819701E-3,2.6688709801070795E-3,0,4.9695253322157244E-3,7.5726100300430085E-3,2.721406729546706E-3,0,5.0673523605449175E-3,7.7216797874970168E-3,2.7749786736317402E-3,0,5.1671089803636897E-3,7.8736898748399085E-3,2.8296072987705921E-3,0,5.268833343389576E-3,8.0286984280222105E-3,2.8853134975704822E-3,0,5.3657029096157464E-3,8.1763091956049451E-3,2.9383611171705276E-3,0,5.4645098460258789E-3,8.3268721463251472E-3,2.9924696775855998E-3,0,5.5633167824359914E-3,8.4774350970453199E-3,3.046578238000662E-3,0,5.6621237188461413E-3,8.627998047765548E-3,3.1006867984157437E-3,0,5.7609306552562564E-3,8.7785609984857241E-3,3.1547953588308073E-3,0,5.859737591666401E-3,8.9291239492059419E-3,3.2089039192458855E-3,0,5.9585445280765179E-3,9.0796868999261215E-3,3.2630124796609503E-3,0,6.0573514644866478E-3,9.2302498506463201E-3,3.3171210400760212E-3,0,6.1561584008967898E-3,9.3808128013665362E-3,3.371229600491099E-3,0,6.2549653373068946E-3,9.5313757520866949E-3,3.4253381609061564E-3,0,6.3537722737169993E-3,9.6819387028068537E-3,3.4794467213212139E-3]
["T&D ($/Annual kWh)","Res_New_Construction","33 = Res. Insul. Cen. A/C",2,"TD:Res_New_Construction:33 = Res. Insul. Cen. A/C:2",null,0,7.5211971660183244E-3,1.1460871872027921E-2,4.1187508290100342E-3,0,7.6688547514028524E-3,1.1685873906899583E-2,4.1996109352920377E-3,0,7.8194152561726002E-3,1.1915299437977292E-2,4.2820607355230902E-3,0,7.9729358488082307E-3,1.214923557913635E-2,4.3661315362521257E-3,0,8.129474825970099E-3,1.2387771163383007E-2,4.451855261840768E-3,0,8.2890916348178217E-3,1.2630996776865253E-2,4.5392644666859498E-3,0,8.4518468957727813E-3,1.2879004793558524E-2,4.6283923476850945E-3,0,8.6178024257323009E-3,1.3131889410639695E-2,4.719272756948641E-3,0,8.7870212617445608E-3,1.338974668456314E-2,4.8119402147648784E-3,0,8.9595676851533836E-3,1.3652674567852775E-2,4.9064299228220908E-3,0,9.1355072462222728E-3,1.3920772946624416E-2,5.0027777776931494E-3,0,9.3149067892472417E-3,1.4194143678852937E-2,5.1010203845877743E-3,0,9.497834478168151E-3,1.4472890633399085E-2,5.2011950713777965E-3,0,9.6843598226885909E-3,1.4757119729811183E-2,5.3033399029008945E-3,0,9.8620086564008211E-3,1.5027822714515537E-2,5.4006237880290216E-3,0,1.0043199807102452E-2,1.5303923515584688E-2,5.4998475134132481E-3,0,1.0224390957804044E-2,1.5580024316653779E-2,5.5990712387974529E-3,0,1.0405582108505677E-2,1.5856125117722934E-2,5.6982949641816803E-3,0,1.0586773259207306E-2,1.6132225918792084E-2,5.7975186895659059E-3,0,1.0767964409908921E-2,1.6408326719861213E-2,5.8967424149501228E-3,0,1.0949155560610551E-2,1.6684427520930363E-2,5.9959661403343493E-3,0,1.1130346711312179E-2,1.6960528321999506E-2,6.0951898657185732E-3,0,1.131153786201378E-2,1.7236629123068614E-2,6.1944135911027841E-3,0,1.1492729012715419E-2,1.7512729924137778E-2,6.2936373164870149E-3,0,1.1673920163417058E-2,1.7788830725206942E-2,6.3928610418712457E-3]
["T&D ($/Annual kWh)","Res_New_Construction","39 = Res. Flr. Insul. HP Cooling","3A","TD:Res_New_Construction:39 = Res. Flr. Insul. HP Cooling:3A",null,0,1.2599880853776065E-2,1.9199818443849239E-2,6.8999347532583202E-3,0,1.2851005468354756E-2,1.9582484523207246E-2,7.0374553755276044E-3,0,1.3107157226311819E-2,1.9972811011522769E-2,7.177728957265996E-3,0,1.3368437283815975E-2,2.0370952051529102E-2,7.320810893518272E-3,0,1.363494884471815E-2,2.077706490623718E-2,7.4667577006789871E-3,0,1.3906797202287728E-2,2.1191310022533678E-2,7.6156270393480411E-3,0,1.418408978180619E-2,2.1613851096085619E-2,7.7674777376557699E-3,0,1.4466936184035625E-2,2.2044855137578093E-2,7.9223698150671287E-3,0,1.475544822958077E-2,2.2484492540313553E-2,8.080364506675184E-3,0,1.5049740004162428E-2,2.2932937149199889E-2,8.2415242879937105E-3,0,1.5349927904821816E-2,2.3390366331157049E-2,8.4059129002595663E-3,0,1.5656130687074533E-2,2.3856961046970711E-2,8.5735953762551016E-3,0,1.5968469513034458E-2,2.4332905924623931E-2,8.7446380666617255E-3,0,1.6287068000527056E-2,2.4818389334136458E-2,8.9191086669552916E-3,0,1.6590226502206616E-2,2.5280345146219605E-2,9.0851240369226715E-3,0,1.6899546262300804E-2,2.57516895425536E-2,9.2545134293552014E-3,0,1.7208866022395013E-2,2.6223033938887634E-2,9.4239028217877434E-3,0,1.7518185782489197E-2,2.6694378335221633E-2,9.5932922142202733E-3,0,1.7827505542583361E-2,2.7165722731555594E-2,9.762681606652791E-3,0,1.8136825302677607E-2,2.7637067127889683E-2,9.9320709990853556E-3,0,1.8446145062771768E-2,2.810841152422364E-2,1.0101460391517872E-2,0,1.8755464822865955E-2,2.8579755920557642E-2,1.0270849783950403E-2,0,1.9064784582960195E-2,2.9051100316891725E-2,1.0440239176382964E-2,0,1.9374104343054362E-2,2.9522444713225692E-2,1.0609628568815484E-2,0,1.9683424103148529E-2,2.999378910955966E-2,1.0779017961248003E-2]
["T&D ($/Annual kWh)","Res_New_Construction","43 = Res. Dir. Assist. Refrigeration",13,"TD:Res_New_Construction:43 = Res. Dir. Assist. Refrigeration:13",null,0,2.8516596383680224E-3,4.3453861156084158E-3,1.5616231352967745E-3,0,2.9077746008511402E-3,4.4308946298684043E-3,1.592352757608958E-3,0,2.9649959011870388E-3,4.5180889922850111E-3,1.6236882316024259E-3,0,3.0233454018020597E-3,4.6070025170317098E-3,1.6556415295582709E-3,0,3.0828453983485289E-3,4.6976691784358536E-3,1.6882248610003852E-3,0,3.1435186283181719E-3,4.7901236241038809E-3,1.7214506774123324E-3,0,3.2053882798273839E-3,4.8844011883083941E-3,1.7553316770483295E-3,0,3.2684780005779578E-3,4.9805379056426027E-3,1.7898808098403105E-3,0,3.3328119069966754E-3,5.0785705249473149E-3,1.8251112824029414E-3,0,3.3984145935573072E-3,5.1785365235158965E-3,1.8610365631385258E-3,0,3.4653111422889111E-3,5.2804741215831032E-3,1.8976703874439278E-3,0,3.533527132473836E-3,5.3844222971029879E-3,1.9350267630213868E-3,0,3.6030886505395753E-3,5.4904208008222091E-3,1.9731199752954821E-3,0,3.6740223001480534E-3,5.5985101716541762E-3,2.01196459293822E-3,0,3.7415706402311837E-3,5.7014409755903753E-3,2.0489553506027915E-3,0,3.8104699323744037E-3,5.8064303731419475E-3,2.0866859153478878E-3,0,3.8793692245176108E-3,5.9114197706935014E-3,2.1244164800929776E-3,0,3.948268516660843E-3,6.0164091682450935E-3,2.1621470448380804E-3,0,4.017167808804051E-3,6.1213985657966475E-3,2.1998776095831711E-3,0,4.0860671009472788E-3,6.2263879633482335E-3,2.2376081743282717E-3,0,4.1549663930904885E-3,6.331377360899791E-3,2.2753387390733629E-3,0,4.2238656852337068E-3,6.4363667584513623E-3,2.3130693038184587E-3,0,4.292764977376933E-3,6.5413561560029448E-3,2.3507998685635585E-3,0,4.361664269520134E-3,6.6463455535544893E-3,2.3885304333086449E-3,0,4.430563561663335E-3,6.7513349511060337E-3,2.4262609980537312E-3]
["T&D ($/Annual kWh)","Res_New_Construction","45 = Res. Dir. Assist. Evap. Cooler",5,"TD:Res_New_Construction:45 = Res. Dir. Assist. Evap. Cooler:5",null,0,1.0150673323140456E-2,1.5467644986980847E-2,5.5585816257631348E-3,0,1.035023093764964E-2,1.5771731842838983E-2,5.6678608089246194E-3,0,1.055371846557979E-2,1.6081807119729889E-2,5.7792920409046617E-3,0,1.0761213459491686E-2,1.6397988992619874E-2,5.8929177900426174E-3,0,1.0972795006188101E-2,1.6720397974360601E-2,6.0087813648397794E-3,0,1.1188543757157278E-2,1.7049156962078992E-2,6.1269269306304421E-3,0,1.1408541959622686E-2,1.7384391284491024E-2,6.2473995265849716E-3,0,1.1632873488211043E-2,1.7726228750157582E-2,6.3702450830514477E-3,0,1.1861623877251225E-2,1.8074799696701706E-2,6.4955104392427675E-3,0,1.2094880353716407E-2,1.8430237041005999E-2,6.6232433612760117E-3,0,1.233273187082248E-2,1.8792676330410037E-2,6.7534925605711622E-3,0,1.2575269142295814E-2,1.9162255794927755E-2,6.8863077126163977E-3,0,1.2822584677323813E-2,1.9539116400505277E-2,7.0217394761072447E-3,0,1.3074772816201763E-2,1.9923401903339757E-2,7.1598395124670665E-3,0,1.3314939091513675E-2,2.0289368432466596E-2,7.2913562899830364E-3,0,1.3559902864660878E-2,2.0662645411942872E-2,7.4255002117748553E-3,0,1.3804866637808081E-2,2.1035922391419142E-2,7.5596441335666741E-3,0,1.4049830410955297E-2,2.140919937089544E-2,7.6937880553584991E-3,0,1.4294794184102498E-2,2.1782476350371706E-2,7.827931977150317E-3,0,1.4539757957249705E-2,2.2155753329847983E-2,7.9620758989421368E-3,0,1.4784721730396921E-2,2.2529030309324273E-2,8.0962198207339634E-3,0,1.5029685503544115E-2,2.2902307288800536E-2,8.2303637425257779E-3,0,1.5274649276691341E-2,2.3275584268276844E-2,8.3645076643176081E-3,0,1.5519613049838522E-2,2.3648861247753082E-2,8.4986515861094139E-3,0,1.5764576822985703E-2,2.4022138227229321E-2,8.6327955079012197E-3]
["Load Impacts","Res_New_Construction","33 = Res. Insul. Cen. A/C","NA","Load:Res_New_Construction:33 = Res. Insul. Cen. A/C:NA","kWh",0,0,0,2.4499999999999999E-4,2.4499999999999999E-4,2.4499999999999999E-4,2.4499999999999999E-4,2.4499999999999999E-4,2.4499999999999999E-4,2.4499999999999999E-4,0,0,0,0,0,2.4499999999999999E-4,2.4499999999999999E-4,2.4499999999999999E-4,2.4499999999999999E-4,2.4499999999999999E-4,2.4499999999999999E-4,2.4499999999999999E-4,0,0,0,0,0,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0,0,6.0751993857198656E-4,1.7191488998745234E-4,7.7072504789232356E-5]
["Load Impacts","Res_New_Construction","42 = Res. Dir. Assist. Weatherization","NA","Load:Res_New_Construction:42 = Res. Dir. Assist. Weatherization:NA","kWh",2.4600000000000002E-4,2.4600000000000002E-4,2.4600000000000002E-4,1.8100000000000001E-4,1.8100000000000001E-4,1.8100000000000001E-4,1.8100000000000001E-4,1.8100000000000001E-4,1.8100000000000001E-4,1.8100000000000001E-4,2.4600000000000002E-4,2.4600000000000002E-4,2.4600000000000002E-4,2.4600000000000002E-4,2.4600000000000002E-4,1.8100000000000001E-4,1.8100000000000001E-4,1.8100000000000001E-4,1.8100000000000001E-4,1.8100000000000001E-4,1.8100000000000001E-4,1.8100000000000001E-4,2.4600000000000002E-4,2.4600000000000002E-4,0.11440000000000002,0.11440000000000002,0.11440000000000002,6.1142857142857152E-2,6.1142857142857152E-2,6.1142857142857152E-2,6.1142857142857152E-2,6.1142857142857152E-2,6.1142857142857152E-2,6.1142857142857152E-2,0.11440000000000002,0.11440000000000002,5.6443397783519469E-4,1.5098751372767593E-4,7.2706966917222577E-5]
["Load Impacts","Res_New_Construction","43 = Res. Dir. Assist. Refrigeration","NA","Load:Res_New_Construction:43 = Res. Dir. Assist. Refrigeration:NA","kWh",1.15E-4,1.15E-4,1.15E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.15E-4,1.15E-4,1.15E-4,1.15E-4,1.15E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.7899999999999999E-4,1.15E-4,1.15E-4,8.9700000000000002E-2,8.9700000000000002E-2,8.9700000000000002E-2,7.8785714285714278E-2,7.8785714285714278E-2,7.8785714285714278E-2,7.8785714285714278E-2,7.8785714285714278E-2,7.8785714285714278E-2,7.8785714285714278E-2,8.9700000000000002E-2,8.9700000000000002E-2,5.4263722424212606E-4,1.4040056484958586E-4,7.0498485275634064E-5]
["Load Impacts","Res_New_Construction","44 = Res. Dir. Assist. Lighting","NA","Load:Res_New_Construction:44 = Res. Dir. Assist. Lighting:NA","kWh",4.4999999999999999E-4,4.4999999999999999E-4,4.4999999999999999E-4,4.8999999999999998E-5,4.8999999999999998E-5,4.8999999999999998E-5,4.8999999999999998E-5,4.8999999999999998E-5,4.8999999999999998E-5,4.8999999999999998E-5,4.4999999999999999E-4,4.4999999999999999E-4,4.4999999999999999E-4,4.4999999999999999E-4,4.4999999999999999E-4,4.8999999999999998E-5,4.8999999999999998E-5,4.8999999999999998E-5,4.8999999999999998E-5,4.8999999999999998E-5,4.8999999999999998E-5,4.8999999999999998E-5,4.4999999999999999E-4,4.4999999999999999E-4,0.11800000000000002,0.11800000000000002,0.11800000000000002,5.8571428571428573E-2,5.8571428571428573E-2,5.8571428571428573E-2,5.8571428571428573E-2,5.8571428571428573E-2,5.8571428571428573E-2,5.8571428571428573E-2,0.11800000000000002,0.11800000000000002,5.3401618780099308E-4,1.3621322237729002E-4,6.9624988191290145E-5]
["Load Impacts","Res_New_Construction","45 = Res. Dir. Assist. Evap. Cooler","NA","Load:Res_New_Construction:45 = Res. Dir. Assist. Evap. Cooler:NA","kWh",1.8610421836228288E-5,1.8610421836228288E-5,1.8610421836228288E-5,6.3307493540051677E-4,6.3307493540051677E-4,6.3307493540051677E-4,6.3307493540051677E-4,6.3307493540051677E-4,6.3307493540051677E-4,6.3307493540051677E-4,1.8610421836228288E-5,1.8610421836228288E-5,1.8610421836228288E-5,1.8610421836228288E-5,1.8610421836228288E-5,6.3307493540051677E-4,6.3307493540051677E-4,6.3307493540051677E-4,6.3307493540051677E-4,6.3307493540051677E-4,6.3307493540051677E-4,6.3307493540051677E-4,1.8610421836228288E-5,1.8610421836228288E-5,0.02,0.02,0.02,0.12857142857142856,0.12857142857142856,0.12857142857142856,0.12857142857142856,0.12857142857142856,0.12857142857142856,0.12857142857142856,0.02,0.02,5.9701054569807823E-4,1.6681034978054707E-4,7.600767643636938E-5]
[]
[]
["Last Row Used Above"]

{"sheet":"Rates","index":11,"n_rows":33,"n_cols":26,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
["Average decremental electric rates ($/kWh)"]
[null,2010,{"$f":"B3+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"V3+1","v":2031},{"$f":"W3+1","v":2032},{"$f":"X3+1","v":2033},{"$f":"Y3+1","v":2034}]
["Residential",0.19004261433120001,0.19384346661782401,0.19772033595018049,0.20167474266918409,0.20570823752256778,0.20982240227301915,0.21401885031847953,0.21829922732484913,0.22266521187134611,0.22711851610877304,0.23166088643094851,0.23629410415956748,0.24101998624275883,0.24584038596761401,0.25075719368696631,0.25577233756070561,0.26088778431191972,0.26610553999815811,0.27142765079812126,0.27685620381408371,0.28239332789036536,{"$f":"TREND($N4:$R4,$N$3:$R$3,W$3)","v":0.28562282096598146},0.29058957573912281,0.29555633051226415,0.3005230852854055]
["Small Commercial",0.16373410068239999,0.16700878269604799,0.17034895834996897,0.17375593751696836,0.17723105626730773,0.18077567739265388,0.18439119094050696,0.1880790147593171,0.19184059505450343,0.19567740695559349,0.19959095509470537,0.20358277419659948,0.20765442968053147,0.2118075182741421,0.21604366863962493,0.22036454201241742,0.22477183285266578,0.2292672695097191,0.23385261489991349,0.23852966719791177,0.24330026054187001,0.24608267934965866,0.25036186235791291,0.25464104536616716,0.25892022837442141]
["Large Commercial",0.12147053699520002,0.12389994773510403,0.12637794668980612,0.12890550562360226,0.13148361573607431,0.13411328805079581,0.13679555381181172,0.13953146488804796,0.14232209418580893,0.14516853606952512,0.14807190679091561,0.15103334492673393,0.15405401182526859,0.15713509206177398,0.16027779390300947,0.16348334978106965,0.16675301677669105,0.17008807711222487,0.17348983865446937,0.17695963542755877,0.18049882813610996,0.18256304020506153,0.18573766696727478,0.18891229372948892,0.19208692049170306]
["Small Industrial",9.5362273296E-2,9.7269518761919999E-2,9.92149091371584E-2,0.10119920731990156,0.1032231914662996,0.1052876552956256,0.10739340840153812,0.10954127656956889,0.11173210210096027,0.11396674414297947,0.11624607902583906,0.11857100060635584,0.12094242061848295,0.12336126903085262,0.12582849441146968,0.12834506429969908,0.13091196558569307,0.13353020489740694,0.13620080899535508,0.1389248251752622,0.14170332167876745,0.14332386243152584,0.14581615095185274,0.14830843947217964,0.15080072799250654]
["Large Industrial",9.4366435708799989E-2,9.6253764422975993E-2,9.8178839711435512E-2,0.10014241650566422,0.1021452648357775,0.10418817013249305,0.10627193353514292,0.10839737220584578,0.11056531964996269,0.11277662604296194,0.11503215856382118,0.11733280173509761,0.11967945776979956,0.12207304692519555,0.12451450786369947,0.12700479802097345,0.12954489398139291,0.13213579186102076,0.13477850769824118,0.137474077852206,0.14022355940925013,0.14182717737548778,0.14429343972738451,0.14675970207928124,0.14922596443117708]
["Agricultural",0.1716087946464,0.17504097053932799,0.17854178995011455,0.18211262574911685,0.1857548782640992,0.18946997582938119,0.19325937534596882,0.19712456285288821,0.20106705410994596,0.20508839519214489,0.20919016309598779,0.21337396635790754,0.21764144568506569,0.221994274598767,0.22643416009074235,0.2309628432925572,0.23558210015840836,0.24029374216157653,0.24509961700480806,0.25000160934490423,0.25500164153180233,0.25791787911344066,0.26240286687748693,0.26688785464153497,0.27137284240558301]
[]
[]
[]
[]
["Average decremental gas rates ($/Therm)"]
[null,{"$f":"B3","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"W3","v":2031},{"$f":"X3","v":2032},{"$f":"Y3","v":2033},{"$f":"Z3","v":2034}]
["Residential",1.3051317525983999,1.3312343876503678,1.3578590754033752,1.3850162569114428,1.4127165820496717,1.4409709136906652,1.4697903319644785,1.4991861386037681,1.5291698613758435,1.5597532586033604,1.5909483237754276,1.6227672902509362,1.655222636055955,1.688327088777074,1.7220936305526156,1.7565355031636678,1.7916662132269412,1.82749953749148,1.8640495282413097,1.9013305188061358,1.9393571291822584,{"$f":"TREND($N16:$R16,$N$3:$R$3,W$3)","v":1.9615359124652514},1.9956454693381147,2.0297550262109638,{"$f":"TREND($N16:$R16,$N$3:$R$3,Z$3)","v":2.0638645830838271}]
["Small Commercial",0.84075211947600004,0.85756716186552007,0.87471850510283045,0.89221287520488712,0.91005713270898492,0.92825827536316463,0.94682344087042791,0.96575990968783654,0.98507510788159325,1.004776610039225,1.0248721422400096,1.0453695850848097,1.0662769767865059,1.087602516322236,1.1093545666486808,1.1315416579816544,1.1541724911412876,1.1772559409641135,1.2008010597833958,1.2248170809790637,1.2493134225986451,1.2636007610343611,1.2855737780712602,1.3075467951081592,{"$f":"TREND($N17:$R17,$N$3:$R$3,Z$3)","v":1.3295198121450582}]
["Large Commercial",0.83138908129200018,0.84801686291784018,0.86497720017619695,0.88227674417972091,0.89992227906331534,0.91792072464458163,0.93627913913747329,0.95500472192022279,0.97410481635862722,0.99358691268579979,1.0134586509395158,1.0337278239583061,1.0544023804374723,1.0754904280462216,1.0970002366071461,1.118940241339289,1.1413190461660749,1.1641454270893965,1.1874283356311846,1.2111769023438084,1.2354004403906846,1.2495286678444302,1.2712569823194571,1.2929852967944839,{"$f":"TREND($N18:$R18,$N$3:$R$3,Z$3)","v":1.3147136112695108}]
[]
[]
["Residential"]
[null,"Res Electric is 131%-200% Tier rate"]
[null,"Gas is total residential G-1 excess rate"]
[]
["Non-Residential"]
[null,"Small Commercial:  A-1.  Average of Summer and Winter Total Energy Rate"]
[null,"Large Commercial:  A-10, Secondary, average of summer and winter energy rates."]
[null,"Small Industrial: E-19, Secondary, partial Peak Summer energy rate."]
[null,"Large Industrial: E-20, Secondary, partial Peak Summer energy rate."]
[null,"Agricultural:  Rate A Energy Rate."]
[]
[null,"Small Commercial:  G-NR-1:  Average summer and winter second tiers."]
[null,"Large Commercial:  G-NR-2:  Average summer and winter excess tiers."]

{"sheet":"PolicyManual","index":12,"n_rows":366,"n_cols":6,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Net to Gross Ratios",null,null,"Measure Life"]
[]
[null,null,null,"Measure","Lifetime"]
["Residential",null,null,"NONRESIDENTIAL MEASURES:"]
["Appliance early retirement and replacement 0.80",0.8,null,"****************************************************************"]
["California Home Energy Efficiency Rating System (CHEERS)",0.72,null,"Ballast – Dimmable: NR - 11",11,"SERA Report - May 2005"]
["Residential Audits 0.72",0.72,null,"Ballast – Electronic: NR - 11",11,"SERA Report - May 2005"]
["Refrigerator Recycling 0.35",0.35,null,"Fluorescent Fixture – T8: C/I/A - 11",11,"SERA Report - May 2005"]
["Freezer Recycling 0.54",0.54,null,"Fixture: T8 Lamp & Electronic Ballast: C/I/A - 11",11,"SERA Report - May 2005"]
["Residential Contractor Program 0.89",0.89,null,"T8 Fixtures – 17 Watt Lamp, 2ft or 32-watt Lamp, 4ft 11",11,"SERA Report - May 2005"]
["Emerging Technologies 0.83",0.83,null,"T8 Lamps: C/I/A - 5",5,"SERA Report - May 2005"]
["All other residential programs 0.80",0.8,null,"High Efficiency Lighting (HID): NR - 16",16,"CALMAC Report - September 2000"]
["Nonresidential",null,null,"High Output T5 Fixture: NR - 16",16,"CALMAC Report - September 2000"]
["Advanced water heating systems 1.00",1,null,"Indoor or Outdoor Lighting System Modification: NR - 13.5",13.5,"CALMAC Report - September 2000"]
["Agricultural and Dairy Incentives 0.75",0.75,null,"Lighting Controls: NR - 16",16,"CALMAC Report - September 2000"]
["Coin Laundry and Dry Cleaner Education 0.70",0.7,null,"Daylighting Controls; NR - 16",16,"CALMAC Report - September 2000"]
["Commercial and agricultural information, tools, or design assistance services",0.83,null,"Lighting Power Density: NR - 11",11,"CALMAC Report - September 2000"]
["Comprehensive Space Conditioning 1.00",1,null,"Exit Sign – CF Hardware Kit/LED/ Electro-Luminescent: NR - 16",16,"CALMAC Report - September 2000"]
["Lodging Education 0.70",0.7,null,"Occupancy Sensor: NR - 8",8,"CALMAC Report - September 2000"]
["Express Efficiency (rebates) 0.96",0.96,null,"Photocell: NR - 8",8,"CALMAC Report - September 2000"]
["Energy Management Services, including audits (for small and medium customers)",0.83,null,"Time Clock – Lighting: NR - 8",8,"CALMAC Report - September 2000"]
["Food Services Equipment Retrofit 1.00",1,null,"Induction Lamps: NR - 2",2,"CALMAC Report - September 2000"]
["Industrial Information and Services 0.74",0.74,null,"Induction Fixture: NR - 16",16,"CALMAC Report - September 2000"]
["Large Standard Performance Contract 0.70",0.7,null,"Delamp/reflectors: C/I - 11",11,"SERA Report - May 2005"]
["All other nonresidential programs 0.80",0.8,null,"Optical Reflectors- new construction: Ind, NRNC - 12",12,"SERA Report - May 2005"]
["New Construction",null,null,"Optical Reflectors- retrofit: NR - 10",10,"SERA Report - May 2005"]
["Industrial and Agricultural Process 0.94",0.94,null,"HID fixture: Interior, >= 176 Watts lamp: Ind - 16",16,"SERA Report - May 2005"]
["Industrial new construction incentives 0.62",0.62,null,"HID fixture: Interior, 251-400 Watt lamp: Com - 16",16,"SERA Report - May 2005"]
["Savings by Design 0.82",0.82,null,"CFL Fixture: Pin based CFL fixture: Com - 12.0",12,"SERA Report - May 2005"]
["All other new construction programs 0.80",0.8,null,"Screw-in CFL: Education - Primary School: NR - 5.6",5.6,"SERA Report - May 2005"]
["Large Standard Performance Contract 0.7011",0.7,null,"Screw-in CFL: Education - Secondary School: NR - 3.5",3.5,"SERA Report - May 2005"]
[null,null,null,"Screw-in CFL: Lodging - Hotel: NR - 0.9",0.9,"SERA Report - May 2005"]
[null,null,null,"Screw-in CFL: Restaurant - Fast-Food: NR - 1.3",1.3,"SERA Report - May 2005"]
[null,null,null,"Chiller – Variable Speed Drive: NR - 20",20,"CALMAC Report - September 2000"]
[null,null,null,"Bypass/Delay Timer(lighting): NR - 8",8,"CALMAC Report - September 2000"]
[null,null,null,"Plastic extusion equipment: Ind - 15",15,"SERA Report - May 2005"]
[null,null,null,"Auto Closer for Cooler/Freezer: NR - 8",8,"CALMAC Report - September 2000"]
[null,null,null,"Refrigerator Condensate Evaporator – Elec/Non Elec: NR - 8",8,"CALMAC Report - September 2000"]
[null,null,null,"Custom Measures – SPC: NR - 15",15,"CALMAC Report - September 2000"]
[null,null,null,"Plug Load Sensor: NR - 10",10,"CALMAC Report - September 2000"]
[null,null,null," "]
[null,null,null,"Heat Pump - Electric: Res - 15",15,"SERA Report - May 2005"]
[]
[null,null,null,1,1]
[null,null,null,1.6,1.6]
[null,null,null,2.6,2.6]
[null,null,null,4.2,4.2]
[null,null,null,5.3,5.3]
[null,null,null,5.7,5.7]
[null,null,null,7.4,7.4]
[null,null,null,8.6,8.6]
[null,null,null,8.9,8.9]
[null,null,null,10.3,10.3]
[null,null,null,11.5,11.5]
[null,null,null,12.4,12.4]
[null,null,null,13,{"$f":"D285","v":13}]
[null,null,null,14.7,14.7]
[null,null,null,15.7,15.7]
[null,null,null,16.2,16.2]
[null,null,null,17.399999999999999,17.399999999999999]
[null,null,null,18.8,18.8]
[null,null,null,19.399999999999999,19.399999999999999]
[null,null,null,25,25]
[null,null,null,26,26]
[null,null,null,27,27]
[null,null,null,28,28]
[null,null,null,29,29]
[null,null,null,30,30]
[null,null,null,"Last Row Used is above"]

{"sheet":"Notes","index":13,"n_rows":413,"n_cols":5,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Based on SDG&E Version 1g"]
[]
[]
["Version 2a"]
[null,"Output Changes"]
[null,null,"Report total installations times estimated (shape-based)  and user entered kW (The user entered values will typically be DEER values)."]
[null,null,"Report annual installations times estimated (shape-based) and user entered kW (The user entered values will typically be DEER values)."]
[null,null,"Report the peak kW reductions for the total installations installed prior to, and till operational as of July 1st of each year."]
[null,null,"Use total installations 2006-2008 for the primary kW value for reporting purposes."]
[null,"Change allocation of annual gas therm savings to use CO2 as the basis (per Sempra calculator)."]
[null,"Revise to accommodate decimal EULs "]
[null,"Modify calculator to end of quarter convention, using approximations as needed. "]
[null,"Allow installations for all IOUs through 2012."]
[null,"Correct Gas Benefits calculation for measures installed after 3rd Qtr 2008."]
[null,"Refine tracking of units with EULs of less than three years. "]
[null,"Moved the tracking of installations and end use lives (for monthly impact tracking purposes) from the bottom of the Calculation tab to a new tab, InPlace."]
[null,"Moved the monthly “coincident” peak, noncoincident peak, Monthly usage, Gas savings profile, and the calculation of the Avg Jul-Sept Peak, Avg Dec-Feb peak and  NCP factors from the Calculation tab to a new tab, Loads.  "]
[null,"Added blank rows where needed so that all tabs that calculate values on a pre-measure basis start with the first measure in row 17 to match the Input tab."]
[null,"Measure End Use Shape (INPUT Col F) label changed to Measure Electric End Use Shape for clarity."]
[null,"Measure Type Generic Life changes.  Users can now enter one decimal place numeric values 0.1 through 18.0 or the integer values 19 or 20."]
[null,"Update EUL List"]
["Version 2b"]
[null,"Correct T&D avoided costs for TOU based shapes"]
["Version 2c"]
[null,"Version consistency"]
["Version 2d"]
[null,"Change max measures from 300 to 500 rows"]
[null,"Chagne conditional formatting on user input kW"]
["Version 2d1"]
[null,"Change rate impact indexing consistent with SCE changes."]
[null,"Correct gas emission reduction index (does not affect results)"]
[null,"Res Duplicated for Res_new-Construction"]
[null,"define end uses that qualify for TOU correction factor"]
["Version 3b3"]
[]
[null,"Revise export dialog box"]
[null,"Input Tab"]
[null,"Calc Tab"]
[null,null,null,"Col GK","IF(GF17<>0,(ET17-(GB17+FW17 +FX17+FY17+FZ17)*(1-GG17))/GF17,0)"]
[]
[null,null,"Grocery Process"]
[null,"Modify Annual Net kWh on Output tab to show less than annual kWh for measures with Eul < 1."]
[null,"E100","SUM(IF(Calculations!$HI$17:$HI$1016=$B100,Calculations!GX$17:GX$1016*IF(Calculations!$E$17:$E$1016>1,1,Calculations!$E$17:$E$1016),0))"]
[]
[null,null,"For T&D Capacity BK17 as an example, change through Column CL"]
[null,"Adjust output table formulas to use offset functions to facilitate easire replication."]
[null,null,null,"SUM(OFFSET(Input!AH$17,0,(m58-$B$58),ROWS(Calculations!$M$17:$M$1016),1)*Calculations!$N$17:$N$1016*IF(Calculations!$E$17:$E$1016>1,1,Calculations!$E$17:$E$1016))"]
[null,"Extend Rates"]
[null,null,"Insert before HN"]
[null,null,"Paste in new sector and measure names into matrix section at bottom of input tab"]
[null,"IF(AND(ISNUMBER(Input!AI17),Input!AI17<>0),Input!AI17,IF(Input!V17=0,F17,IF(Input!R17=0,H17,IF(Input!R17*0.03412>Input!V17,F17,H17))))"]
[null,"Continue DEER corrections past 2018 (prior update did not proceed past 2018 for an unknown reason)"]
["Version 14-16 4h2 Avg"]
[null,null,"2012-03-07"]
[]
[null,"12.   T&D Gross Value section (new columns CD:DU).  Rework from savings per annual kWh for units installed in the quarter, to NPV savings per MEASURE.  Calculation is in five parts, as with Generation Value."]
[null,"4.       Change Monthly Impacts to use IRGRR Factor"]
[null,"Add ClearInputData code to erase EULs for SDG&E input option (Col AG)"]
[null,"Change column AB to \"Measure Cost Inflation\""]
[null,"Add error message box for imports.  Add Status as passed variable to ImportRoutine"]
[null,"Fix test results by measure with admin to use Q-J instead on N-G."]
[null,null,"Replace NTG lookup table in PolicyManual tab"]
[null,"Modify Output Table starting in row 113 to use single column HL in reference"]
[]
[null,"Add clear inputs button"]
[]
[null,"Add gas reduction subset to output table (per PRC requirements)"]
[null,"Correct Output Q67-Q77 to use Calcs Col F instead of E."]
[null,"Modify Input tab column headings per PG&E suggestion"]